XLCONNECT SOLUTIONS INC
10-K, 1998-03-31
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: COX RADIO INC, DEF 14A, 1998-03-31
Next: DNR MESA HOLDINGS L P, SC 13D/A, 1998-03-31



                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                FORM 10-K
(Mark one)
    [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
           For the fiscal year ended December 31, 1997
                                  OR
    [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

     For the transition period from              to      

                  Commission file number 0-28892

                       XLCONNECT SOLUTIONS, INC.
                     -------------------------
       (Exact name of registrant as specified in its charter)

         Pennsylvania                              23-2832796
   (State or other jurisdiction of               (IRS Employer
    incorporation or organization)            Identification No.)

               411 Eagleview Boulevard, Exton, PA  19341
    (Address of principal executive offices, including zip code)

                           (610) 458-5500
        (Registrant's telephone number, including area code)

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

     Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, $.01 Par Value
                           (Title of Class)

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

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

      As of March 27, 1998, the aggregate market value of the voting 
   stock held by non-affiliates of the registrant was $61,298,184 based 
      on the last reported sale price on the Nasdaq Stock Market of 
                 $19.3125 per share as reported by Nasdaq.

        As of March  27, 1998, there were 16,684,100 shares of the 
     registrant's Common Stock, $.01 par value per share, outstanding.

                   Documents Incorporated by Reference 
                                  None

PAGE
<PAGE>
                                PART I

ITEM 1.  BUSINESS

Overview 

XLConnect Solutions, Inc. ("XLConnect" or the "Company") is a professional 
services organization providing enterprise-wide solutions to clients with 
complex computing and communications requirements.  As a single source 
provider, the Company offers comprehensive internetworking, applications 
development, managed and telecommunications services.  The Company's 
solutions are custom designed to integrate computing and communications 
devices and equipment with software applications and systems to develop 
local area networks ("LANs") and to link LANs through public and private 
communications networks and the Internet to form wide area networks 
("WANs"). 

Internetworking services include consulting, design and implementation of 
LANs and WANs.  Applications development include customization and 
adaptation of proven software as well as training to support the Company's 
applications development and internetworking solutions.  Managed services 
enable clients to outsource multiple aspects of their information 
technology functions, including technology selection, deployment and 
support, network management and help desk support.  Telecommunications 
services include data, microwave and voice transmission.  XLConnect 
believes that its information technology solutions enable its clients to 
increase productivity and enhance competitiveness by improving the flow of 
information among clients' employees, customers and suppliers.

The Company, incorporated in January 1996, currently is an indirect, 80%-
owned subsidiary of Intelligent Electronics, Inc. (including all of its 
subsidiaries other than the Company, "IE"). All references herein to the 
"Company" or "XLConnect" include the consolidated historical operating 
results and activities of, and the assets and liabilities assigned to, the 
business and operations which IE contributed to form the Company.

On March 4, 1998, IE and the Company entered into an Agreement and Plan of  
Merger with Xerox Corporation ("Xerox") whereby Xerox will acquire all of 
the outstanding shares of capital stock of IE in exchange for $7.60 per 
share and all of the outstanding shares of capital stock of the Company not 
owned by IE in exchange for $20.00 per share through the merger of 
acquisition subsidiaries of Xerox with and into each of IE and the Company 
(together, the "Mergers").  The closing of the Mergers is subject to 
shareholder approval and other customary terms and conditions.  There can 
be no assurance that the Mergers will be completed.  After the closing of 
the Mergers, currently anticipated to occur not later than June 30, 1998, 
the Company will be an indirect wholly-owned subsidiary of Xerox.

Services Offered

The Company provides internetworking, applications development, managed and 
telecommunications services, as described below.

Internetworking Services

The Company designs and implements internetworking solutions to connect all 
segments of clients' networks using the proven products of leading hardware 
and software vendors.  Through its internetworking services, the Company 
integrates computing and communications devices and equipment, such as PCs, 
workstations, databases, routers and hubs, with software applications and 
systems to develop LANs and to link LANs through public and private 
communications networks and the Internet to form WANs.

LAN/WAN Consulting and Design.   LAN/WAN consulting and design services 
involve assessing clients' information-sharing needs, evaluating existing 
infrastructure, analyzing current network performance and designing optimal 
system and network solutions.

Implementation and Project Management.  XLConnect implements network design 
solutions and assumes responsibility for managing entire projects.  
Elements of project management include configuring and installing desktop 
devices and networking equipment, configuring network operating systems and 
applications software, installing Internet web servers and implementing the 
infrastructure required for telecommunications services.  XLConnect also 
provides services to enhance clients' information security over the 
Internet by customizing and implementing firewalls.

Applications Development Services

XLConnect's applications development services include customization and 
adaptation of proven software to meet clients' specific needs and training 
to support the Company's applications and internetworking solutions.  
Applications services provide clients with software solutions to improve 
productivity through more timely, accurate information-sharing and 
decision-making processes.  The Company's applications solutions minimize 
development times while delivering quality solutions by using proven 
project management methodologies, risk assessment practices and software 
development techniques.  Projects start with detailed needs assessments, 
requirements definitions and designs.  The projects then involve prototype 
development, testing, implementation, training and support.

Applications Development and Integration.    XLConnect custom designs 
groupware, client/server and intranet software applications.  In 
particular, the Company customizes IBM/Lotus Notes applications into 
comprehensive intranet group communications solutions, such as electronic 
messaging, bulletin boards and video and voice communications capabilities.  
The Company also customizes Microsoft Exchange to help clients exchange 
information seamlessly.  XLConnect adapts Netscape and Microsoft software 
to enable clients to implement electronic mail, electronic commerce and 
other Internet applications over the World Wide Web.  The Company also 
provides Internet applications to develop web pages using programming 
languages such as Java and HTML.  Finally, the Company offers its own suite 
of proprietary, intranet-based applications which it bundles together with 
customization and other services such as training and refers to as 
"XLConnectNets."  

End-user Training.     The Company offers comprehensive training through 
cooperative relationships with vendors such as Microsoft, Novell and 
IBM/Lotus to support its applications and internetworking solutions.  
Training is provided to end-users through programs designed to address the 
client's custom applications.  In order to deliver training in an efficient 
and effective manner, XLConnect uses proven methodologies, assesses end-
user training requirements and develops customized curricula.  
Additionally, technical certification training centers are located in eight 
of the Company's 27 locations and provide vendor-certified instructors.

Managed Services

XLConnect's managed services help clients to organize and manage their 
technology resources, enable them to outsource multiple aspects of their 
information technology functions and minimize their support costs from the 
desktop through the LAN and WAN.  The Company's managed services reduce 
clients' costs of technology ownership, allowing them to focus on their core 
competencies and reduce their in-house support staffs.

Technology Selection, Deployment and Management Services.  XLConnect 
provides technology selection, procurement and deployment, asset management, 
software distribution and other support services.  The Company places personnel 
on-site and dispatches personnel as needed to provide desktop and LAN support 
services.  In addition, XLConnect also provides hardware repair services 
when requested by clients.  Typically, the Company subcontracts a 
significant amount of these services to nationally recognized hardware 
repair providers.

Network Management.  The Company provides remote network monitoring and 
diagnostics through its Network Management Center, minimizing the client's 
need for costly on-site service.  The Network Management Center is able to 
detect failures throughout clients' LANs and WANs, to troubleshoot routers, 
hubs, file servers and desktop devices remotely and to dispatch technicians 
if necessary.  In addition, the Company will provide remote network 
management over the Internet for Microsoft NT and Novell based file server 
environments.  XLConnect also provides network management services at 
clients' sites.

Help Desk.  XLConnect's help desk services provide software and network 
administration support, 24 hours a day, seven days a week, both on-site at 
the client and remotely from the Company's Help Desk Centers.  Most of the 
calls involve software support for the clients' end-users.

Telecommunications and Other Services

The Company's telecommunications services include the provision of data, 
microwave and voice transmission services.  To provide these services, the 
Company has alliances with several leading telecommunications carriers and 
Internet service providers.

XLConnect is a non-facilities-based sales agent, and in limited 
circumstances a reseller, of value-enhanced services including voice, 
Internet access, ISDN and frame relay services, utilizing public switched 
and dedicated private networks. 

In addition, effective July 1, 1997, the Company assumed for IE certain 
management responsibilities as a result of IE's restructuring in which it 
sold its indirect computer product business and the majority of its direct 
computer product business.  IE has agreed to pay the Company a fee of 
$225,000 per month for such services.

Operations

Branch Office and Facilities Network.    XLConnect operates from its 
headquarters and 26 branch locations throughout the United States, which 
include its Network Management Center and two Help Desk Centers.  The 
branch network is divided into nine geographic regions, with a vice 
president responsible for all aspects of operations within each region.  
The number of technical personnel in each location ranges from 
approximately 10 to 145  persons (other than Seattle and Hartford which 
have one person each), and the level of expertise ranges from offices which 
provide a few specialized services to offices which provide all of the 
Company's services.  Each branch office has a practice director who 
oversees the services provided by that office.  Depending on its size, a 
branch office may have one or more practice managers who oversee specific 
services provided by that office.  Reporting to each practice manager in 
the larger branches are project managers, senior and staff engineers, 
technicians and developers, and administrative personnel.

Project Planning and Review.     When the Company is presented with a 
service opportunity, the Company typically first performs a needs assessment 
of the opportunity and, for larger projects, a separate risk assessment 
to ensure that the requested service is within the Company's scope of 
expertise and to analyze the risks that may affect the Company's ability to 
deliver a quality solution to the client.  The Company emphasizes the 
development of standardized methodologies for each type of service with 
respect to scope, technologies involved and other aspects of the service.  
Proposals submitted to clients contain specific scopes of work, timetables
and change order processes which detail the Company's and client's 
responsibilities.  Once XLConnect is engaged, a project manager or senior 
engineer, who typically has been involved in the proposal process, 
is assigned to the project, based on technical skills and experience.  
Additional staff and engineers are allocated to the project as needed, 
based on each individual's technical experience and availability.

Project Terms and Pricing.     The Company generally contracts to provide 
its services on either a time and materials or fixed-price project basis.  
Most of the Company's contracts are terminable by the client upon 
relatively short notice, often 30 to 90 days or shorter.  For smaller 
projects, the Company typically enters into statements of work, letters of 
understanding or short form contracts which provide for agreed upon 
pricing, payment terms and scope of work.  The Company also often charges a 
time and materials based fixed monthly fee to maintain technical personnel 
on site at a client's location long-term.  Fixed-price contracts are 
generally utilized when the Company can clearly define the scope of 
services to be provided and the Company's cost of providing those services 
so as to limit the risk of cost overruns.  They are also commonly used for 
network management, help desk and certain other managed services engagements 
which are typically priced per device or per resolved call.  Time and 
materials pricing is used for most consulting services, internetworking 
and staffing engagements and for out of scope services on fixed price 
managed services contracts. 

Technical Capabilities

Professional Technical Staff.     The Company's professional staff of 
engineers and technicians is authorized by many industry-leading hardware 
and software manufacturers, including Bay Networks Inc. ("Bay"), Cisco 
Systems, Inc. ("Cisco"),  Hewlett-Packard Company ("HP"),  International 
Business Machines Corporation, including its Lotus Division ("IBM/Lotus"), 
Microsoft Corporation ("Microsoft"), Novell, Inc. ("Novell") and 3Com 
Corporation ("3Com").  These authorizations enable XLConnect to provide 
advanced network services and support for each vendor's products and 
services.

The Company hires technical personnel from two pools of applicants: 
experienced personnel and recent college and technical school graduates.  
The Company established a college cooperative education program in 1995 in 
several branch offices, through which computer science students are hired on 
a part-time basis and receive both work experience and college credit.  The 
Company may then offer full-time employment to the best prospects in the 
program. As of February 27, 1998, the Company utilizes 13 full-time 
recruiters to identify and recruit technical personnel.  At any given time, 
the Company typically has 200 or more auxiliary personnel subcontracted 
from temporary employment agencies to meet changes in staffing requirements 
quickly.  Several of these agencies allow XLConnect to hire the 
subcontractors after 90 to 180 days without placement fees, providing a 
cost-effective source of full-time engineers and technicians whom the 
Company can evaluate on a trial basis. 

Advanced Education.  As part of the Company's effort to maintain and 
enhance its technical expertise, it provides continuing education to all 
sales and technical services personnel.  Technical employees are required 
to complete intensive training and certification programs through 
"XLConnect University."  XLConnect University's programs feature three 
methods of technical instruction: regularly scheduled certification classes 
offered in eight of the Company's offices, boot camps, which are vendor-
sponsored training events offered in centralized locations throughout the 
United States and self study using computer-based training materials offered
through CBT Systems.  Key certified vendor technologies include IBM/Lotus, 
Microsoft and Novell.  The Company also offers online, remote training, as 
well as self-study employee certification programs.

Industry Alliances and Relationships

In order to strengthen its service offerings, the Company has relationships 
with a number of leading technology and telecommunications companies.  Key 
relationships include the following:

Microsoft.     The Company has obtained Microsoft Partner Status in several 
branches since August 1993.  Working with Microsoft, the Company has 
developed consulting methodologies that support client needs in the areas 
of NT Server, Windows 95, Exchange Server migrations and other Microsoft
BackOffice technologies.  Eight of the Company's offices are authorized 
Microsoft technical education centers and provide end-user and technician 
training on Microsoft technologies.  In addition, the Company participates 
in Microsoft's Early Adopter Program, testing and providing feedback on 
Microsoft's new products before their general release.  As part of its 
relationship with Microsoft, the Company has developed services to provide 
remote network management over the Internet to support Microsoft NT and 
Microsoft's BackOffice Products.  Microsoft's participation in XLConnect's 
employee training programs enables XLConnect engineers and technicians to 
maintain and enhance their skills. 

The Company entered into an agreement with Microsoft in February 1997 to 
develop and maintain, with Microsoft's assistance, a Microsoft Services 
Practice.  The Company's Microsoft Services Practice is a professional 
services practice dedicated to Microsoft technologies.  As of February 27, 
1998, this practice initiative was comprised of approximately 345 certified 
professionals dedicated to creating and delivering complex business 
information solutions.

This initiative also includes an arrangement through which Microsoft 
Consulting Services and XLConnect will align senior level Microsoft 
consultants, known as Partner Program Managers ("PPMs"), throughout 
XLConnect's major market locations.  The PPMs will provide technical 
leadership, business development support, high level project management and 
mentoring to XLConnect's national base of technical professionals.  In 
addition, XLConnect participates in Microsoft's Service Advantage Program.

IBM/Lotus.     The Company has a long-standing relationship with IBM/Lotus.  
Three of the Company's offices operate as Lotus authorized education 
centers.  XLConnect serves as a beta site for testing IBM's intranet, Lotus 
Notes and communications server software.  In addition to working closely 
with IBM/Lotus in developing and integrating Lotus Notes and other IBM 
software applications, the Company signed an IBM subcontractor agreement in 
May 1996 that enables IBM to resell XLConnect's professional services.  
Finally, the Company executed an agreement with IBM in June 1997 in which 
IBM has agreed to provide the Company with certain levels of funding for 
the Company to develop and maintain a dedicated IBM/Lotus practice of at 
least 100 certified professionals.  As of February 27, 1998, this practice 
was comprised of approximately 130 certified professionals.  

XLConnect has agreements or relationships with other leading technology and 
telecommunications companies such as Bay, Boise Cascade Office Products 
Corporation ("Boise Cascade"), Cisco, HP, Ingram Micro, Inc. ("Ingram"), 
IBM/Lotus, MCI Telecommunications Corporation ("MCI"), Microsoft, Novell 
and Softmart, Inc. ("Softmart").  These relationships typically provide the 
Company with additional sales leads, better access to new technologies, 
advanced training and the opportunity to conduct joint marketing.

Sales and Marketing

The Company focuses its sales and marketing efforts on companies with 
complex computing and communications requirements located throughout the 
United States.  To reach its clients, the Company uses a mix of direct and 
indirect sales channels.  XLConnect's direct sales organization is 
comprised of approximately 125 persons as of February 27, 1998, including 4 
support staff persons and 30 practice directors and other senior field 
management personnel with sales responsibilities.  In addition, XLConnect 
continues to utilize IE's approximately 105 person sales department, as of 
February 27, 1998, as its largest indirect sales channel.  Prior to 1997, 
IE's sales staff generated a substantial portion of the Company's sales, 
and the Company currently continues to utilize IE's sales staff for a 
significant percentage of its sales leads in select markets. 

The Company's direct sales staff has significant experience in the sale of 
information technology services and products and a high level of technical 
proficiency.  They are responsible for developing client relationships and 
supporting the Company's other sales channels.  Senior engineers often 
participate with sales personnel as part of a team approach to selling the 
Company's services.  The Company expects to continue to expand its direct 
sales force.

The Company has a marketing department of 4 persons as of February 27, 
1998.  The Company's external marketing efforts currently include the 
development of brochures, direct mail campaigns, formulation of marketing 
strategies and field programs designed to create new business opportunities 
and the development of sales presentation materials.  The Company's 
marketing department is also responsible for continued development of the 
Company's presence on the Internet.

Clients

During 1997, approximately 625 clients, including many Fortune 1000 
corporations, purchased at least $10,000 of the Company's services.  The 
Company's clients operate in a variety of industries and service 
businesses, and the Company is not dependent on any single industry or 
service business as a source of clients.  Services provided to one client, 
General Electric Aircraft Engines ("GEAE"), a division of General Electric 
Company, principally managed services, accounted for 6.3%, 13.6% and 14.8% 
of the Company's revenues during 1997, 1996 and 1995, respectively.  No 
other client accounted for more than 5% of the Company's revenues during 
1997, 1996 or 1995. Sales to the Company's top 25 clients totaled 36.6%, 
42.7%, and 52.4% for 1997, 1996 and 1995, respectively.  Effective on July 
18, 1997, the Company sold its Power by the Hour ("PBTH") contract with 
GEAE to GE Capital Information Technology Solutions Acquisition Corp., a 
subsidiary of GE Capital Information Technology Solutions, Inc. ("GECITS"). 

Competition

The Company competes in rapidly changing markets that are intensely 
competitive.  These markets are highly fragmented with many direct and 
indirect competitors in each of them.  The Company believes that the 
principal competitive factors for its services include technical expertise, 
breadth of service offerings, geographic reach, quality performance, client 
service and support, reputation, price of services and financial stability.
 
The Company's competitors include the services organizations of established 
computer product manufacturers, VARs, systems integrators and consultants, 
aggregators, distributors, specific service providers and long distance 
carriers and RBOCs.  Many of the Company's current and potential 
competitors have substantially longer operating histories and financial, 
sales, marketing, technical and other competitive resources which are 
substantially greater than those of the Company.  As a result, such 
competitors may be better able to respond or adapt to new or emerging 
technologies and changes in client requirements or to devote greater 
resources than the Company to the Company's markets, either through 
internal efforts or by forming strategic alliances with hardware or 
software vendors, telecommunication providers or other competitors of the 
Company, to offer new or improved services to the Company's clients or to 
increase their efforts to gain and retain market share through competitive 
pricing.  There can be no assurance that the Company will be able to 
continue to compete successfully.

Suppliers

The Company utilizes the products and services of leading manufacturers, 
vendors and distributors of computer hardware, software and peripherals and 
suppliers of Internet access and other telecommunications services.  The 
Company recommends and outsources the procurement of products for its 
clients as needed through distributors, primarily IE before and Ingram 
after the July 18, 1997 closing of the sale by IE of its indirect computer 
product business to Ingram.  The Company generally does not purchase, take 
title to nor resell products.  Instead, the supplier, whether IE, Ingram or 
another distributor, VAR or vendor, in effect serves as a subcontractor on 
a project-specific basis and typically invoices the end-user directly. 

Intellectual Property Rights

The Company's client contracts generally provide that the specific 
deliverables, documentation and customized solutions created for the client 
become the property of the Company's clients, with exceptions, in 
particular with respect to applications development projects, for certain 
residual pre-existing rights and generic computer consulting know-how and 
techniques, and with respect to projects in which the Company licenses the 
use of its XLConnectNets.  To the extent applicable, the Company relies 
primarily on a combination of copyright and trademark laws, trade secrets, 
confidentiality procedures and contractual provisions to protect its 
intellectual property rights, which afford only limited protection.  The 
Company routinely enters into non-disclosure and confidentiality agreements 
with employees, contractors, consultants and clients.  Despite the 
Company's efforts to protect its proprietary rights, unauthorized parties 
may attempt to obtain and use information that the Company regards as 
proprietary, and there can be no assurance that the Company's means of 
protecting its proprietary rights will be adequate.

Employees

As of February 27, 1998, the Company employed 1,517 persons, of whom 131 
were engaged in sales and marketing (including 4 support staff persons as 
well as 30 branch practice directors and senior field management personnel 
who also have management responsibilities), 1,219 were engaged in providing 
the Company's technical services and training and 167 were engaged in 
finance, administration and management functions.

None of the Company's employees are covered by a collective bargaining 
agreement. Most of the Company's employees have executed confidentiality 
and proprietary rights and/or non-solicitation agreements.  In addition, 
the Company requires that all new employees execute such agreements as a 
condition of employment by the Company since there is increasing 
competition for experienced technical professionals and sales and marketing 
personnel.  The Company's future success will depend in part on its ability 
to continue to attract, retain and motivate highly qualified personnel.  
The Company considers relations with its employees to be good.


ITEM 2.  PROPERTIES

The Company does not own any real property and currently either subleases 
its office space from IE pursuant to the terms of a Space Sharing Agreement 
or leases space directly from third parties.  As of February 27, 1998, the 
Company subleases from IE approximately 5,000 square feet as its 
headquarters space in Exton, Pennsylvania.  The Company's headquarters, 
including additional space in the facility available from IE, contains 
sufficient space for certain of its sales, administrative and technical 
personnel and its marketing, finance and senior executive staffs.  In 
addition, the Company subleases from IE a total of approximately 58,000 
square feet of office space pursuant to the Space Sharing Agreement at 13 
of its branch office locations, including Cincinnati and Bettendorf, Iowa 
(which include the Help Desk Centers) and Houston (which includes the 
Network Management Center), and leases directly from third parties a total 
of approximately 57,000 square feet.  The Company believes that its 
existing facilities are adequate to meet its current needs and that 
suitable additional or alternative space will be available in the future on 
commercially reasonable terms as needed.


ITEM 3.  LEGAL PROCEEDINGS

The Company is involved in various litigation and arbitration matters in 
the ordinary course of business.  The Company believes that it has 
meritorious defenses in and is vigorously defending against all such 
matters.  Management believes the resolution of these matters will not have 
a material adverse effect on the Company's financial position or results of 
operations.


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

No matters were submitted to a vote of the Company's security holders 
during the fourth quarter of 1997.



                             PART II


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

The Company's Common Stock is traded over-the-counter in the Nasdaq 
National Market (symbol XLCT).  As of March 27, 1998,  there were 24 
shareholders of record representing in excess of 3,000 beneficial owners.

Set forth below is the range of the high and low sale prices for the 
Company's Common Stock as reported by Nasdaq during each fiscal quarter 
within the two most recent fiscal years:


      Quarter ended                      High            Low  
  ---------------------------------    ----------     ----------  
  March 31, 1998 (through March 27)     $ 22 1/2      $ 14 13/16

  December 31, 1997                     $ 17 7/8      $ 11 1/2
  
  September 30, 1997                    $ 15 7/8      $   7 1/2

  June 30, 1997                         $  8 3/4      $   5 3/4

  March 31, 1997                        $ 30 3/8      $   5  

  December 31, 1996 (from October  17)  $ 31 3/4      $  26    

  
On October 17, 1996, the Company consummated its initial public offering 
("IPO") at an IPO price of $15 per share.  On March 27, 1998, the closing 
sale price for the Company's Common Stock as reported by Nasdaq was 
$19.3125.  The market price of the Company's Common Stock has been, and may 
continue to be, extremely volatile.  Factors such as those listed under 
"Management's Discussion and Analysis of Financial Conditions and Results 
of Operations and Quarterly Results and Seasonality" may have a significant 
impact on the market price of the Company's Common Stock.

The Company has never paid any cash dividends on its Common Stock.  The 
Company currently intends to retain future earnings for use in its business 
and, therefore, does not anticipate paying any cash dividends in the 
foreseeable future.
<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA


<TABLE>
<CAPTION>
                                                Year ended December 31,   
                                     ---------------------------------------------
                                       1997    1996 (2)    1995     1994     1993 
                                     --------  --------  -------  -------  -------
                                         (In thousands, except for share data)
Statement of Income Data:                  
<S>                                  <C>       <C>       <C>      <C>      <C>
Revenues                             $135,703  $114,892  $79,862  $50,965  $49,653 
Cost of revenues                       91,911    81,077   56,327   37,159   33,816 
                                     --------  --------  -------  -------  -------
Gross profit                           43,792    33,815   23,535   13,806   15,837 
Operating expenses:                  
   Selling and marketing               13,245     8,779    3,975    3,755    3,815 
   General and administrative          18,227    12,467    9,178    6,543    5,294 
   Depreciation and amortization        4,200     4,782    3,123    1,060      816
                                     --------  --------  -------  -------  -------
                                       35,672    26,028   16,276   11,358    9,925 
                                     --------  --------  -------  -------  -------
Income from operations                  8,120     7,787    7,259    2,448    5,912 
Other income (expense), net               276    (3,262)  (2,578)  (1,763)    (941)
Gain on sale of PBTH (3)                1,991         -        -        -        - 
                                     --------  --------  -------  -------  -------
Income before income taxes             10,387     4,525    4,681      685    4,971 
Provision for income taxes              5,417     2,479    2,259      435    2,092
                                     --------  --------  -------  -------  -------
Net income                           $  4,970  $  2,046  $ 2,422  $   250  $ 2,879 
                                     ========  ========  =======  =======  =======

 Basic earnings per common share     $   0.30  $   0.15 
                                     ========  ========
 Diluted earnings per common share   $   0.29  $   0.14      
                                     ========  ========

Balance Sheet Data (1):                  
Working capital                      $ 30,194  $ 19,529  $11,298  $ 3,346  $ 8,424 
Total assets                           79,920    61,667   54,473   31,918   40,034 
Long-term debt, less 
  current portion                       5,139         -   39,556   13,282   27,887 
Shareholders' equity                   58,026    52,286    5,130    2,708    2,458 

</TABLE>

______
(1)  See Note 1 to the Consolidated Financial Statements for the year ended 
December 31, 1997 for information regarding the Company's IPO.
(2)  Restated to reflect current year's presentation.
(3)  See Note 3 to the Consolidated Financial Statements for the year ended 
December 31, 1997 for information regarding the sale of specified 
Power-by-the-Hour contracts and related assets.


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

Overview

The Company's historical financial statements consist of the results of 
operations and financial condition of the professional services 
organization of The Future Now, Inc. ("TFN") both prior to and after TFN's 
acquisition by IE in August 1995, as well as the incremental goodwill and 
indebtedness associated with that acquisition.  The Company's financial 
statements also include the accounts of IE's telecommunications subsidiary, 
IntelliCom Solutions, Inc. ("IntelliCom"), beginning on January 1, 1996.  
Prior to June 1996, IE conducted the Company's businesses through various 
divisions and subsidiaries.  As of May 31, 1996, IE constituted the Company 
by contributing to it the assets and liabilities related to TFN's 
professional services business and the stock of IntelliCom and by entering 
into certain agreements with the Company governing various interim and 
ongoing relationships between the two companies (the "Formation 
Transactions").

XLConnect's revenues are generated from the provision of professional 
services, which include internetworking, applications development, managed 
and telecommunications services and other fees.  The Company began offering 
its telecommunications services in January 1996.

On March 4, 1998, IE and the Company entered into an Agreement and Plan of  
Merger with Xerox whereby Xerox will acquire through the Mergers all of the 
outstanding shares of capital stock of IE in exchange for $7.60 per share 
and all of the outstanding shares of capital stock of the Company not owned 
by IE in exchange for $20.00 per share. The closing of the Mergers is 
subject to shareholder approval and other customary terms and conditions.  
However, there can be no assurance that the Mergers will be completed.  
After the closing of the Mergers, currently anticipated to occur not later 
than June 30, 1998, the Company will be an indirect wholly-owned subsidiary 
of Xerox.

Formation Transactions Allocations.  The historical financial statements of 
the Company reflect the results of operations, financial position and cash 
flows of the businesses transferred to the Company from IE in the Formation 
Transactions.  The Company's financial statements are presented as if the 
Company had existed as a corporation separate from IE prior to the 
Formation Transactions and include the historical assets, liabilities, 
sales and expenses directly related to the Company's operations that were 
either specifically identifiable or allocable using methodologies which 
took into consideration personnel, business volume or other appropriate 
factors.  The preparation of financial statements in conformity with 
generally accepted accounting principles requires management to make 
estimates and use assumptions that affect certain 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 
revenues and expenses during the reporting period.  Actual results could 
differ from those estimates.

For the periods presented, and to a greater extent for those prior to 
January 1, 1996, certain general and administrative expenses reflected in 
the financial statements include allocations of certain corporate expenses 
from IE.  These allocations generally include administrative expenses 
related to general management, insurance, information management, and other 
miscellaneous services.  In addition, selling and marketing expenses for 
such periods reflect allocations of IE's total selling and marketing 
expenses and the assumed fees paid to IE for sales referrals during the 
corresponding periods.  Although the Company believes the allocations and 
the charges for such services to be reasonable, the costs of these services 
charged to the Company are not necessarily indicative of the costs that 
would have been incurred if the Company had been an independent entity and 
had otherwise contracted for or managed these functions.  The Company also 
received allocations of IE's total vendor funding related to the businesses 
of the Company in the amounts of $1,260,000, $1,223,000, and $777,992 for 
1997, 1996 and 1995, respectively.   These allocations were based on the 
relationship of services business volumes to total business volumes of the 
Company and IE except for funding related to IntelliCom's 
telecommunications services after January 1, 1996. Subsequent to the 
Formation Transactions and the Company's IPO, except as set forth in Note 
14 to the Company's Consolidated Financial Statements, the Company has 
managed various required administrative functions using its own resources 
or contracted with third parties to perform these services and, in 
addition, has been responsible for the costs and expenses associated with 
the management of a public corporation.  The Company's goodwill represents 
an allocation from IE of the Company's share of intangible assets resulting 
from historical acquisitions by TFN and IE's acquisition of TFN.  The 
goodwill allocation took into consideration various factors, which included 
operating cash flows, revenue streams and employee and client bases.

The provision for income taxes was calculated as if the Company was a 
stand-alone corporation filing separate Federal and state income tax 
returns for all periods presented.  The Company's intercompany borrowings 
from IE, prior to the IPO, represent the net cash required by the Company 
to fund its operations, an allocation of the debt incurred by IE in 
acquiring TFN and allocations of the debt incurred by TFN in connection 
with other acquisitions by TFN since 1990.

As a result of the foregoing, the financial information included herein may 
not necessarily reflect what the results of operations, financial position 
and cash flows would have been had the Company been a separate, stand-alone 
entity during the periods presented or be indicative of the results of 
operations, financial position and cash flows of the Company in the future.  
However, management believes the assumptions underlying the Company's 
financial statements and all allocations related thereto are reasonable.


Results of Operations

The following table sets forth for the period indicated the percentage of 
revenues represented by expense items in the Company's Consolidated 
Statements of Income.

                                     Year ended December 31,  
                                   ----------------------------  
                                     1997      1996      1995 
                                   --------  --------  --------
Revenues                            100.0 %   100.0 %   100.0 %
Cost of revenues                     67.7      70.6      70.5  
                                   --------  --------  --------
Gross profit                         32.3      29.4      29.5   
Operating expenses:              
   Selling and marketing              9.8       7.6       5.0   
   General and administrative        13.4      10.9      11.5   
   Depreciation and amortization      3.1       4.2       3.9  
                                   --------  --------  --------
                                      26.3      22.7      20.4   
                                   --------  --------  --------
Income from operations                6.0       6.7       9.1   
Other income (expense), net           0.2      (2.8)     (3.3)  
Gain on sale of PBTH                  1.5         -         - 
                                   --------  --------  --------
Income before income taxes            7.7       3.9       5.8   
Provision for income taxes            4.0       2.1       2.8   
                                   --------  --------  --------
Net income                            3.7 %     1.8 %     3.0 %
                                   ========  ========  ========

The following table sets forth the components of  revenues of the Company 
for the periods presented:

<TABLE>
<CAPTION>

                                             Year ended December 31, 
                         -------------------------------------------------------------                      
                                 1997                1996 (1)             1995(1)      
                         -------------------  -------------------  -------------------
                         Amount % of Revenue  Amount % of Revenue  Amount % of Revenue  
                         -------- ----------  -------- ----------  -------- ----------
Revenues:                          
 <S>                     <C>         <C>      <C>         <C>      <C>         <C>
 Internetworking         $ 42,551    31.4%    $ 35,613    31.0%    $ 25,106    31.4%
 Applications development  23,553    17.4       17,188    15.0       12,518    15.7   
 Managed services          52,770    38.9       44,063    38.4       33,974    42.6   
 Telecommunications &                          
    other fees             16,829    12.3       18,028    15.6        8,264    10.3
                         -------- ----------  -------- ----------  -------- ----------
                         $135,703   100.0%    $114,892   100.0%    $ 79,862   100.0%
                         ======== ==========  ======== ==========  ======== ==========
</TABLE>

_____
(1) Restated to reflect current year's presentation.


Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

Revenues.  The Company's revenues increased 18.1% for 1997 to $135.7 
million from $114.9 million for 1996.  The increase in revenues resulted 
principally from growth in most of the Company's service areas combined 
with fees received from IE of approximately $1.4 million for management 
responsibilities assumed by the Company in connection with the completion 
of IE's restructuring resulting from the sale of its indirect computer 
product business and the majority of its direct computer product business.  
Partially offsetting these increases were the sale as of July 18, 1997 to 
GECITS of specified PBTH managed services contracts which include the 
Company's largest account GEAE, and the decrease in telecommunications 
services sold to IE as a result of IE's sale of its indirect computer 
product business and the majority of its direct computer product business.  
Pro forma revenues (assuming the sale to  GECITS occurred on January 1, 
1996) increased 28.5% to $124.9 million for 1997 from $97.2 million for 
1996.

Cost of Revenues.  Cost of revenues increased 13.4% for 1997 to $91.9 
million from $81.1 million for 1996, primarily as a result of an increased 
number of technical personnel needed to support the growth in revenues 
combined with incremental costs associated with increased revenues from the 
Company's PBTH program prior to the sale to GECITS.  Cost of revenues as a 
percentage of revenues decreased to 67.7% for 1997 compared to 70.6% for 
1996 resulting primarily from the fees received for managing IE's remaining 
organizations and the sale of certain low margin managed service contracts.

Selling and Marketing.  Selling and marketing expenses increased 50.9% for 
1997 to $13.2 million from $8.8 million for 1996 and increased as a 
percentage of revenues to 9.8% for 1997 from 7.6% for 1996.  The increases 
were a result of continued development of the Company's direct sales force 
combined with incremental promotional and advertising costs associated with 
the Company developing its name and service offerings within the 
marketplace.

General and Administrative.  General and administrative expenses increased 
46.2% for 1997 to $18.2 million from $12.5 million for 1996 and increased 
as a percentage of revenues to 13.4% for 1997 from 10.9% for 1996.  The 
increases were due to the increased costs associated with securing separate 
facilities in a number of branch locations as XLConnect continued its 
separation from IE's direct business with which XLConnect shared certain 
facilities and related expenses, as well as the Company's growth and new 
market expansion.   Overhead costs also increased in order to support the 
Company's growth and to enable it to operate as a separate public company.  
The overhead costs include an expanded management and operations team, 
associated employee benefits and insurance costs.  The Company anticipates 
continued increases in general and administrative expenses as a result of 
business growth and final separation from IE's direct computer product 
business.

Depreciation and Amortization.  Depreciation and amortization decreased 
12.2% for 1997 to $4.2 million from $4.8 million for 1996 and decreased as 
a percentage of revenues to 3.1% for 1997 from 4.2% for 1996.   The 
decreases resulted from assets becoming fully depreciated during the year 
in greater amounts than capital additions were made, combined with the 
write-off of goodwill specifically associated with the sale to GECITS of 
the specified PBTH managed services contracts and related assets.

Income from Operations.  Income from operations increased 4.3% for 1997 to 
$8.1 million from $7.8 million for 1996 and decreased as a percentage of 
revenues to 6.0% in 1997 from 6.7% in 1996, for the reasons stated above.

Other Income (Expense), Net.   The Company recognized other income of $2.3 
million for 1997 as compared to other expense of $3.3 million in 1996.  The 
change is a result of the Company paying off its outstanding borrowings 
from IE with the proceeds of  the IPO, investing the remaining proceeds of 
the IPO along with the proceeds from a third party loan into short-term 
securities which generated net interest income and recognizing a gain on 
the sale of the PBTH contracts and related assets in the GECITS 
transaction.

Provision for Income Taxes.  Provision for income taxes increased 118.5% 
for 1997 to $5.4 million from $2.5 million for 1996.  The effective tax 
rate decreased to 52.2% for 1997 from 54.8% in 1996.  The increase in 
income taxes and the decrease in the effective income tax rate is a result 
of greater income before taxes which exceeded the effects of the write-off 
of non-deductible goodwill associated with the GECITS transaction.

Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

Revenues.  The Company's revenues increased 43.9% for 1996 to $114.9 
million from $79.9 million for 1995.  The increase in revenues resulted 
principally from growth in managed services, particularly LAN and desktop 
support and administration and the PBTH program, and to a lesser extent 
growth in internetworking and applications development services.  The 
increase was also partly attributable to the introduction of 
telecommunications services on January 1, 1996, which accounted for $6.3 
million, or 5.5% of revenues.

Cost of Revenues.  Cost of revenues increased 43.9% for 1996 to $81.1 
million from $56.3 million for 1995, primarily as a result of an increased 
number of technical personnel, due in part to the expansion of the 
Company's help desk operations, and incremental costs incurred due to the 
growth in the PBTH program.  The increase also reflects $5.6 million of 
costs associated with revenue from telecommunications services.  Cost of 
revenues as a percentage of revenues remained nearly constant at 70.6% for 
1996 compared to 70.5% for 1995.  During the relevant periods, the effect 
of improved management of funding ancillary costs (e.g., travel, training) 
via client billings and vendor funding combined with improvements relating 
to the tracking of warranty repair parts was offset by the introduction of 
lower margin telecommunications services and growth in certain managed 
service offerings, primarily the PBTH program and hardware repair, which 
provide recurring or repeat revenues at lower margins than other Company 
services.

Selling and Marketing.  Selling and marketing expenses increased 120.9% for 
1996 to $8.8 million from $4.0 million for 1995 and increased as a 
percentage of revenues to 7.6% for 1996 from 5.0% for 1995.  The increase 
in dollars and as a percentage of revenues was a result of additional sales 
personnel as the Company continues to develop its direct sales force.  In 
addition, the dollar increase resulted from the additional commission and 
bonus expense incurred on the increase in revenues from 1995 to 1996.

General and Administrative.  General and administrative expenses increased 
35.8% for 1996 to $12.5 million from $9.2 million for 1995.  As a 
percentage of revenues, general and administrative expenses decreased to 
10.9% for 1996 from 11.5% for 1995.  The dollar increase was due to the 
incremental costs associated with the introduction of telecommunications 
services, increased overhead costs required to support the Company's growth 
and to enable it to operate as a separate company, including an expanded 
management team, and expanded facility costs to support overall personnel 
growth.  The decrease as a percentage of revenues was attributable to the 
Company's improved return on fixed costs combined with effective management 
of variable costs.

Depreciation and Amortization.  Depreciation and amortization increased 
53.1% for 1996 to $4.8 million from $3.1 million for 1995.  As a percentage 
of revenues, depreciation and amortization increased to 4.2% for 1996 from 
3.9% for 1995.  The increase was primarily due to amortization of the 
incremental goodwill associated with IE's acquisition of TFN in August 
1995, combined with depreciation of new computer equipment acquired to 
support the increased number of technical services personnel and new 
training rooms to support the Company's applications development service 
programs.

Income from Operations.  Income from operations increased 7.3% for 1996 to 
$7.8 million from $7.3 million for 1995 and decreased as a percentage of 
revenues to 6.7% in 1996 from 9.1% in 1995, for the reasons stated above.

Other Income (Expense), Net.  Other expense, net increased 26.5% for 1996 
to $3.3 million from $2.6 million for 1995, primarily as a result of an 
increase in interest expense due from the increase in intercompany 
borrowings attributable to IE's acquisition of TFN in August 1995 and 
incremental debt required to support the Company's higher working capital 
needs.  With the IPO net proceeds of $45.1 million, the Company paid off 
its then outstanding borrowings from IE.

Provision for Income Taxes.  Provision for income taxes increased 9.7% for 
1996 to $2.5 million from $2.3 million for 1995.  The effective income tax 
rate increased to 54.8% for 1996 from 48.3% for 1995, primarily due to the 
increase in nondeductible goodwill amortization associated with the 
acquisition of TFN by IE in August 1995.

Quarterly Results and Seasonality

The Company's quarterly results may vary depending upon a number of 
factors, including the following: changes in the levels of revenues derived 
from internetworking, applications development, managed services and 
telecommunications and other fees; the size and timing of significant 
projects; changes in the mix of employee and subcontractor technicians; the 
number of business days in a period and the closing of client facilities 
for holidays and other reasons; cost overruns on fixed-price contracts; the 
potential for increased expenditures and loss of sales generation activity 
resulting from the sale of the majority of the direct computer product 
business of IE with which XLConnect shared facilities and related expenses, 
employee benefits, insurance policies and other services and relied on 
significantly for sales leads; business distractions resulting from the 
relocation of branch locations for various reasons; the timing of new 
service offerings by the Company or its competitors; new branch office 
openings by the Company; the loss of senior management or key technical 
personnel; changes in pricing policies by the Company or its competitors; 
market acceptance of new and enhanced services offered by the Company or 
its competitors; changes in operating expenses; the availability of 
qualified technical personnel; disruptions in sources of supply of 
computer, telecommunications and related products and services; the 
potential for Year 2000-related expenditures; the effect of acquisitions; 
and industry and general economic factors.  In addition, the Company 
believes that its business is subject to some seasonality, and that weaker 
sales may be experienced during the fourth and first quarters due to fewer 
business days and by some clients' decisions at year end to postpone large 
internetworking, applications development and managed services projects 
until the following year when capital budgets are renewed.

The following table presents unaudited quarterly operating results for the 
Company for the last eight quarters, as well as the percentage of the 
Company's revenues represented by each expense item.  This information has 
been prepared by the Company on a basis consistent with the Company's audited 
financial statements and includes all adjustments (consisting solely of 
normal recurring adjustments) that the Company considers necessary for a 
fair presentation in accordance with generally accepted accounting 
principles.  Such quarterly results are not necessarily indicative of 
future results of operations: 

<TABLE>
<CAPTION>

                                                            Quarter Ended   
                              -------------------------------------------------------------------------
                              Mar. 31, June 30, Sept. 30, Dec. 31, Mar. 31, June 30, Sept. 30, Dec. 31,
                              1996 (1) 1996 (1) 1996 (1)  1996 (1)    1997    1997     1997    1997 (3)
                              -------- -------- --------- -------- -------- -------- --------- --------
<S>                           <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>
Revenues                      $23,718  $28,283  $31,644   $31,247  $33,075  $36,547  $33,552   $32,529
Cost of revenues               17,004   19,370   21,905    22,798   23,074   25,044   22,521    21,272
                              -------- -------- --------- -------- -------- -------- --------- --------
Gross profit                    6,714    8,913    9,739     8,449   10,001   11,503   11,031    11,257   
Operating expenses:                                 
 Selling and marketing          1,653    2,096    2,511     2,519    2,858    3,214    3,223     3,950
 General and administrative     2,330    2,779    3,681     3,677    4,603    4,766    4,666     4,192   
 Depreciation and amortization  1,302    1,189    1,081     1,210    1,027    1,189      929     1,055 
                              -------- -------- --------- -------- -------- -------- --------- --------
   Total operating expenses     5,285    6,064    7,273     7,406    8,488    9,169    8,818     9,197
                              -------- -------- --------- -------- -------- -------- --------- --------
Income from operations          1,429    2,849    2,466     1,043    1,513    2,334    2,213     2,060   
Other income (expense)         (1,079)    (996)  (1,023)     (164)      25       78      53        120   
Gain on sale of PBTH (2)            -        -        -         -        -        -    1,546       445
                              -------- -------- --------- -------- -------- -------- --------- --------
Income before income taxes        350    1,853    1,443       879    1,538    2,412    3,812     2,625
Provision for income taxes        291      898      740       550      771    1,121    2,319     1,206
                              -------- -------- --------- -------- -------- -------- --------- --------
Net income                    $    59  $   955  $   703   $   329  $   767  $ 1,291  $ 1,493   $ 1,419
                              ======== ======== ========= ======== ======== ======== ========= ========    
</TABLE>

<TABLE>
<CAPTION>
                                                            Quarter Ended   
                              -------------------------------------------------------------------------
                              Mar. 31, June 30, Sept. 30, Dec. 31, Mar. 31, June 30, Sept. 30, Dec. 31,  
                              1996 (1) 1996 (1) 1996 (1)  1996 (1)    1997    1997     1997    1997 (3)   
                              -------- -------- --------- -------- -------- -------- --------- --------
 <S>                           <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>
 Revenues                      100.0%   100.0%   100.0%    100.0%   100.0%   100.0%   100.0%    100.0% 
 Cost of revenues               71.7     68.5     69.2      73.0     69.8     68.5     67.1      65.4
                              -------- -------- --------- -------- -------- -------- --------- --------
 Gross profit                   28.3     31.5     30.8      27.0     30.2     31.5     32.9      34.6
 Operating expenses:                                 
  Selling and marketing          7.0     7.4       7.9       8.1      8.6      8.8      9.6      12.2
  General and administrative     9.8     9.8      11.6      11.8     13.9     13.0     13.9      12.9 
  Depreciation and amortization  5.5     4.2       3.4       3.8      3.1      3.3      2.8       3.2
                              -------- -------- --------- -------- -------- -------- --------- --------
   Total operating expenses     22.3    21.4      22.9      23.7     25.6     25.1     26.3      28.3
                              -------- -------- --------- -------- -------- -------- --------- --------
Income from operations           6.0    10.1       7.9       3.3      4.6      6.4      6.6       6.3
Other income (expense)          (4.6)   (3.5)     (3.2)     (0.5)     0.1      0.2      0.2       0.4 
Gain on sale of PBTH (2)           -      -          -         -        -        -      4.6       1.4 
                              -------- -------- --------- -------- -------- -------- --------- --------
Income before income taxes       1.4     6.6       4.7       2.8      4.7      6.6     11.4       8.1 
Provision for income taxes       1.2     3.2       2.4       1.7      2.4      3.1      7.0       3.7
                              -------- -------- --------- -------- -------- -------- --------- --------
Net income                       0.2%    3.4%      2.3%      1.1%     2.3%     3.5%     4.4%      4.4% 
                              ======== ======== ========= ======== ======== ======== ========= ========    
</TABLE>
______________
(1)   Restated to reflect current year's presentation
(2)  See Note 3 to the Consolidated Financial Statements for the year ended 
December 31, 1997 for information regarding the sale of specified 
Power-by-the-Hour contracts and related assets.
(3)  Adjustments relating to the settlement of year end reserves and 
capitalization of internal costs associated with capitalized software 
costs increased income before income taxes by approximately $700,000 
(pre-tax).

Effects of Inflation

The Company believes it has not been adversely affected by inflation during 
the past three years.

Liquidity and Capital Resources

The Company's operating activities provided cash of $3.1 million in 1997 
and $1.6 million in 1996.   The primary increase was due to the increase in 
net income during 1997.  The decrease in working capital, primarily due to 
an increase in accounts receivable resulting from the growth in revenues, 
was partially offset by the gain recognized on the sale of specified PBTH 
contracts and related assets.

The Company's investing activities provided cash of $4.9 million in 1997 
and used cash of $3.9 million in 1996. Cash was generated in 1997 from the 
proceeds of the sale of specified PBTH contracts and related assets.  
Offsetting this were purchases of property and equipment of $5.5 million 
for the Company's new remote time, billing and contract management system 
and equipment necessary to support the growing technical staff.  The 
increase in capital purchases in comparison to 1996 was primarily due to 
the new contract management system.

The Company's financing activities provided cash of  $5.8 million in both 
1997 and 1996.  The cash generated in 1997 resulted from borrowings from a 
third party while the net cash generated in 1996 was from the IPO, net 
of the repayment of intercompany indebtedness to IE. 

The foregoing cash flows presented prior to January 1, 1997 are not 
necessarily indicative of the cash flows that would have resulted if the 
Company were a stand-alone entity throughout the periods since the Company 
participated in IE's central cash management system, pursuant to which all 
cash generated from the Company's operations was transferred to IE on a 
daily basis, and all cash required to operate the Company's business was 
transferred back to the Company from IE.  Consequently, the Company had not 
maintained any cash.  Pursuant to an agreement between the companies, IE 
and XLConnect may make advances to each other bearing interest at market 
rates.

As of March 26, 1997, the Company, IE and IBM Credit Corporation ("IBMCC") 
amended IE's credit facility to terminate a  sub-facility, which allowed 
the Company to borrow directly from IBMCC up to $20 million of IE's total 
credit facility of $225 million, subject to a collateral-based formula, and 
to limit the Company's joint and several liability to IBMCC at $20 million 
(whether arising from direct borrowings or a guaranty of IE's 
indebtedness), including the Company's joint and several liability to IE 
under IE's credit facility.  At such time, the Company and IBMCC entered 
into a separate credit agreement providing the Company with a credit 
facility in the amount of $25 million, subject to a collateral-based 
formula, which is secured by all of the assets of the Company and its 
subsidiaries (the "XLC Credit Facility").  Interest is payable at LIBOR 
plus 1.5% decreasing to 1.2%, depending upon the amount of outstanding 
borrowings.  No amounts were outstanding under the XLC Credit Facility as 
of December 31, 1997.  Various customary restrictive covenants must also be 
observed.  Concurrent with establishing the XLC Credit Facility, the 
Company and IE agreed to amend their Intercompany Debt Agreement whereby IE 
will reimburse the Company for the difference between LIBOR plus .75% and 
the interest rate paid by the Company to IBMCC and for other direct 
expenses that the Company would not have been required to incur if it had 
entered into an unsecured credit facility.

Additionally, on February 28, 1997, the Company entered into a transaction 
with a third party whereby the third party agreed to provide an unsecured 
loan of up to $11 million (the "Loan") to be used for specific business 
purposes.  The Company borrowed $5.5 million available under the first 
traunch which remained outstanding as of December 31, 1997. The remaining 
amount was drawn on March 2, 1998.  Interest is payable at an initial 
annual rate of 4% for the first two years and adjusts to 5% and then 6% for 
the remaining term.  Principal payments of $750,000 will be made quarterly 
beginning in August 1999 with a final payment of $1.25 million due on 
August 28, 2002.  In connection with the Loan, the Company issued to the 
third party a warrant to purchase up to 325,000 shares of its Common Stock, 
which became exercisable on February 28, 1998 at a per share exercise price 
of $6.65 and expires on February 27, 2007.    The third party has agreed 
not to exercise the warrant prior to the earlier of the closing of the 
Mergers or June 30, 1998.  After considering the effect of the additional 
interest associated with the issuance of the warrant and the resultant 
discounting of the Loan, the effective interest rate is 7.5%.

During 1998, the Company anticipates making approximately $5 million in 
capital expenditures, expected to be funded from cash flows from operations 
and available external financing sources.  These expenditures are expected 
to include additional purchases of computers to support the technical staff 
and expanding the network management center.  The Company has no current 
plans for any additional material capital expenditures through December 31, 
1998.

The Company believes that its cash flows from operations, funds available 
from the XLC Credit Facility and the Loan, and the use of operating or 
capital leases will be sufficient to satisfy its working capital needs and 
planned growth through the next twelve months, except to the extent that 
additional financing may be required in connection with any acquisitions.

Year 2000 Issues

The "Year 2000" issue relates to the impact of the year 2000 on the computer 
processing of date-sensitive information and results from computer programs 
being written using two digits (rather than four) to define the applicable 
year.  Any computer programs that have date-sensitive software may 
recognize a date using "00" as the year 1900 rather than the year 2000, 
which could result in miscalculations or systems failures. The Company 
presently believes that after finalizing its conversion to its new remote 
time, billing and contract management system, the Year 2000 issue will 
not pose significant operational problems for the Company's computer 
systems or have a material adverse impact on the Company's financial 
position.  However, there can be no assurance that the systems of the 
Company's partners, vendors, customers and other companies on which the 
Company's systems rely also will be timely converted or that any such 
failure to convert by another company would not have an adverse effect on 
the Company's systems. 

Effect of Recently Issued Accounting Standards

In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards ("SFAS") No. 130, Reporting 
Comprehensive Income, and SFAS No. 131, Disclosures about Segments of an 
Enterprise and Related Information.  In addition, the FASB issued SFAS No. 
132, Employees' Disclosures about Pensions and Other Postretirement 
Benefits in February 1998.

SFAS No. 130 defines comprehensive income as the change in equity (net 
assets) of a business enterprise during a period from transactions and 
other events and circumstances from non-owner sources.  The Statement 
requires comprehensive income to be reported in a financial statement that 
is displayed with the same prominence as other financial statements.  This 
statement is effective for fiscal years beginning after December 15, 1997.  
The Company does not expect the implementation of this Statement to have a 
material effect on the consolidated financial statements.

SFAS No. 131 changes the way public companies report information about 
segments of their business in their annual financial statements and 
requires them to report seleced segment information in their quarterly 
report to shareholders.  The Statement requires that companies disclose 
segment data based on how management makes decisions about allocating 
resources to segments and measuring their performance.  This Statement is 
effective for fiscal years beginning after December 15, 1997.  The Company 
does not expect the implementation of this Statement to have a material 
effect on the consolidated financial statements.

SFAS No. 132 standardizes the disclosure requirements of SFAS Nos. 87 and 
106 to the extent practicable and recommends a parallel format for 
presenting information about pensions and other post retirement benefits.  
This Statement is effective for fiscal years beginning after December 15, 
1997.  The Company does not expect the implementation of this Statement to 
have a material effect on the consolidated financial statements.

Forward-Looking Statements

Some statements contained or incorporated by reference in this Report on 
Form 10-K regarding future financial performance and results and other 
statements that are not historical facts are forward-looking statements.  
The words "expect", "project", "estimate", "predict", "anticipate", 
"believes" and similar expressions are also intended to identify forward-
looking statements.  Such statements and XLConnect's results are subject to 
numerous risks, uncertainties and assumptions, including but not limited 
to:  risks related to the impact on XLConnect of the sale by IE of its 
indirect computer product business and the majority of its direct computer 
product operations; the risks of any substantial legal proceedings that 
could be instituted in the future; and the risk factors described in 
"Quarterly Results and Seasonality" in  this Form 10-K and in "Risk 
Factors" in XLConnect's Prospectus dated October 17, 1996 filed with the 
Securities and Exchange Commission in connection with its IPO.

Should one or more of these risks or uncertainties materialize, or should 
underlying assumptions prove incorrect, actual results may vary materially 
from those indicated.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this item is set forth on pages F-2 through F-
20 and is listed on page F-1.


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

None.

                               PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Set forth below is the name, age, position with the Company and 
biographical information concerning each member of the Board of Directors 
and the Executive Officers of the Company, as of March 27, 1998.

        Name                   Age             Position with the Company
- ---------------------------------------------------------------------------
Richard D. Sanford (1)         54              Chairman of the Board
  
Timothy W. Wallace             40              President, Chief Operating
                                               Officer and Director

Barry M. Abelson (1)           51              Director

J.B. Doherty (1)(2)(3)         54              Director

William E. Johnson (1)(2)(3)   56              Director

John A. Porter   (1)(2)(3)     53              Director

Jeffrey A. Blain               38              Executive Vice President,
                                               Field Operations

Stephanie D. Cohen             36              Executive Vice President, 
                                               Chief Financial Officer and
                                               Secretary

James P. Joyce                 37              Senior Vice President, 
                                               Great Lakes

P. Thomas Goldman              37              Vice President, Sales

Robert J. Kabel                33              Vice President, 
                                               Business Services

John E. Royer, Jr.             35              Vice President, General
                                               Counsel and Assistant
                                               Secretary
 --------------------------------------------------------------------------
(1) Member of the Audit Committee 
(2) Member of the Compensation and Benefits Committee
(3) Member of the Nominating Committee

Richard D. Sanford has been the Company's Chairman of the Board since its 
formation in January 1996.  He has been the Chairman and Chief Executive 
Officer of IE since he founded IE in 1982.

Timothy W. Wallace joined the Company upon its formation as Executive Vice 
President, Field Operations.  He was promoted to President in December 1996 
and elected to the Board of Directors in February 1997.  Between 1991 and 
March 1996, Mr. Wallace served in various management positions with TFN, 
the predecessor to the Company's business and a wholly-owned subsidiary of 
IE, rising from Assistant Vice President, to Vice President, Strategic 
Planning and Development, to Vice President, Professional Services in 1995.  
Prior to joining TFN, Mr. Wallace was employed by Arthur Andersen & Co. as 
a managing director of business systems consulting.

Barry M. Abelson has been a director of the Company since its formation in 
January 1996 and of IE since January 1989.  Since May 1992, Mr. Abelson has 
been a partner of the law firm of Pepper Hamilton LLP, Philadelphia, 
Pennsylvania, which provides legal services to the Company and to IE.  From 
1978 to April 1992, Mr. Abelson was a partner of the law firm of Braemer 
Abelson & Hitchner, Philadelphia, Pennsylvania (and its predecessor firms).  
Mr. Abelson is also a member of the Board of Directors of ACSYS, Inc.

J.B. Doherty has been a director of the Company since June 1996.  Since 
1992, Mr. Doherty has been the Chairman and President of Private Equity 
Management Company, a venture capital fund manager, and Managing General 
Partner of TDH III Partners, L.P. and TDH II Limited (the latter since 
1983), venture capital funds.  In addition, between 1983 and 1992, Mr. 
Doherty was a general partner of K.S. Sweet Associates, a venture capital 
management and real estate company.

William E. Johnson has been a director of the Company since March 1996 and 
was a director of IE from November 1994 until December 31, 1997.   He has 
been President of William E. Johnson Associates, a private investment 
company, since 1993.  From 1986 to 1992, Mr. Johnson served as Chairman and 
CEO of Scientific-Atlanta, Inc., a manufacturer of telecommunications 
instruments and equipment.
  
John A. Porter has been a director of the Company since March 1996 and was 
a director of IE from May 1994 until December 31, 1997.  Mr. Porter has 
been Vice Chairman of WorldCom, Inc. (formerly LDDS/Metro Media 
Communications), a long distance telecommunications carrier, since the fall 
of 1993.  From 1988 until its merger with Metro Media Communications in 
1993, he served as Chairman of LDDS.  Mr. Porter is the president and sole 
shareholder of PM Restaurant Group, Inc., which filed a petition under 
Chapter 11 of the U.S. Bankruptcy Code in March 1995.  Mr. Porter also 
serves on the Board of Directors of Uniroyal Technology Corporation.

Jeffrey A. Blain joined the Company upon its formation as Vice President, 
Central/Southwest Area.  In January 1997, Mr. Blain was named Senior Vice 
President, Central/Southwest Area, and in January 1998, Mr. Blain was promoted
to Executive Vice President, Field Operations.  Between 1983 and 1996, Mr. 
Blain served in various management positions with TFN that included Sales 
Manager, Branch Manager, Regional Vice President, Vice President of Corporate 
Services and, most recently, Area Vice President.

Stephanie D. Cohen joined the Company upon its formation as its Chief 
Financial Officer and Executive Vice President, Finance.  Prior to that 
time, she had served in various management positions with IE since 1987, 
most recently as Vice President, Investor Relations from March 1991 to May 
1993, Vice President, Secretary and Treasurer from May 1993 to May 1996 and 
Chief Financial Officer of TFN from August 1995 to May 1996.

James P. Joyce joined the Company upon its formation as Vice President, 
Great Lakes/West area. In January 1997, Mr. Joyce was named Senior Vice 
President, Great Lakes/West area. Prior to the formation of the Company, 
Mr. Joyce held the positions of Area Vice President and Area Sales Manager 
for TFN between January 1996 and October 1994. Between December 1991 and 
October 1994, Mr. Joyce served in various management positions with LDI 
Computer Systems, Inc.
 
P. Thomas Goldman joined the Company as Vice President of Sales in 
September 1997. Prior to joining the Company, Mr. Goldman was employed by 
Bell Atlantic Network Integration from November 1995 to September 1997, 
most recently as a Vice President responsible for sales and operations in 
the Northeast United States.   From November 1993 to November 1995, Mr. 
Goldman served as the Vice President, Operations of Lipe Rollway 
Corporation.

Robert J. Kabel joined the Company upon its formation as Vice President, 
Business Services.  Between 1990 and March 1996, Mr. Kabel served in 
various management positions with TFN, most recently as a National 
Director, Internetworking Services.   Before joining TFN, Mr. Kabel was 
employed by Memorex Telex as an Area Manager of Systems Engineering 
Services.

John E. Royer, Jr. joined the Company in September 1996 as Vice President 
and General Counsel.  Between September 1988 and September 1996, Mr. Royer 
practiced law with the firm of Pepper Hamilton LLP in the Corporate and 
Securities practice group. 

Compliance with Section 16(a) of the Exchange Act

Section 16(a) of the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), requires the Company's directors and officers, and persons 
who own more than ten percent of the outstanding shares of Common Stock, to 
file with the Commission initial reports of ownership and reports of 
changes in ownership of the Common Stock and other equity securities of the 
Company.  Officers, directors and greater than ten percent shareholders are 
required under regulations promulgated by the Commission to furnish the 
Company with copies of all Section 16(a) forms which they file.  To the 
Company's knowledge, based solely on a review of copies of such reports 
furnished to the Company, during the fiscal year ended December 31, 1997, 
all Section 16(a) filing requirements were satisfied except for one Form 4 
which was filed late by Mr. Johnson after a purchase and one Form 3 which 
was filed late by Mr. Goldman after he joined the Company.


PAGE
<PAGE>
ITEM 11.  EXECUTIVE COMPENSATION

The following table sets forth the cash compensation paid by the Company 
for 1997 and 1996 and by IE and TFN for 1995 to the Chief Executive Officer 
and each of the four other most highly compensated executive officers of 
the Company (including its predecessor business):


<TABLE>
<CAPTION>

                                          Summary Compensation Table              
              
                                         Annual Compensation              Long-Term Compensation
                                  ----------------------------------    -------------------------
     Name and                                          Other Annual     Options/     All Other  
Principal Position(1)      Year    Salary    Bonus    Compensation(2)   SARs(#)   Compensation(3)
- ---------------------      ----   --------   -----    ---------------   --------  ---------------
<S>      <C>               <C>    <C>       <C>          <C>                  <S>   <C>
Timothy W. Wallace         1997   $263,942  $ 65,000     $51,828              -     $  4,750 
President; Chief           1996   $199,039  $140,153     $55,720        260,000     $  4,225 
Operating Officer(4)       1995   $150,000  $ 96,600     $     -              -     $  2,287 
              
Stephanie D. Cohen         1997   $175,000  $ 29,630     $     -              -     $  4,750 
Chief Financial Officer;   1996   $162,885  $37,500      $     -        215,000     $  4,750 
Executive Vice President-  1995   $130,000  $     -      $     -              -     $  3,900 
Finance; Secretary              
              
Jeffrey A. Blain (5)       1997   $175,000  $ 39,681     $     -         80,000     $  4,056 
Executive Vice President   1996   $148,077  $48,532      $     -         90,000     $  3,932
Field Operations           1995   $125,000  $ 37,151     $     -              -     $  1,494 
              
James P. Joyce (5)         1997   $175,000  $ 20,129     $     -         80,000     $  3,768 
Senior Vice President      1996   $146,154  $ 49,987     $     -         90,000     $  3,774 
                           1995   $94,616   $ 75,830     $     -              -     $  1,379 
              
Robert J. Kabel (5)        1997   $117,692  $ 30,115     $     -         41,200     $  2,483 
Vice President             1996   $106,154  $ 34,541     $     -         22,000     $      -   
                           1995   $97,204   $ 34,194     $     -              -     $      - 

</TABLE>

(1)  Mr. Richard Ellenberger joined the Company in March 1996 as its Chief 
Executive Officer and President and resigned from the Company as of January 
30, 1997.  Mr. Ellenberger earned salary of $39,039 from the Company and 
separation and other compensation payments of $240,000 from IE and the 
Company during 1997.  Mr. Ellenberger's 1996 compensation included salary 
of $282,692, bonus of $125,000 and other annual compensation of $183,177, 
which included $178,182 of relocation expenses (including an equity make-
whole on his prior residence) paid by the Company. Mr. Tom Goldman joined 
the Company in September 1997 as Vice President, Sales and would have 
appeared in the table if he had been employed by the Company for all of 
1997.

(2)  Includes perquisites and other personal benefits paid for by the 
Company, such as automobile payments, long-term disability and life 
insurance premiums and relocation expenses, in amounts that exceed the 
lesser of $50,000 or 10% of annual salary and bonus for any of the named 
executive officers.

(3)  Represents allocations to accounts of executive officers under the 
Company's Retirement Savings Plan, which is intended to qualify under 
Sections 401(a) and 401(k) of the Internal Revenue Code of 1986, as amended 
(the "401(k) Plan").  Employees of the Company are eligible upon hiring to 
make contributions to the 401(k) Plan on a pre-tax basis of between 1% and 
15% of the participant's compensation in any year in accordance with 
certain limitations defined in the Code.  After one year of service, the 
Company matches 50% of each employee's pre-tax contributions, up to a 
maximum matching contribution of 3.0% of such participant's annual 
compensation.  The pre-tax contributions by participants and the earnings 
thereon are at all times fully vested.  The Company's contribution vests to 
the employee over three years at the rate of 25%, 55% and 100% of the 
contribution.  A participant's vested benefit under the 401(k) Plan may be 
distributed to the participant upon his retirement, death, disability or 
termination of employment or upon reaching age 59.  

(4)  Mr. Wallace became President of the Company on December 30, 1996.  Mr. 
Wallace's 1996 bonus includes $46,403 paid during the first quarter of 1996 
on account of 1995 performance.  Mr. Wallace's 1996 other annual 
compensation includes $55,601 of relocation expenses paid by the Company.

(5)  Messrs. Blain, Joyce and Kabel's options granted on the IPO date in 
1996 were all cancelled upon each of their acceptance of the Company's 
exchange offer made to employees holding IPO options as of July 9, 1997.


The following table presents information with respect to grants of stock 
options pursuant to the Company's 1996 Long-Term Incentive Plan, during the 
year ended December 31, 1997, to the named executive officers reflected in 
the Summary Compensation.

<TABLE>
<CAPTION>
                 Option Grants in the Last Fiscal Year 

                                  Individual Grants 
                                                                                    Potential
                                                                                 Realizable Values at 
                                     % of Total                                     Assummed Annual 
                                   Options Granted    Exercise or                Rates of Stock Price 
                       Options      to Employees      Base Price    Expiration   Appreciation through   
    Name              Granted(1)  in Fiscal Year(2)    Per Share       Date       Expiration Date(3)   
- -------------------   ---------   -----------------   ----------    ----------   --------------------
                                                                                    5%          10% 
                                                                                 ---------  ---------
<S>      <C>                <S>
Timothy W. Wallace          -                -               -              -         -         -
Stephanie D. Cohen          -                -               -              -         -         -
Jeffrey A. Blain        9,000                            $6.81        1/30/07                           
                       17,000                            $7.50        6/25/07    
                       54,000(4)                         $7.50         7/8/07        
                     --------    -----------------   ----------                 ---------  ---------
                       80,000             6.3%           $7.42                   $358,079   $946,348 
James P. Joyce          9,000                            $6.81        1/30/07    
                       17,000                            $7.50        6/25/07    
                       54,000(4)                         $7.50         7/8/07
                      --------    ----------------    ----------                 ---------  ---------
                       80,000             6.3%           $7.42                   $358,079   $946,348 
Robert J. Kabel         8,000                            $6.81        1/30/07    
                       20,000                            $7.50        6/25/07    
                       13,200(4)                         $7.50         7/8/07    
                     ---------    ----------------    ----------                 ---------  ---------
                       41,200             3.2%           $7.37                   $183,010   $483,669 
  
</TABLE>

(1)  Granted pursuant to the Company 1996 Long-Term Incentive Plan, such 
options become exercisable over a four-year  period at the rate of 25% 
of the shares underlying each option per year.

(2)  Includes options granted to employees of IE and members of the Boards 
of Directors of the Company and IE on the date of the Company's IPO.

(3)  These are hypothetical values using assumed growth as prescribed by 
the Commission.

(4)  Granted in exchange for the cancellation of an option to purchase 
90,000, 90,000 and 22,000 shares of Common Stock, respectively, that had 
been originally granted to each of Messrs. Blain, Joyce and Kabel on the 
IPO date.  See Note 12 to the Company's Consolidated Financial 
Statements for the year ended December 31, 1997.

No stock options were exercised by any of the named executive officers 
during the fiscal year ended December 31, 1997.  The following table 
presents information concerning the stock option values as of the end of 
1997 for unexercised stock options held by each of the named executive 
officers:

<TABLE>
<CAPTION>
                  Option Exercises in Last Fiscal Year
                   And Fiscal Year-End Option Values

                      Number of                                          Value of Unexercised  
                       Shares                 Number of Unexercised         In-the Money    
                      Acquired     Value       Options at Year End     Options/SARs at Year End
Name                 on Exercise Realized(1) Exercisable Unexercisable Exercisable Unexercisable  
- ------------------   ----------- ----------- ----------- ------------- ----------- -------------             
<S>      <C>               <S>    <C>    <S>     <C>       <C>          <C>         <C>
Timothy W. Wallace         -      $      -       65,000    195,000      $411,187    $1,233,563 
Stephanie D. Cohen         -      $      -       53,750    161,250      $206,563    $1,027,187  
Jeffrey A. Blain           -      $      -            -     80,000      $      -    $  766,000  
James P. Joyce             -      $      -            -     80,000      $      -    $  766,000  
Robert J. Kabel            -      $      -            -     41,200      $      -    $  396,920  

</TABLE>

(1)  Represents the product of the number of shares acquired on exercise, 
multiplied by the difference between (i) the per share fair market 
value of the Common Stock on the date of exercise and (ii) the 
exercise price per share
              
Employment Agreements

Effective upon the closing of the Mergers, all of the Company's named 
executive officers other than Stephanie Cohen, the Company's Chief 
Financial Officer, will enter into new Employment Agreements with the 
Company and Xerox.  Ms. Cohen entered into an agreement dated July 31, 1997 
and amended by an agreement with XLConnect on March 2, 1998, in which the 
parties agreed that Ms. Cohen would continue to serve XLConnect as its 
Chief Financial Officer through the earlier of June 30, 1998 or such time 
as she and Richard D. Sanford, XLConnect's Chairman of the Board, agree 
otherwise.  Under this agreement, she is entitled to an annual salary of 
$175,000, plus certain living expense reimbursements.  Ms. Cohen is also 
eligible to receive $225,000 and continuation for one year of certain 
standard benefits upon termination of her employment for any reason.



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT 

The table below sets forth, as of March 27, 1998, certain information 
regarding the beneficial ownership of the Company's Common Stock by each 
shareholder known to the Company to be the beneficial owner of more than 5% 
of the Common Stock, each of the Company's directors and named executive 
officers, and all directors and executive officers as a group.       
        
___________________________________________________________________________
Name and Address of           Shares Beneficially Owned (1)         Number
Beneficial Owner                       Number                       Percent

Intelligent Electronics, Inc.         13,348,280                       80%
411 Eagleview Boulevard
Exton, PA   19341

Richard D. Sanford (2)                   131,250                        *

Timothy W. Wallace                        65,000                        *

Stephanie D. Cohen                        53,750                        *

Jeffrey A. Blain                           2,575                        *

James P. Joyce                             2,250                        *

Robert J. Kabel                            2,000                        *

Barry M. Abelson (2)                      14,675                        *

J.B. Doherty                              14,675                        *

William E. Johnson                        39,675                        *

John A. Porter                            14,675                        *

All executive officers and directors 
as a group (12 persons) (2)              344,009                      2.1%

*  represents less than 1% of the outstanding shares of Common Stock.

(1)  For purposes of this table, a person is deemed to be the "beneficial 
     owner" of any shares that such person has the right to acquire within 
     60 days, including upon the exercise of stock options.  For purposes 
     of computing the percentage of outstanding shares held by each person 
     named above on a given date, any security that such person has the 
     right to acquire within 60 days is deemed to be outstanding, but is 
     not deemed to be outstanding for the purpose of computing the 
     percentage of ownership of any other person.  The number of shares of 
     Common Stock indicated in this table as beneficially owned by the 
     following individuals includes the respective number of shares 
     purchasable upon the exercise of stock options which are exercisable 
     within 60 days of March 27, 1998:  Mr. Sanford, 31,250; Mr. Wallace, 
     65,000; Ms. Cohen, 53,750; Mr. Blain, 2,250; Mr. Joyce, 2,250; Mr. 
     Kabel, 2,000; Mr. Abelson, 6,250; Mr. Doherty, 6,250; Mr. Johnson, 
     6,250; Mr. Porter, 6,250; and all directors and executive officers as 
     a group, 182,125.

(2)  Mr. Sanford is the Chairman and Chief Executive Officer of IE and Mr.
     Abelson is a member of the Board of Directors of IE.  Messrs. Sanford 
     and Abelson may be deemed to share beneficial ownership of the shares 
     of Common Stock owned by IE; however, each disclaims beneficial 
     ownership of such shares, except to the extent of his respective 
     beneficial interest in IE.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS 

Messrs. Sanford and  Abelson are the Chairman of the Board and a director 
of the Company, respectively, who are also, respectively, the Chief 
Executive Officer and Chairman of the Board and a member of the Board of 
Directors of  IE, the beneficial owner of 80.0% of the Company's 
outstanding Common Stock.   Mr. Abelson is a partner of the law firm of 
Pepper Hamilton LLP, which provides various legal services for the Company.  
Messrs. Johnson and Porter were members of the IE Board of Directors until 
their resignations, effective December 31, 1997.

The Company and IE have entered into a number of agreements for the purpose 
of defining certain relationships between them.  These agreements are 
described in Note 14 to the Company's Consolidated Financial Statements in  
this Annual Report on Form 10-K. The discussion regarding these agreements 
is hereby incorporated herein by this reference.


              Compensation and Benefits Committee Interlocks
                      and Insider Participation

The Compensation and Benefits Committee of the Board of Directors currently 
consists of Messrs. Doherty, Johnson and Porter.  Messrs. Johnson and 
Porter were members of the Board of Directors of IE until December 31, 
1997, as noted above.

PAGE
<PAGE>
                                  PART IV

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

(a)  The following documents are filed as part of this report:  

     (1)  Financial statements:
    
          Independent Auditors' Report    

          Consolidated Balance Sheets, December 31, 1997 and 1996    

          Consolidated Statements of Income, Years ended December 31, 1997, 
          1996 and 1995    

          Consolidated Statements of Shareholders' Equity, Years ended
          December 31, 1997, 1996 and 1995    

          Consolidated Statements of Cash Flows, Years ended December 31,
          1997, 1996 and 1995    

          Notes to Consolidated Financial Statements  

All financial statement schedules are omitted because they are not 
applicable or the required information is shown in the financial statements 
or notes thereto. 

     (2)  Exhibits  

          2.1--  Asset Purchase Agreement between GE Capital Information 
                 Technology Solutions Acquisition Corp. and IE and certain 
                 of its subsidiaries dated as of July 1, 1997 (7)

          2.2--  First Amendment to Asset Purchase Agreement between GE 
                 Capital Information Technology Solutions Acquisition Corp. 
                 and IE and certain of its subsidiaries dated as of July 
                 18, 1997 (7)

          2.3--  Agreement between the Company, IE and certain of its
                 subsidiaries dated as of  July 18, 1997 relating to 
                 allocation of purchase price and indemnities (7)  

          2.4--  Agreement and Plan of Merger dated as of March 4, 1998 
                 among Xerox Corporation, TDC Subsidiary Corporation, TDC 
                 Two Subsidiary Corporation, Intelligent Electronics, Inc. 
                 and XLConnect Solutions, Inc.

          2.5--  Second Amendment to Asset Purchase Agreement between GE 
                 Capital Information Technology Solutions Acquisition Corp. 
                 and IE and certain of its subsidiaries dated as of February
                 6, 1998.
  
          3.1--  Articles of Incorporation of the Company, as amended (2)  

          3.2--  By-Laws of the Company (1)  

          4.1--  Specimen Stock Certificate (4)  

         10.1--  Contribution Agreement between IE, TFN, the Future Now, 
                 Inc. of Arkansas and the Company dated as of May 31, 1996
                 (2)  

         10.2--  1996 Long-Term Incentive Plan (including form of option 
                 agreement) (2) 
 
         10.3--  Amended and Restated Services Agreement between the 
                 Company, IE and XLSource, Inc. dated as of September 30, 
                 1997 (9)  

         10.4--  Space Sharing Agreement between the Company, IE and TFN, 
                 with respect to the Company's principal executive offices 
                 and branch offices dated as of  May 31, 1996 (5)  

         10.5--  Tax Allocation Agreement between the Company, IE and IE's 
                 other subsidiaries effective as of January 29, 1995 (5)  

         10.6--  Stock Registration and Option Agreement between the 
                 Company, IE and The Future Now, Inc. of Arkansas dated as 
                 of May 31, 1996, and Amendment No. 1 thereto dated as of 
                 December 1, 1997 (9)  

         10.7--  Indemnification Agreement between the Company and IE dated 
                 as of October 22, 1996 (5)  

         10.8--  Offer Letters for Executive Officers of the Company (2)  

         10.9--  Amended Credit Agreement between IBMCC and IE and the
                 Company terminating the $20 million Sub-facility and 
                 Credit Agreement between IBMCC and the Company dated as of 
                 March 26, 1997 (6)  

        10.10--  Amended and Restated Intercompany Debt Agreement dated as 
                 of March 26, 1997 by and between IE and the Company (8) 

        10.11--  Services Agreement for Telecommunications Services by and 
                 between XLConnect Services, Inc. (a wholly-owned 
                 subsidiary of the Company, formerly named IntelliCom 
                 Solutions, Inc.) and IE dated as of January 1, 1996 (5)  

        10.12--  Services Practice Agreement between Microsoft Corporation 
                 and the Company dated as of February 28, 1997 (6)  

        27.1--  Financial Data Schedule (submitted electronically only to 
                Securities and Exchange Commission)

     __________
     (1)  Incorporated by reference herein from the Company's Registration 
          Statement on Form S-1 (No. 333-08735) filed on July 24, 1996.

     (2)  Incorporated by reference herein from Amendment No. 1 to the 
          Company's Registration Statement on Form S-1 filed on September 
          16, 1996.

     (3)  Incorporated by reference herein from Amendment No. 2 to the 
          Company's Registration Statement on Form S-1 filed on October 3, 
          1996

     (4)  Incorporated by reference herein from Amendment No. 3 to the 
          Company's Registration Statement on Form S-1 filed on October 15, 
          1996.

      (5)  Incorporated by reference herein from the Company's Quarterly 
           Report on Form 10-Q filed on December 2, 1996.

      (6)  Incorporated by reference herein from the Company's Quarterly 
           Report on Form 10-Q filed on May 15, 1997.  The Company has 
           requested and received confidential treatment for portions of 
           Exhibit 10.12.

      (7)  Incorporated by reference herein from the Company's Current 
           Report on Form 8-K filed on August 1, 1997.

      (8)  Incorporated by reference herein from the Company's Quarterly
           Report on Form 10-Q filed on August 14, 1997.

      (9)  Incorporated by reference herein from the Company's Quarterly 
           Report on Form 10-Q/A filed on  February 6, 1998.  

(b)  Reports filed on Form 8-K.

     None.

PAGE
<PAGE>
 
                              SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Act 
of 1934, the registrant has duly caused this Report to be signed on its 
behalf by the undersigned, thereunto duly authorized on the 31st day of  
March 1998.

                                   XLCONNECT SOLUTIONS, INC.  


                                   By: /s/    Timothy W. Wallace
                                       ---------------------------------
                                       Timothy W. Wallace
                                       President and Chief Operating 
                                       Officer

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

       Signature                    Title                       Date/s/    
       ---------                    -----                       -------

/s/   Richard D. Sanford      Chairman of the Board          March 31, 1998
- ------------------------
Richard D. Sanford

/s/   Timothy W. Wallace      President and Chief Operating  March 31, 1998
- ------------------------      Officer; Director 
Timothy W. Wallace            (principal executive officer)

/s/   Stephanie D. Cohen      Executive Vice President,      March 31, 1998
- ------------------------      Finance and Chief Financial
Stephanie D. Cohen            Officer (principal financial 
                              officer and principal 
                              accounting officer)

/s/   Barry M. Abelson        Director                       March 31, 1998
- ------------------------
Barry M. Abelson

/s/   J.B. Doherty            Director                       March 31, 1998
- ------------------------
J.B. Doherty

/s/   William E. Johnson      Director                       March 31, 1998
- ------------------------
William E. Johnson

/s/   John A. Porter          Director                       March 31, 1998
- ------------------------
John A. Porter

<PAGE>
                        XLCONNECT SOLUTIONS, INC.
 
               INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



Independent Auditors' Report                                         F-2

Consolidated Balance Sheets as of December 31, 1997 and 1996         F-3

Consolidated Statements of Income for the Years Ended
  December 31, 1997, 1996 and 1995                                   F-4

Consolidated Statements of Shareholders' Equity for the Years Ended
  December 31, 1997, 1996 and 1995                                   F-5

Consolidated Statements of Cash Flows for the Years Ended
  December 31, 1997, 1996 and 1995                                   F-6

Notes to Consolidated Financial Statements                           F-7


PAGE
<PAGE>
                       INDEPENDENT AUDITORS' REPORT



The Board of Directors
XLConnect Solutions, Inc.:

We have audited the accompanying consolidated balance sheets of XLConnect 
Solutions, Inc. as of December 31, 1997 and 1996, and the related 
consolidated statements of income, shareholders' equity, and cash flows for 
each of the years in the three-year period ended December 31, 1997.  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 audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  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 financial statements referred to above present fairly, 
in all material respects, the financial position of XLConnect Solutions, 
Inc. as of December 31, 1997 and 1996, and the results of their operations 
and their cash flows for each of the years in the three-year period ended 
December 31, 1997, in conformity with generally accepted accounting 
principles.



KPMG Peat Marwick LLP




Cincinnati, Ohio
February 6, 1998

<PAGE>
<PAGE>
<TABLE>  <CAPTION>
                       XLCONNECT SOLUTIONS, INC. 
                      CONSOLIDATED BALANCE SHEETS
               (In thousands, except share-related data) 
                                                                     December 31,
                                                                   ---------------
                                                                     1997     1996
                                                                   -------  -------
ASSETS                  
Current assets:                  
   <S>                                                             <C>      <C>
   Cash and cash equivalents                                       $17,232  $ 3,467
   Trade accounts receivable, less allowance of $1,154 and $1,072
     at December 31, 1997 and 1996, respectively                    27,607   23,063
   Deferred tax asset                                                  967    1,225
   Prepayments and other current assets                              1,143    1,155
                                                                   -------  -------
      Total current assets                                          46,949   28,910
                  
Property and equipment, net of accumulated depreciation              7,497    4,985  
Intangible asset, net of accumulated amortization                   24,111   27,006  
Other long-term assets                                               1,363     766
                                                                   -------  -------
Total assets                                                       $79,920  $61,667
                                                                   =======  ======= 
LIABILITIES AND SHAREHOLDERS' EQUITY        
Current liabilities:                  
   Current portion of long-term debt                               $     -  $    67
   Accounts payable                                                  3,006    3,144
   Accrued expenses                                                  7,583    4,464
   State income taxes                                                  841        -
   Deferred income and other                                         1,090    1,449
   Due to parent                                                     4,235      257
                                                                   -------  -------
      Total current liabilities                                     16,755    9,381
                                                                   -------  -------

Long-term debt                                                       5,139        - 
                                                                   -------  -------
      Total liabilities                                             21,894    9,381
                                                                   -------  -------
Commitments and contingencies (Notes 7, 14, and 15)   
                  
Shareholders' equity:                  
   Preferred stock, $.01 par value, 10,000,000 shares authorized;               
      no shares issued and outstanding as of December 31, 1997 and 1996 
                                                                         -        - 
   Common stock, $.01 par value, 100,000,000 shares authorized;               
      16,683,125 and 16,655,000 shares issued and outstanding as of            
      December 31, 1997 and 1996, respectively                         166      166
   Additional paid-in capital                                       50,844   50,074  
   Retained earnings                                                 7,016    2,046
                                                                   -------  -------
      Total shareholders' equity                                    58,026   52,286  
                                                                   -------  -------
Total liabilities and shareholders' equity                         $79,920  $61,667  
                                                                   =======  =======
</TABLE>
            See accompanying notes to Consolidated Financial Statements 
<PAGE>
                        XLCONNECT SOLUTIONS, INC.            
                   CONSOLDIATED STATEMENTS OF INCOME       
                 (In thousands, except per share data)            
            
            
                                                 Year Ended December 31,
                                               ---------------------------      
                                                 1997      1996     1995
                                               --------  --------  -------
Revenues                                       $135,703  $114,892  $79,862
Cost of revenues                                 91,911    81,077   56,327
                                               --------  --------  -------
Gross profit                                     43,792    33,815   23,535
            
Operating expenses:            
   Selling and marketing                         13,245     8,779    3,975  
   General and administrative                    18,227    12,467    9,178  
   Depreciation and amortization                  4,200     4,782    3,123
                                               --------  --------  -------
                                                 35,672    26,028   16,276
                                               --------  --------  -------
Income from operations                            8,120     7,787    7,259  
            
Other income (expense), net:            
   Interest                                         375    (3,257)  (2,591)
   Other                                            (99)       (5)      13  
   Gain on sale of PBTH (Note 3)                  1,991         -        - 
                                               --------  --------  -------
                                                  2,267    (3,262)  (2,578)
                                               --------  --------  -------
Income before income taxes                       10,387     4,525    4,681  
                
Provision for income taxes                        5,417     2,479    2,259
                                               --------  --------  -------
Net income                                     $  4,970  $  2,046  $ 2,422  
                                               ========  ========  =======

Basic earnings per common share                $   0.30  $   0.15 

Diluted earnings per common share              $   0.29  $   0.14      

            
         See accompanying notes to Consolidated Financial Statements 
<PAGE>
<TABLE>
<CAPTION>
                            XLCONNECT SOLUTIONS, INC.      
               CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY   
                                 (In thousands)                   
                                      
                                      
                                                   Additional           Shareholder's
                  Preferred  Stock  Common  Stock    Paid-in   Retained      Net
                   Shares   Amount  Shares  Amount   Capital   Earnings  Investment   Total
                  --------  ------  ------  ------  ---------  --------  ----------  -------
<S>    <C>
Balance, 
December 31, 1994     -     $   -        -  $   -   $     -    $     -    $  2,708   $ 2,708
                                     
  Net income          -         -        -      -         -          -       2,422     2,422
                  --------  ------  ------  ------  ---------  --------  ----------  -------
Balance,  
December 31, 1995     -         -        -      -          -         -       5,130     5,130

 Initial issuance 
  of stock            -         -        1      -          -         -           -         -
 Contribution of
  shareholder's 
  net investment      -         -        -      -      5,130         -      (5,130)        -
 Stock split          -         -   13,324    133       (133)        -           -         -
 Public issuance 
  of stock, net 
  of expenses         -         -    3,330     33     45,077         -           -    45,110
 Net income           -         -        -      -          -     2,046           -     2,046
                  --------  ------  ------  ------  ---------  --------  ----------  -------
Balance, 
December 31, 1996     -         -   16,655    166     50,074     2,046           -    52,286
 
 Initial public 
  offering costs      -         -        -      -        (74)        -           -       (74)
 Issuance of 
  detanchable 
  warrants            -         -        -      -        437         -           -       437
 Issuance of 
  common stock 
  pursuant to            
  exercise of 
  stock options       -         -       28      -        407         -           -       407
 Net income           -         -        -      -         -      4,970           -     4,970
                  --------  ------  ------  ------  ---------  --------  ----------  -------
Balance, 
December 31, 1997     -     $   -   16,683   $ 166   $50,844     $7,016    $      -   $58,026
                  ========  ======  ======   ====== =========  ========  ==========  ========
</TABLE>

              See accompanying notes to Consolidated Financial Statements
<PAGE>
                          XLCONNECT SOLUTIONS, INC.
                   CONSOLDIATED STATEMENTS OF CASH FLOWS
                               (In thousands) 
                       
                                                    Year Ended December 31,
                                                  -------------------------
                                                    1997     1996     1995
                                                  -------  -------  -------
Cash flows from operating activities:                       
   Net Income                                     $ 4,970  $ 2,046  $ 2,422    
   Adjustments to reconcile net income to net 
      cash provided by (used in) operating 
      activities:                   
       Depreciation and amortization                4,200    4,782    3,123    
       Gain on sale of PBTH                        (1,991)       -        - 
       Loss on disposal of property and equipment     108        5       20    
       Amortization of debt discount                   76        -        -  
       Provision for allowance on trade 
        accounts receivable                           595      441      335 
       Deferred income taxes                          217      957     (278)  
       Changes in assets and liabilities:                 
         Trade accounts receivable                (10,636)  (5,044)  (4,576)  
         Prepayments and other current assets           -     (740)     505
         Other long-term assets                      (556)    (195)     500
         Accounts payable                            (138)     439   (5,809)  
         Accrued expenses                           1,840   (1,061)   2,614
         State income taxes                           841        -        -
         Due to parent                              3,978        -        -   
         Deferred income and other                   (359)       5     (528)
                                                  -------  -------  -------
Net cash provided by (used in) 
  operating activities                              3,145    1,635   (1,672) 
                                                  -------  -------  -------
                      
 Cash flows from investing activities:                       
   Purchases of property and equipment             (5,476)  (3,933)  (2,148)  
   Repayment of note receivable                         -        -    2,783    
   Proceeds from sale of PBTH                      10,330        -        - 
                                                  -------  -------  -------
 Net cash provided by (used in) 
 investing activities                               4,854   (3,933)     635
                                                  -------  -------  -------
    
 Cash flows from financing activities:                       
   Borrowings of long-term debt                     5,500        -        - 
   Repayments of long-term debt                       (67)    (147)  (2,495)  
   Net changes due to parent                            -  (39,198)   3,532    
   Net proceeds from common stock issuance              -   45,110        - 
   Net proceeds from exercise of stock options        407        -        -  
   Payment of intitial public offering costs          (74)       -        - 
                                                  -------  -------  -------
 Net cash provided by financing activities          5,766    5,765    1,037    
                                                  -------  -------  -------
                         
 Net change in cash and cash equivalents           13,765    3,467        -   

 Cash and cash equilavents-beginning of year        3,467        -        -     
                                                  -------  -------  -------
 Cash and cash equivalents-end of year            $17,232  $ 3,467  $     -   
                                                  =======  =======  =======
                      
         See accompanying notes to Consolidated Financial Statements  
<PAGE>
                         XLCONNECT SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               (All dollars in thousands, except per share data)


Note 1.  Operations, Formation and Initial Public Offering

XLConnect Solutions, Inc. (the Company or XLConnect), through its wholly-
owned subsidiary, XLConnect Systems, Inc., provides enterprise-wide 
solutions to its clients offering comprehensive services in four primary 
service areas:  (i) internetworking services under which the Company 
designs and implements solutions to address all aspects of its clients' 
enterprise-wide networks or any component thereof; (ii) applications 
development services through which the Company customizes and adapts proven 
software to meet clients' needs and offers training to support these 
solutions;  (iii) managed services under which the Company helps clients 
organize their technology resources, outsource multiple aspects of their 
information technology functions and minimize support costs from the 
desktop through the LAN and WAN; and (iv) telecommunications services, 
introduced on January 1, 1996, which include the provision of data, 
microwave and voice transmission services.

The accompanying Consolidated Financial Statements as of and for the years 
ended December 31, 1997 and 1996 include the accounts of the Company and 
its wholly-owned subsidiaries which incorporates the operations of the 
Professional Services Organization (PSO) of IntelliCom Solutions, Inc. 
(IntelliCom), formerly a wholly-owned subsidiary of Intelligent 
Electronics, Inc. (IE). All material transactions between entities included 
in these financial statements have been eliminated.  The accompanying 
Combined Financial Statements of the Company for the year ended December 
31, 1995 include the combined operations of the PSO of The Future Now, Inc. 
(TFN) and IE.  TFN established the PSO in 1990 and was acquired by IE in 
August 1995.  Prior to January 1, 1996, the Company had no separate legal 
status or existence.  The Company was incorporated under the laws of the 
Commonwealth of Pennsylvania in January 1996 and issued 1,000 shares of 
Common Stock to IE at such time in connection with its initial 
capitalization. The Company changed its name to XLConnect Solutions, Inc. 
in May 1996.  In addition (i) as of May 31, 1996, IE contributed to the 
Company the stock of IntelliCom and the assets and liabilities, including 
debt, relating to the PSO business, and began accumulating its retained 
earnings, (ii) the Company and IE entered into certain contractual 
arrangements effective as of the date set forth on each agreement for the 
purpose of defining certain relationships between them (see Note 14) and 
(iii) on September 6, 1996, the Company effected a 13,325-for-1 stock split 
of the Company's issued and outstanding shares of Common Stock.  On October 
17, 1996, the Company consummated an initial public offering (IPO) of 
3,330,000 of its authorized and unissued shares of Common Stock, or 
approximately 20% of the Company's outstanding shares after the IPO, at an 
initial public offering price of $15 per share.  Approximately $41,000 of 
the total net proceeds of $45,110 were used to repay the Company's then 
outstanding indebtedness to IE, with the remaining proceeds used for 
working capital and general corporate purposes.  As a result of the IPO, 
the Company currently is an indirect, 80%-owned subsidiary of IE.

The Company's operations are subject to certain risks and uncertainties 
including, among others, actual or prospective competition by entities with 
greater financial resources, experience and market presence than the 
Company, risks associated with growth, and risks associated with technology 
and regulatory matters.


Note 2.   Summary of Significant Accounting Policies

Basis of Presentation

The accompanying financial statements consist of the financial statements 
of the Company as described in Note 1.  The Consolidated Financial 
Statements include the historical assets, liabilities, sales and expenses 
directly related to the Company's operations that were either specifically 
identifiable or allocable using methods which took into consideration 
personnel, business volume or other appropriate factors. For the periods 
presented, certain general and administrative expenses reflected in the 
financial statements include allocations of certain corporate expenses from 
IE.  These allocations generally include administrative expenses related to 
general management, insurance, information management and other 
miscellaneous services.  Allocations of corporate expenses are estimates 
based on management's best estimate of actual expenses.  It is management's 
opinion that the expenses charged to the Company are reasonable.   Interest 
expense for the years ended December 31, 1996 and 1995 reflects interest 
expense associated with the Company's share of the aggregate borrowings of 
IE and all of its subsidiaries for each of the periods presented.  
Additionally, income taxes are calculated on a separate tax return basis.  
Management believes that such allocations are reasonable.

Prior to January 1, 1997, the Company participated in IE's central cash 
management system which resulted in all cash generated from and cash 
required to support the Company's operations being deposited and received 
through IE's corporate operating cash accounts.  As a result, there were no 
separate bank accounts or accounting records for these transactions.  
Accordingly, the amounts represented by the caption "Net changes in due to 
parent" on the Company's Consolidated Statements of Cash Flows represent 
the net effect of all cash transactions between the Company and IE.  

The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
use assumptions that affect certain 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 revenues and 
expenses during the reporting period.  Actual results could differ from 
those estimates.

The financial information included herein may not necessarily reflect the 
financial position, results of operations or cash flows of the Company 
had it been a separate, stand-alone publicly-held corporation during the 
periods presented.

Revenue and Cost Recognition

Revenues from internetworking and applications development service 
contracts are primarily recognized as services are provided to the client 
and billed on a time and materials basis, and to a lesser extent, are 
recognized on the percentage-of-completion basis for fixed price contracts. 
Costs are recognized as incurred.  Revenues associated with managed service 
contracts are recorded ratably over the service period of the contract 
while costs are also recognized as incurred.  Revenues and costs from 
telecommunications services are recognized on the basis of client usage or 
pursuant to a fixed rate.  Beginning in 1997, the Company transitioned its 
telecommunication services to a sales agent model in which revenues are 
recognized at time of sale. Revenues from proprietary software license 
agreements is recognized upon delivery of the license, provided there are no 
significant performance obligations remaining.  Funds received through IE 
from vendors for training, capital expenditures and marketing programs are 
accounted for either as fee income or as a reduction of cost of revenues, 
capitalized costs or selling and marketing expenses according to the nature 
of the program when earned.  The Company received allocations of IE's total 
vendor funding related to the businesses of the Company in the amounts of 
$1,260, $1,223, and $778 for 1997, 1996 and 1995, respectively. These 
allocations were based on the relationship of service business volumes to 
total business volumes of the Company and TFN except for funding related to 
IntelliCom's telecommunications services after January 1, 1996.  The 
Company and IE renegotiated the basis of this allocation for 1997 based on 
the Company's contribution to IE's generation of vendor funding.   
Effective July 1, 1997, the Company began recognizing a fee of $225 per 
month from IE for managing its operations (see Note 14). 

Cash and Cash Equivalents

Cash and cash equivalents comprise the Company's cash balances and short-
term investments with an initial maturity of less than ninety days.

Property and Equipment

Property and equipment are stated at cost, net of accumulated depreciation.  
Charges for repairs and maintenance are expensed as incurred and additions 
and improvements that significantly extend the lives of assets are 
capitalized.  Upon sale or retirement of depreciable property, the cost and 
accumulated depreciation are removed from the related accounts and any gain 
or loss is reflected in operations.  Depreciation is provided on a 
straight-line basis, over the estimated useful lives of the depreciable 
assets, principally three to seven years.

Computer equipment is comprised of both hardware and software costs.  
Capitalized software costs consist of both internal and external amounts 
incurred directly by the Company to obtain and install the software for 
internal use. Amortization of capitalized software costs is provided on a 
straight-line basis, over the estimated useful life of the software, five 
years.

Intangible Asset

The intangible asset, composed of costs in excess of net assets acquired, 
represents allocations from IE relating to the Company's share of IE's 
historical acquisitions.  The allocations took into consideration various 
factors, which include, among other things, operating cash flows, revenue 
streams and client and employee bases.  The intangible asset is being 
amortized on a straight-line basis over the expected period to be 
benefited, twenty years.  The Company assesses the recoverability of the 
intangible asset by determining whether the amortization of the balance 
over its remaining life can be recovered through undiscounted future 
operating cash flows of the acquired operation.

Other Long-term Assets

Included in other long-term assets is software development costs which are 
capitalized when the project reaches technological feasibility and ceases 
capitalization when the product is ready for release.  Research and 
development costs related to software development that has not reached 
technological feasibility are expenses as incurred.  Software development 
costs are amortized over the greater of the straight-line method over 18 
months, the expected life of the product, or the ratio of current revenues 
to the total of current and anticipated revenues. Total of capitalized 
software costs for December 31, 1997 was $320.  There were no costs 
capitalized as of December 31, 1996. Accumulated amortization at December 
31, 1997 was $35.  The Company performs a net realizability evaluation of 
its software products.  No write-offs were recognized in 1997 due to 
impairment of net realizable value.

Income Taxes

The provision for income taxes of the Company for Federal and state income 
taxes has been calculated as if the Company was a stand-alone corporation 
filing separate tax returns since the Company is included in the 
consolidated returns of IE.

The Company accounts for income taxes in accordance with Statement of 
Financial Accounting Standards (SFAS), No. 109, Accounting for Income 
Taxes.  Pursuant to SFAS No. 109, deferred tax assets and liabilities are 
recognized for the future tax consequences attributable to differences 
between the financial statement carrying amounts of existing assets and 
liabilities and their respective tax bases.  Deferred tax assets and 
liabilities are measured using enacted tax rates expected to apply to 
taxable income in the years in which those temporary differences are 
expected to be recovered or settled.  The effect on deferred tax assets and 
liabilities of a change in tax rates is recognized in income in the period 
that includes the enactment date.

Fair Value of Financial Instruments

The following disclosures of the estimated fair value of financial 
instruments were made in accordance with the requirements of SFAS No. 107, 
Disclosures about Fair Value of Financial Instruments.  The estimated fair 
value amounts have been determined by the Company using available market 
information and appropriate valuation methodologies.

Cash and Cash Equivalents, Trade Accounts Receivables Accounts Payable and 
Due to Parent - The carrying amount of these items are a reasonable 
estimate of their fair value due to the short-term maturity of these 
instruments.

Long-Term Debt - Rates currently available to the Company for debt with 
similar terms is used to estimate its fair value.  Accordingly, the 
carrying amount of debt is a reasonable estimate of its fair value.


Earnings Per Common Share

The Company adopted SFAS No. 128, Earnings per Share (SFAS No. 128) which 
is effective for financial statements issued for periods ending after 
December 15, 1997. SFAS No. 128 simplifies the previous standards for 
computing earnings per share and requires restatement of all prior periods 
presented and discloses basic and diluted earnings per share. The 
implementation of SFAS No. 128 did not have a material effect on the 
Company's calculation of earnings per common share.

Reclassifications

Certain amounts in prior years have been reclassified to conform to the 
current year's presentation.


Note 3.   Sale of Specified Service Contracts and Related Assets

On July 18, 1997, XLConnect and IE completed a transaction (the 
Transaction) with GE Capital Information Technology Solutions Acquisition 
Corp. (Buyer), a subsidiary of GE Capital Information Technology Solutions, 
Inc. (GECITS), whereby XLConnect sold to Buyer specified "Power-by-the-
Hour" (PBTH) managed services contracts and related assets, consisting 
principally of accounts receivable and fixed assets. In the Transaction, IE 
also sold the majority of its direct computer product operations to the 
Buyer. The Transaction was pursuant to an Asset Purchase Agreement dated 
July 1, 1997, as amended on July 18, 1997, the closing date (the Purchase 
Agreement). The Purchase Agreement includes mutual one-year non-competition 
and no-hire provisions between the parties.

Of the total purchase price of approximately $136,000 paid by the Buyer in 
the Transaction, the Company received $10,330 (based on the tangible assets 
sold).  The purchase price was subject to adjustment after closing based on 
the actual net book value of such assets as of the closing date. A portion 
of the purchase price due to IE was placed in escrow pending receipt of 
certain third-party consents and to fund purchase price adjustments and 
obligations of IE and the Company under the Purchase Agreement, including 
the obligation to repurchase from  the Buyer any transferred accounts 
receivable which remain uncollected after 120 days following the closing date.

The Company has agreed to repay IE for any of the Company's accounts 
receivable required to be repurchased by IE and for certain other 
liquidated damages incurred by IE to the Buyer as a result of the non-
performance of certain undertakings by the Company in the Purchase 
Agreement. The Company has also agreed to reimburse IE for any losses by 
reason of the indemnification undertakings in the Purchase Agreement 
arising out of or based upon misrepresentations or material breaches of 
covenants in the Purchase Agreement by the Company. IE has agreed to 
indemnify, defend and hold harmless the Company from any claim asserted 
against or liability imposed on the Company under the Purchase Agreement 
arising out of or based upon misrepresentations or material breeches of 
covenants in the Purchase Agreement by IE.

The Company, IE and the Buyer reached an agreement, dated as of February 6, 
1998, whereby the outstanding issues related to the Transaction have been 
settled.  As part of this agreement, IE and the Buyer have agreed to the 
following:

All closing balance sheet issues have been resolved.  The Buyer will 
receive a payment from IE in the amount of $4,351. The Buyer has assigned to
IE and the Company uncollected receivables in the amount of $13,574 and 
$546, respectively.  IE will use the escrow balance of $13,823 plus a cash 
payment of $297 to fund this purchase.  The above payments will be treated 
as a reduction in the purchase price.

Unaudited pro forma results of operations of the Company for the years 
ended December 31, 1997 and 1996, assuming the Transaction was consummated 
on January 1, 1996, are as follows:

                                              December 31,     
                                         ---------------------
                                             1997      1996
                                         ---------------------
Revenues                                 $  124,931  $  97,247
Net income                                    4,511      1,572
Basic earnings per common share                0.27       0.11
Diluted earnings per common share              0.26       0.11

Pro forma financial information presented above is not necessarily 
indicative of the results of operations that would have occurred had the 
Transaction taken place at the beginning of the periods presented or of 
future results of operations.


Note 4.   Allowance for Trade Accounts Receivable

The activity in the allowance for doubtful accounts for trade accounts 
receivable for the years ended December 31 was as follows:

                                     1997       1996       1995
                                   --------   --------   --------
Balance at beginning of year        $1,072      $710       $158  
  Charged to expense                   595       441        335  
  Deductions/write-offs               (513)      (79)       (40)
  Charged to other accounts              -         -        257  
                                   --------   --------   --------
Balance at end of year              $1,154    $1,072       $710  
                                   ========   ========   ========

Note 5.  Property and Equipment

Net property and equipment is comprised of the following as of December 31:

                                             1997         1996
                                           --------     --------
Computer equipment                         $12,209      $ 8,248  
Office equipment                             2,780        2,250  
Leasehold improvements                         809          593  
Equipment under capital leases                 526          347  
Vehicles                                        98            - 
                                           --------     --------
                                            16,422       11,438  
Less: Accumulated depreciation              (8,925)      (6,453)
                                           --------     --------
                                            $7,497      $ 4,985  
                                           ========     ========


Note 6.   Intangible Asset

Net intangible asset is comprised of the following as of December 31:

                                        1997           1996
                                      --------       --------
Goodwill                              $27,367        $29,000  
Less: Accumulated amortization         (3,256)        (1,994)
                                      --------       --------
                                      $24,111        $27,006  
                                      ========       ========

During July 1997, $1,633 of goodwill specifically related to the specified 
PBTH managed services contracts and related assets was written off as a 
result of the Transaction.


Note 7.   Debt and Lease Obligations

During 1996, the Company was a party to IE's credit facility (the IE Credit 
Facility).  As of March 26, 1997, the Company, IE and IBM Credit 
Corporation (IBMCC) amended the IE Credit Facility to terminate the Sub-
facility, which had allowed the Company to borrow directly from IBMCC up to 
$20 million of the total $225 million, subject to a collateral-based 
formula, and to limit the Company's joint and several liability to IBMCC at 
$20 million (whether arising from direct borrowings or a guaranty of IE's 
indebtedness, and the Company's joint and several liability to IE under the 
IE Credit Facility.  The Company and IBMCC entered into a separate credit 
agreement providing the Company with a credit facility in the amount of $25 
million, subject to a collateral-based formula, which is secured by all of 
the assets of the Company and its subsidiaries (the XLC Credit Facility).  
Interest is payable at LIBOR plus 1.5% decreasing to 1.2%, depending upon 
the amount of outstanding borrowings. No amounts were outstanding under the 
XLC Credit Facility as of December 31, 1997. Various customary restrictive 
covenants must be observed.  Concurrent with establishing the XLC Credit 
Facility,  the Company and IE have amended their Intercompany Debt 
Agreement whereby IE will reimburse the Company for the difference between 
LIBOR plus .75% and the interest rate paid by the Company to IBMCC and for 
other direct expenses that the Company would not have been required to 
incur if it had entered into an unsecured credit facility.

On February 28, 1997, the Company entered into a transaction with a third 
party whereby the third party agreed to provide an unsecured loan of up to 
$11,000 (the Loan) to be used for specific business purposes. The Company 
borrowed $5,500 available under the first traunch, which remained 
outstanding as of December 31, 1997.  The remaining amount was drawn 
subsequent to year end.  Interest is payable at an initial annual rate of 
4% for the first two years and adjusts to 5% and then 6% for the remaining 
term.  Principal payments of $750 will be made quarterly beginning in 
August 1999 with a final payment of $1,250 due on August 28, 2002.  In 
connection with the Loan, the Company issued to the third party a warrant 
to purchase up to 325,000 shares of its Common Stock, which became 
exercisable on February 28, 1998 at a per share exercise price of $6.65 and 
expires on February 27, 2007.  The third party has agreed not to exercise
the warrant prior to the earlier of the closing of the Mergers or June 30,
1998.   The Company assigned a value of $437 to the warrant using an option 
pricing model and recorded the amount as a discount on the Loan and 
additional paid-in capital.  After considering the effect of the additional 
interest associated with the issuance of the warrant and the resultant 
discounting of the Loan, the effective interest rate is 7.5%.  $78 of the 
discount was amortized during the year and reflected in interest expense.  
The annual maturities of the Loan as of December 31, 1997 is as follows:

         1998               $         -      
         1999                     1,500  
         2000                     3,000  
         2001                     3,000  
         2002                     3,500  
                            ------------
                            $    11,000  
                            ============

The Company leases certain equipment and facilities under operating leases 
with IE or a third party.  At December 31, 1997, the Company's portion of 
future minimum payments under noncancellable leases with initial or 
remaining terms in excess of one year is as follows:

          1998                   $    1,602  
          1999                        1,567  
          2000                        1,421  
          2001                        1,096  
          2002                          727  
          Thereafter                  1,731  
                                 -----------
                                 $    8,144  
                                 ===========

Rent expense under these leases for 1997, 1996 and 1995 was $1,690, $1,346, 
and $692, respectively.
 
The Company has certain usage fee or sub-lease arrangements for computer 
desktop equipment with IE.  At December 31, 1997, the Company's future 
minimum lease payments under these agreements are as follows:

          1998                   $      688  
          1999                          688  
          2000                          281  
          2001                           31  
                                 -----------
                                 $    1,688  
                                 ===========

Rent expense under these agreements for 1997, 1996 and 1995 was $9,924, 
$11,407 and $6,465, respectively.               


Note 8.   Income Taxes

Income tax expense (benefit) for the years ended December 31 consists of 
the following:

                              1997         1996         1995
                            --------     --------     --------
 Current:               
   Federal                   $4,165       $1,219       $2,032  
   State                      1,035          303          505 
                            --------     --------     --------
                              5,200        1,522        2,537  
              
 Deferred:               
   Federal                      173          767         (223)
   State                         44          190          (55)
                            --------     --------     --------
                                217          957         (278) 
                            --------     --------     --------
                             $5,417       $2,479       $2,259  
                            ========     ========     ========

A reconciliation of the Federal statutory income tax rate to the effective 
income tax rate is as follows:

                                    1997       1996       1995
                                   ------     ------     ------
Statutory U.S. federal tax rate    $3,635     $1,584     $1,638  
Amortization of intangible asset      495        508        313  
State and local income tax, net                 
   of federal benefit                 701        320        292  
Goodwill write-off related 
   to Transaction (Note 6)            518          -          -      
Other, net                             68         67         16
                                   ------     ------     ------
                                   $5,417     $2,479     $2,259  
                                   ======     ======     ======

The tax effects of temporary differences that give rise to significant 
portions of the deferred tax asset at December 31, 1997 and 1996 are 
presented below:

                                               1997      1996
                                              ------    ------
Deferred Tax Asset:          
   Allowance for trade accounts receivable    $  464    $  431  
   Depreciation                                  589       549  
   Accrued expenses                              504       252  
   Deferred income                                 -       542  
                                              ------    ------
                                              $1,557    $1,774
                                              ======    ======

Based upon the level of historical taxable income and assumptions regarding 
future taxable income over the periods which the deferred tax assets are 
deductible, management believes that it is more likely than not that the 
Company will realize the benefits of these deductible differences; 
therefore, no valuation allowance has been established.

The Company and IE have entered into a Tax Allocation Agreement to provide 
for (i) the allocation of payments of taxes for periods during which the 
Company and IE are included in the same consolidated group for Federal 
income tax purposes or the same consolidated, combined or unitary tax 
returns for state, local or foreign tax purposes, (ii) the allocation of 
responsibility for the filing of tax returns, (iii) the conduct of tax 
audits and the handling of tax controversies, and (iv) various related 
matters.  For periods during which the Company is included in the 
aforementioned returns, the Company will be required to pay to IE its 
allocable portion of the consolidated Federal income and state tax 
liability and will be entitled to receive from IE its allocable share of 
any tax benefit attributable to the use of the Company's losses, if any.  
The Company will be responsible for the filing of Federal, state, local and 
foreign tax returns and related liabilities for itself for all periods, to 
the extent not included in IE's combined or consolidated tax returns.  
Notwithstanding the Tax Allocation Agreement, under Federal income tax law, 
each member of a consolidated group for Federal income tax purposes is also 
jointly and severally liable for the Federal income tax liability of each 
other member of the consolidated group.  Similar rules may apply under 
state income tax laws.  


Note 9.   Supplemental Cash Flow Information

The Company's non-cash investing and financing activities for the years 
ended December 31 were as follows:

                                       1997     1996     1995
                                      -------  -------  -------
 Details of Investing Activities:                 
   Allocation of intangible asset     $    -   $    -   $22,819  
                                      =======  =======  =======
 Details of Financing Activities:                 
   Contribution of shareholder's               
      net investment (Note 1)         $    -   $5,130   $     -  
                                      =======  =======  =======
   Issuance of detachable warrants    $  437   $    -   $     -      
                                      =======  =======  =======

As a result of the Company participating in IE's central cash management 
system, through December 31, 1996, the Company made no cash payments for 
interest and income taxes during 1995 and 1996.  In 1997, the Company made 
cash payments for interest and income taxes of $132 and $276, respectively.


Note 10.      Preferred Stock

The Company has the authority to issue up to 10,000,000 shares of Preferred 
Stock in one or more series and to fix and determine the relative voting 
rights, preferences and limitations of each class or series so authorized 
without any further vote or action by the shareholders.  The Board of 
Directors may issue Preferred Stock with voting rights and conversion 
rights which could adversely affect the voting power of the holders of the 
Company's Common Stock and have the effect of delaying or preventing a 
change in the control of the Company.  As of December 31, 1997, no shares 
of Preferred Stock are outstanding and the Company has no current intention 
to issue any shares of Preferred Stock.


Note 11.      Significant Customer

Sales to one customer accounted for approximately 6%, 14% and 15% of the 
Company's revenue for 1997, 1996 and 1995, respectively.  The contract with 
this customer was sold on July 18, 1997 (See Note 3).


Note 12.     Employee Benefit Plans

The Company maintains a 401(k) tax deferred savings plan (the Plan) 
permitting eligible employees to defer a portion of their total 
compensation through contributions to the Plan.  The Company matches $0.50 
for each dollar contributed by participants subject to certain limitations.  
The Company's contributions under the Plan for 1997, 1996 and 1995 were 
$497, $549 and $172, respectively. 

In June 1996, the Company adopted the 1996 Long-Term Incentive Plan (the 
Plan) permitting the grant of any or all of the following types of awards 
(Awards): (i) stock options, including non-qualified and incentive stock 
options (NQSOs and ISOs); (ii) stock appreciation rights; (iii) restricted 
stock; (iv) long-term performance awards; (v) performance shares; and (vi) 
performance units to employees and directors of the Company and IE.  A 
total of 3,000,000 shares of the Company's Common Stock have been reserved 
for issuance pursuant to the exercise of stock options under the Plan.  
This Plan is intended to provide an incentive for employees and directors 
to maximize their efforts and enhance the success of the Company.  Options 
will generally be granted by the Company's Compensation and Benefits 
Committee of the Board of Directors at option prices equivalent to or 
greater than the fair market value of the underlying Common Stock on the 
date of grant.  The options vest evenly over four years and expire ten 
years after the date of grant, subject to earlier termination and other 
provisions relating to the cessation of employment.

SFAS No. 123, Accounting for Stock-Based Compensation, requires that 
companies with stock-based compensation plans either recognize compensation 
expense based on new fair value accounting methods or continue to apply the 
existing rules and disclose pro forma net income and earnings per share 
assuming the fair value method had been applied.  As provided for by this 
statement, the Company will continue to apply the accounting provisions of 
Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to 
Employees, relating to its stock-based compensation plan.  Accordingly, no 
compensation cost has been recognized in the accompanying Consolidated 
Statements of Income.

Transactions with respect to stock options during 1997 and 1996 are as 
follows:

<TABLE>
<CAPTION>
                                                                        Weighted
                                          Number of   Option Price    Average Price
                                           Shares    Range per Share    Per Share
                                          ---------  ---------------  -------------
<S>                   <C>      <C> <C>           <S>
Balance outstanding - December 31, 1995          -                -             -
                                          ---------  ---------------  -------------

  Granted                                     2,584   $9.35 - $15.00        $11.73
                                          ---------  ---------------  -------------
Balance outstanding - December 31, 1996       2,584   $9.35 - $15.00        $11.73
                                          ---------  ---------------  -------------

  Granted                                     1,628   $6.81 - $15.375       $ 7.87
  Excercised                                     (6)      $15.00            $15.00
  Cancelled                                  (1,739)  $6.81 - $15.00        $11.46
                                           ---------  ---------------  -------------
Balance outstanding - December 31, 1997       2,467   $6.81 - $15.375       $ 9.31
                                           ---------  ---------------  ------------- 
</TABLE>

Effective July 9, 1997, the Company offered all option holders with options 
granted on the IPO date with an exercise price of $15.00 per share, other 
than directors of the Company or IE, the right to exchange such options for 
new options to purchase 60% of the number of their IPO options with an 
exercise price of $7.50 per share, the closing price of the Common Stock on 
July 9, 1997.  The IPO options of all option holders who accepted the 
exchange offer were cancelled (approximately 508 options) concurrently with 
the grant of new options to such holders.

As of December 31, 1997, there were 259 options exercisable under the Plan 
at exercise prices ranging from $9.35 to $15.00 per share.  The weighted 
average exercise price for these options is $11.24 per share and the 
weighted average remaining life is 8.75 years.  There were no options 
excercisable under the Plan as of December 31, 1996.

The fair value of each option grant is estimated on the date of grant using 
the Black-Scholes option-pricing model with the following weighted-average 
assumptions used for grants in 1997 and 1996: dividend yield of 0% and 0%; 
expected volatility of 72% and 45%; risk-free interest rate of 6.2% and 
6.2%; and expected life of 2.4 and 2.6 years, respectively.
 
Pro forma results of operations of the Company for 1997 and 1996, assuming 
SFAS No. 123 had been applied, is as follows:

                                                1997         1996
                                              --------     --------
As Reported                                   $ 4,970       $2,046
                                              ========     ========
Net income                                    $   921       $1,481  
                                              ========     ========
Basic earnings per common share               $  0.06       $ 0.11  
Diluted earnings per common share             $  0.05       $ 0.10  


Note 13.  Earnings per Common Share

                                                   Net                    Per 
                                                 Income       Shares     Share 
                                               (Numerator) (Denominator) Amount
                                               ----------- ------------- ------
1997                
  Basic earnings per share:              
   Net income available to common shareholders  $4,970       16,658       $0.30
                 
  Effect of dilutive securities stock options   $    -          402       $0.01
  Effect of dilutive detachable warrants        $    -          111       $   - 
                                               ----------- ------------- ------
                                                $    -          513       $0.01
                                               ----------- ------------- ------

  Diluted earnings per share:              
   Net income available to common shareholders            
   and assummed conversions                     $4,970       17,171       $0.29
                                               ===========  ============ ======

1996                
  Basic earnings per share:              
   Net income available to common shareholders  $2,046       14,009       $0.15

  Effect of dilutive securities stock options   $    -          439       $0.01
                                               ----------- ------------- ------

  Diluted earnings per share:              
   Net income available to common shareholders     
   and assummed conversions                     $2,046       14,448       $0.14
                                               ===========  ============ ======


Note 14.  Related Party Transactions

The Company and IE have entered into a number of agreements, in addition to 
the Amended and Restated Intercompany Debt Agreement and the agreement 
providing for mutual indemnities arising from the Transaction referred to 
herein, for the purpose of defining certain relationships between them.  As 
a result of IE's approximately 80% ownership interest in the Company, the 
terms of such agreements were not, and the terms of any future amendments 
to those agreements may not be, the result of arms-length negotiation.  The 
following summaries of these agreements are qualified in all material 
respects by the terms and conditions of the agreements.

The "Due to Parent" balance of $4,235 at December 31, 1997 represents the 
net payable to IE for the services provided by IE to XLConnect under the 
Services, Space Sharing and Tax Allocation Agreements described below as 
well as amounts received by XLConnect from shared customers of IE and 
XLConnect for product sold by IE.  These amounts have been paid in full 
subsequent to December 31, 1997.

Services Agreement

The Company and IE entered into an Amended and Restated Services Agreement 
(Services Agreement) pursuant to which IE will continue, on an interim 
basis, to provide the Company, upon the Company's request, various 
services, including insurance coverage, employee benefit plan coverage, 
human resources, administration and tax management services, that IE has 
historically provided to the Company. The Company will pay the direct costs 
of services provided by IE; to the extent that the direct costs of services 
provided by IE cannot be separately measured, the Company will pay its 
allocable portion of the total cost to IE for any such services, determined 
in accordance with described methodologies, using such objective factors as 
are available to IE and the Company. In addition, effective July 1, 1997, 
the Company assumed for IE and its subsidiaries certain management 
responsibilities as a result of IE's restructuring in which it sold its 
direct computer product business and the majority of its direct computer 
product business. IE has agreed to pay the Company a fee of $225 per month 
for such services. The Services Agreement will automatically terminate on 
(i) the occurrence of a pro rata distribution to IE's shareholders of its 
remaining shares by means of a tax-free or taxable transaction (the 
Distribution) or (ii) such time that IE no longer owns a majority of the 
outstanding shares of Common Stock.  In addition, the Services Agreement 
may also be terminable by either party on 90 days' prior written notice. 
Under the Services Agreement, IE and the Company each have the option to 
make advances from time to time to the other upon request. In the case of 
the Company, such advances would be made as directed or within specific 
parameters prescribed by its Board of Directors. Upon termination of the 
Services Agreement, all outstanding advances and accrued but unpaid 
interest will become due and payable.

In addition, the Services Agreement provides that IE will permit employees 
of the Company to continue to participate in the benefit plans and programs 
sponsored by IE until the termination of the Services Agreement.

The Services Agreement also recognizes that IE's remaining direct sales 
force may continue to provide to the Company sales leads and referrals.  
The Services Agreement provides that the Company shall continue to 
compensate IE at least through December 31, 1997 for such leads and 
referrals that result in revenues to the Company in a manner consistent 
with and substantially similar to the current practices between the 
companies.  The Company is continuing this practice subsequent to December 
31, 1997.

The Services Agreement further provides that the Company will continue to 
receive from IE for an interim period, consistent with past practices, a 
portion of the funds received by IE from vendors for training, capital 
expenditures and marketing programs. The Company and IE have renegotiated 
the basis of the Company's allocation of vendor funding for 1997 based on 
the Company's relative contribution to the generation of the funding.

Space Sharing Agreement

The Company and IE have entered into a Space Sharing Agreement providing 
for the sharing by the Company and IE of certain office facilities, 
including the offices located in Exton, Pennsylvania at which the Company's 
and IE's principal executive offices are located.  Under the Space Sharing 
Agreement, the costs associated with leasing and maintaining facilities 
will, in general, be allocated between the Company and IE on a pro rata 
basis determined by the square footage utilized by each company or the 
number of employees of each company at the specified location, in 
accordance with historical practice.  The Company's rights to use portions 
of the shared facilities leased from third parties and the corresponding 
obligations to pay for such use, may be terminated as to any such facility 
by either the Company or IE on 90 days' prior written notice.

Indemnification Agreement

The Company and IE have also entered into an Indemnification Agreement 
which, among other things and subject to limited exceptions, the Company is 
required to indemnify IE and its directors, officers, employees, agents and 
representatives for all liabilities relating to the Company's business and 
operations and for all liabilities arising out of or based upon alleged 
misrepresentations in or omissions from the Registration Statement with 
respect to the IPO.  The Indemnification Agreement also provides that each 
party thereto (the Obligor Party) (i) will use reasonable efforts to obtain 
the release of the other party thereto (Guarantor Party) from its 
obligations under or in respect of all material guarantees, surety and 
performance bonds, letters of credit and other arrangements guaranteeing or 
securing any liability or obligation of the Obligor Party (except with 
respect to the Company's guarantee obligations with respect to the Sub-
facility and IE's guarantee obligations with respect to the XLC Credit 
Facility that replaces the Sub-facility), (ii) will indemnify the Guarantor 
Party for any liabilities incurred under such guarantees, bonds, letters of 
credit and other arrangements, and (iii) will reimburse the Guarantor Party 
for its direct costs (or, in certain circumstances, the Obligor Party's pro 
rata share of such direct costs) of maintaining such guarantees, bonds, 
letters of credit and other arrangements pending the release of the 
Guarantor Party thereunder.

Stock Registration and Option Agreement

Pursuant to the terms of the Stock Registration and Option Agreement with 
IE, the Company has provided IE with certain registration rights, including 
demand registration rights and certain "piggy-back" registration rights, 
with respect to common stock owned by IE after the IPO.

The Company is obligated to pay all expenses incidental to such 
registration, excluding underwriters' discounts and commissions and certain 
legal fees and expenses.  This agreement also grants to IE until the 
earlier to occur of (i) the completion of a distribution by IE to its 
shareholders of the shares of Common Stock of the Company held by IE (the 
Distribution) or (ii) the sale by IE of such number of shares of Common 
Stock that IE is no longer eligible to make the Distribution tax free or to 
include the Company in IE's consolidated Federal income tax return, a 
continuous, cumulative option exercisable only upon the original issuance 
of shares by the Company, to purchase from the Company at then-current 
market prices such number of shares of Common Stock as necessary for IE to 
continue to own at least 80% of the outstanding share of Common Stock.  The 
option may only be exercised upon the original issuance of shares by the 
Company.  In the event that any shares of Common Stock are issued prior to 
the Distribution upon the exercise of any option granted under the 
Company's 1996 Long-Term Incentive Plan and such issuance would otherwise 
prevent IE from continuing to include the Company in IE's consolidated 
Federal income tax return or effecting the Distribution on a tax-free 
basis, the option described in the immediately preceding sentence will 
automatically be deemed to have been exercised in respect of a number of 
shares of Common Stock equal to four times the number of shares of Common 
Stock issued upon the exercise of the option granted under the 1996 Long-
Term Incentive Plan unless IE shall have earlier terminated such automatic 
exercise feature.

Existing Telecommunications Services Agreement

Pursuant to the terms of a services agreement between IE and the Company 
dated as of January 1, 1996, IE has agreed to purchase from the Company all 
of the telecommunications services required by IE.  The services provided 
by the Company under the services agreement include the transmission of 
voice, data, video and other information as well as enhanced 
telecommunication services such as frame relay and asynchronous transfer 
mode transmission services.  The services provided by the Company also 
include capacity planning, call accounting, network design and similar 
services.  Total revenues received from IE were $2,374 and $3,634 for the 
years ended December 31, 1997 and 1996, respectively.  The services 
agreement requires IE to purchase sufficient telecommunications services to 
permit the Company to meet the minimum volume requirements imposed by the 
Company's agreement with MCI, which expired on December 31, 1997.  The 
Company met its volume requirements with MCI in 1996 and 1997.  The 
services agreement has a term of five years and will renew automatically 
for six successive two-year periods, unless terminated earlier in 
accordance with its terms.  IE may terminate the services agreement at the 
conclusion of any such term if it provides the Company with at least 90 
days' notice prior to the expiration of such term that it has received a 
bona fide offer to provide telecommunication services that in quantity, 
quality and duration are equal to or better than the services then being 
provided to IE by the Company at a price of 5% or more below the price the 
Company charges for such services and the Company does not match the offer.


Note 15.     Contingencies

The Company continuously evaluates contingencies based upon the best 
available evidence.  Management believes that allowances for loss have been 
provided to the extent necessary and that its assessment of contingencies 
is reasonable.


Note 16.  Subsequent Event (Unaudited)

On March 4, 1998, IE and the Company entered into an Agreement and Plan of 
Merger with Xerox whereby Xerox will acquire all of the outstanding shares 
of capital stock of IE in exchange for $7.60 per share and all of the 
outstanding shares of capital stock of the Company not owned by IE in 
exchange for $20.00 per share through the merger of acquisition 
subsidiaries of Xerox with and into each of IE and the Company (together, 
the Mergers).  The closing of the Mergers is subject to shareholder 
approval and other customary terms and conditions.  There can be no 
assurance that the Mergers will be completed.  After the closing of the 
Mergers, currently anticipated to occur not later than June 30, 1998, the 
Company will be an indirect wholly-owned subsidiary of Xerox.

PAGE
<PAGE>

                         EXHIBIT INDEX




      Exhibit No.      Description
      -----------      -----------

       2.4            Agreement and Plan or Merger dated as of March 4, 1998
                      among Xerox Corporation, TDC Subsidiary Corporation, TDC
                      Two Subsidiary Corporation, Intelligent Electronics, Inc.
                      and XLConnect Solutions, Inc.

       2.5            Second Amendment to Asset Purchase Agreement between GE
                      Capital Information Technology Solutions Acquisition
                      Corp. and IE and certain of its subsidiaries dated as
                      of February 6, 1998

      23.1            Independent Auditors' Consent

      27.1            Financial Data Schedule

<PAGE>

                                                            EXHIBIT 23.1



                      Independent Auditors' Consent
                      -----------------------------



The Board of Directors
XLConnect Solutions, Inc.:

We consent to the incorporation by reference in the registration statement 
(No. 333-14899) on Form S-8 of XLConnect Solutions, Inc. of our report 
dated February 6, 1998 relating to the consolidated balance sheets of 
XLConnect Solutions, Inc. as of December 31, 1997 and 1996, and the related 
consolidated statements of income, shareholders' equity and cash flows for 
each of the years in the three-year period ended December 31, 1997, which 
report appears in the December 31, 1997 annual report on Form 10-K of 
XLConnect Solutions, Inc.



KPMG Peat Marwick LLP




Cincinnati, Ohio
March 30, 1998




                                                           Exhibit 2.4

_______________________________________________________________________________


                       AGREEMENT AND PLAN OF MERGER

                        Dated as of March 4, 1998

                                 Among

                            Xerox Corporation

                        TDC Subsidiary Corporation

                       TDC Two Subsidiary Corporation

                        Intelligent Electronics, Inc.

                                   and

                          XLConnect Solutions, Inc.

 
_______________________________________________________________________________
<PAGE>

                                                                 Execution 

                      AGREEMENT AND PLAN OF MERGER


     Agreement and Plan of Merger (the "Agreement") entered into as of 
March 4, 1998 by and among Xerox Corporation, a New York corporation 
("Purchaser"), TDC Subsidiary Corporation, a Pennsylvania corporation and a 
wholly-owned subsidiary of Purchaser ("Acquisition Sub One"), TDC Two 
Subsidiary Corporation, a Pennsylvania corporation and a wholly-owned 
subsidiary of Purchaser ("Acquisition Sub Two"), Intelligent Electronics, 
Inc., a Pennsylvania corporation ("Parent"), and XLConnect Solutions, Inc., 
a Pennsylvania corporation ("Sub").  Purchaser, Acquisition Sub One, 
Acquisition Sub Two, Parent and Sub are referred to individually herein as 
a "Party" and collectively herein as the "Parties".

                                  Recitals
                                  --------

     WHEREAS, this Agreement contemplates a transaction in which Purchaser 
will indirectly acquire, through a reverse triangular merger of Acquisition 
Sub One with and into Sub (the "Sub Merger"), all of the capital stock of 
Sub that is not owned directly or indirectly by Parent;

     WHEREAS, this Agreement contemplates that immediately after completion 
of the Sub Merger, Purchaser will acquire, through a reverse triangular 
merger of Acquisition Sub Two with and into Parent (the "Parent Merger") 
all of the capital stock of Parent;

     WHEREAS, the Board of Directors of Sub (the "Sub Board") has 
determined that the Sub Merger is fair to and in the best interests of the 
holders of Sub's common stock and has resolved to recommend the acceptance 
and approval of the Sub Merger by the holders of Sub Shares and Parent-
Owned Sub Shares (as defined in Section 1.2);

     WHEREAS, the Independent Committee of the Board of Directors of Sub 
(the "Independent Committee") has determined that the Sub Merger is fair to 
and in the best interests of the holders of Sub Shares and has resolved to 
recommend the acceptance and approval of the Sub Merger by the holders of 
Sub Shares;

     WHEREAS, the Sub Board, the Independent Committee and the respective 
Boards of Directors of Purchaser and Acquisition Sub One have approved the 
Sub Merger pursuant to and subject to the terms and conditions of this 
Agreement;

     WHEREAS, the Board of Directors of Parent (the "Parent Board") has 
determined that the Parent Merger is fair to and in the best interests of 
the holders of Parent's common stock and has resolved to take all necessary 
action to approve the Sub Merger and to recommend the acceptance and 
approval of the Parent Merger by the holders of Parent Shares (as defined 
in Section 2.2);

     WHEREAS, the Parent Board and the respective Boards of Directors of 
Purchaser and Acquisition Sub Two have approved the Parent Merger pursuant 
to and subject to the terms and conditions of this Agreement;

     WHEREAS, the Parties desire to make certain representations, 
warranties, covenants and agreements in connection with this Agreement.

     NOW, THEREFORE, in consideration of the premises and the mutual 
promises set forth herein, and in consideration of the representations, 
warranties and covenants set forth herein, intending to be legally bound 
hereby, the Parties agree as follows:


                             ARTICLE I

                           The Sub Merger
                           --------------

     1.1   The Sub Merger.  Subject to the terms and conditions of this 
Agreement, at the Sub Effective Time (as defined in Section 1.8), 
Acquisition Sub One shall be merged with and into Sub pursuant to the Sub 
Merger and the separate corporate existence of Acquisition Sub One shall 
thereupon cease.  Sub shall be the surviving corporation in the Sub Merger 
(sometimes hereinafter referred to as the "Sub Surviving Corporation") and 
shall continue to be governed by the laws of the Commonwealth of 
Pennsylvania, with all of Sub's rights, privileges, immunities, powers and 
franchises unaffected by the Sub Merger except as set forth in Sections 3.1 
and 3.2 hereof.  The Sub Merger shall have the effects specified in the 
Pennsylvania Business Corporation Law of 1988, as amended (the "PABCL").

     1.2   Conversion of Securities.  At the Sub Effective Time, by virtue 
of the Sub Merger and without any action on the part of the holder of any 
shares of capital stock of Sub or common stock of Acquisition Sub One:

          (i)   each share of common stock of Sub issued and outstanding 
     immediately before the Sub Effective Time ("Sub Shares") shall as of 
     the Sub Effective Time be converted into and become the right to 
     receive from Purchaser the Sub Share Conversion Price, as provided in 
     Section 1.3; provided, however, that Sub Shares shall not include any 
     shares of common stock of Sub which immediately before the Sub 
     Effective Time are owned directly or indirectly by Parent ("Parent-
     Owned Sub Shares");

          (ii)   each option or warrant to purchase a share of common stock 
     of Sub that is outstanding as of the Sub Effective Time ("Sub
     Options") shall as of the Sub Effective Time be converted into and 
     become the right to receive from Purchaser the applicable Sub Option 
     Conversion Price, if any, as provided in Section 1.4;

          (iii)   each share of common stock of  Sub issued and held in the 
     treasury of Sub at the Sub Effective Time shall as of the Sub 
     Effective Time be cancelled and no such shares shall be converted into 
     rights to receive the Sub Share Conversion Price;

          (iv)   each Parent-Owned Sub Share shall remain issued, 
     outstanding and unchanged, which shares shall be the only capital 
     stock of Sub outstanding after the Sub Effective Time, and as of the 
     Sub Effective Time Sub shall be a wholly-owned subsidiary of XLSource, 
     Inc., an Arkansas corporation and indirect wholly-owned subsidiary of 
     Parent; and

         (v)   the shares of common stock of Acquisition Sub One issued and 
     outstanding at the Sub Effective Time shall be surrendered and 
     cancelled.

     1.3   Sub Share Conversion Price.  The "Sub Share Conversion Price" 
shall be an amount equal to $20.00.

     1.4   Sub Option Conversion Price.  The "Sub Option Conversion Price" 
means, in the case of any Sub Option, the excess, if any, of $20.00 over 
the exercise price of each such Sub Option, which excess shall be payable 
at such time or times, if any, as shall be determined pursuant to the terms 
and conditions of the applicable plan and/or agreement pursuant to which 
such Sub Option is governed.

     1.5   Payment for Sub Shares and Sub Options.  Prior to the Sub 
Effective Time, Purchaser shall designate a bank or trust company 
reasonably acceptable to Sub to act as Paying Agent in connection with the 
Sub Merger ("Paying Agent") and to receive and disburse the cash to which 
holders of Sub Shares or Sub Options become entitled pursuant to Section 
1.2.  At the Sub Effective Time, Purchaser will provide Paying Agent with 
sufficient cash to allow the Sub Share Conversion Price and the Sub Option 
Conversion Price to be paid to the holders of each Sub Share or Sub Option 
then entitled to be so paid.  Promptly after the Sub Effective Time, the 
Sub Surviving Corporation shall cause to be mailed to each Person who was, 
at the Sub Effective Time, a holder of record of Sub Shares or Sub Options 
forms (in a form mutually agreed to by Purchaser and Sub) of letters of 
transmittal, with instructions for use in effecting the surrender of 
certificates that represented Sub Shares before the Sub Effective Time in 
exchange for payment of the Sub Share Conversion Price or in connection 
with the payment of the applicable Sub Option Conversion Price.  Upon 
surrender to Paying Agent of such certificates and proper submittal of the 
related letter of transmittal (in connection with Sub Shares), or upon 
proper submittal of the letter of transmittal (in connection with Sub 
Options), the Sub Surviving Corporation shall promptly cause to be paid to 
the Persons entitled thereto a check in the amount of the Sub Share 
Conversion Price and/or Sub Option Conversion Price to which such Persons 
are entitled, after giving effect to any required tax withholdings.  No 
interest will be paid or will accrue on the amount payable to any such 
Person.  If payment of any Sub Share Conversion Price is to be made to a 
Person other than the registered holder of the certificate surrendered, it 
shall be a condition of such payment that the certificate so surrendered 
shall be properly endorsed or otherwise in proper form for transfer and 
that the Person requesting such payment shall pay any transfer or other 
taxes required by reason of the payment to a Person other than the 
registered holder of the certificate surrendered or establish to the 
satisfaction of the Sub Surviving Corporation or the Paying Agent that such 
tax has been paid or is not applicable.  The Sub Surviving Corporation 
shall pay all charges and expenses, including those of the Paying Agent, in 
connection with the exchange of cash for Sub Shares and Sub Options.  In 
the event any certificate representing Sub Shares shall have been lost, 
stolen or destroyed, upon the making of an affidavit of that fact by the 
Person claiming such certificate to be lost, stolen or destroyed, the 
Paying Agent will issue in exchange for such lost, stolen or destroyed 
certificate the Sub Share Conversion Price payable in respect thereof; 
provided, however, the Person to whom the Sub Share Conversion Price is 
paid shall, as a condition precedent to the payment thereof, give the Sub 
Surviving Corporation a bond in such sum as it may direct or otherwise 
indemnify the Sub Surviving Corporation in a manner satisfactory to it 
against any claim that may be made against the Sub Surviving Corporation 
with respect to the certificate alleged to have been lost, stolen or 
destroyed.  Promptly following the first anniversary of the Sub Effective 
Time, the Paying Agent shall deliver to the Sub Surviving Corporation all 
cash held for payment for Sub Shares or Sub Options and all other documents 
in its possession relating to the transactions described in this Agreement, 
and the Paying Agent's duties shall terminate.  Thereafter each holder of a 
certificate representing Sub Shares, and each holder of a Sub Option, may 
surrender such certificate and/or other appropriate documentation to the 
Sub Surviving Corporation (subject to applicable abandoned property, 
escheat and similar laws) and receive in exchange therefor the Sub Share 
Conversion Price or Sub Option Conversion Price in respect thereof, without 
interest thereon.

     1.6   Transfers After the Sub Effective Time.  No transfers of Sub 
Shares or Sub Options shall be made on the stock transfer or other 
applicable books of Sub at or after the Sub Effective Time.

     1.7   Sub Closing.  The closing of the Sub Merger (the "Sub Closing") 
shall take place at the offices of Pepper Hamilton LLP, 3000 Two Logan 
Square, Philadelphia, PA 19103-2799 at 10:00 A.M. on the first business day 
after the last of the conditions set forth in Article 7 hereof shall be 
fulfilled or waived in accordance with this Agreement, or at such other 
place and time and/or on such other date as Sub and Purchaser may agree; 
provided that the Sub Closing and the Parent Closing shall occur on the 
same day.

     1.8   Filing of Sub Merger Documents; Sub Effective Time.  In 
connection with the Sub Closing, Sub and Acquisition Sub One will execute 
and file, and Purchaser will cause Acquisition Sub One to execute and file, 
Articles of Merger relating to the Sub Merger ("Sub Articles of Merger") 
with the Secretary of State of Pennsylvania as provided in the PABCL.  The 
Sub Merger shall become effective at the time at which the Sub Articles of 
Merger have been duly filed with the Secretary of State of Pennsylvania 
(the "Sub Effective Time"), which shall occur immediately prior to the 
Parent Effective Time.

      1.9   Dissenters Rights.  Notwithstanding any provision of this 
Article I to the contrary, shares held of record by shareholders who shall 
not have voted such shares in favor of the Sub Merger and who shall have 
properly exercised rights to demand payment of the fair value of such 
shares in accordance with the applicable provisions of the PABCL ("Sub 
Dissenting Shares") shall not be converted into the right to receive the 
Sub Share Conversion Price, but the holders thereof shall be entitled to 
payment of the fair value of such shares in accordance with the applicable 
provisions of the PABCL; provided, however, that (i) if such a holder fails 
to file a notice of election to dissent in accordance with the PABCL, or 
after having done so delivers an effective withdrawal of such notice or 
fails to establish (if he is required to do so) his entitlement to 
dissenters rights as provided in the PABCL, or (ii) if a court shall 
determine that such holder is not entitled to receive payment for his 
shares or such holder shall otherwise lose his dissenters rights, each Sub 
Share held of record by such holder shall automatically be converted into 
and represent only the right to receive the Sub Share Conversion Price, 
upon the surrender of the certificate or certificates representing such Sub 
Shares.  Sub will give Purchaser prompt notice of any demands received by 
Sub for payment of the fair value of such shares, and Purchaser shall have 
the right to participate in all negotiations and proceedings with respect 
to such demands,   Sub will not, except with the prior written consent of 
Purchaser, make any payment (except to the extent  that any such payment is 
made pursuant to a court order) with respect to, or settle or offer to 
settle, any such demands.

     1.10   PABCL.  Section 1906 of the PABCL shall apply to the Sub 
Merger.  Dissenters rights shall be available to the holders of Sub Shares 
as provided in Section 1.9.


                                ARTICLE II

                            The Parent Merger
                            -----------------

     2.1   The Parent Merger.  Subject to the terms and conditions of this 
Agreement, at the Parent Effective Time (as defined in Section 2.8), 
Acquisition Sub Two shall be merged with and into Parent pursuant to the 
Parent Merger and the separate corporate existence of Acquisition Sub Two 
shall thereupon cease.  Parent shall be the surviving corporation in the 
Parent Merger (sometimes hereinafter referred to as the "Parent Surviving 
Corporation") and shall continue to be governed by the laws of the 
Commonwealth  of Pennsylvania, with all of Parent's rights, privileges, 
immunities, powers and franchises unaffected by the Parent Merger except as 
set forth in Sections 3.1 and 3.2 hereof.  The Parent Merger shall have the 
effects specified in the PABCL.

     2.2   Conversion of Securities.  At the Parent Effective Time, by 
virtue of the Parent Merger and without any action on the part of the 
holder of any shares of capital stock of Parent or common stock of 
Acquisition Sub Two:

           (i)   each share of common stock of Parent (and related Right, 
     as defined in the Rights Agreement) issued and outstanding 
     immediately before the Parent Effective Time ("Parent Shares") 
     shall as of the Parent Effective Time be converted into and become 
     the right to receive from Purchaser the Parent Share Conversion 
     Price, as provided in Section 2.3;

          (ii)   each option or warrant to purchase a share of common stock 
     of Parent that is outstanding as of the Parent Effective Time ("Parent 
     Options") shall as of the Parent Effective Time be converted into and 
     become the right to receive from Purchaser the applicable Parent 
     Option Conversion Price, if any, as provided in Section 2.4;

          (iii)   each share of common stock of Parent issued and held in 
     the treasury of Parent at the Parent Effective Time shall as of the 
     Parent Effective Time be cancelled and no such shares shall be 
     converted into rights to receive the Parent Share Conversion Price; 
     and

          (iv)   the shares of common stock of Acquisition Sub Two issued 
     and outstanding at the Parent Effective Time shall be converted into 
     and become the number of shares of common stock of Parent issued and 
     outstanding at the Parent Effective Time, which shares shall be the 
     only capital stock of Parent outstanding after the Parent Effective 
     Time, and as of the Parent Effective Time Parent shall become a 
     wholly-owned subsidiary of Purchaser.

     2.3   Parent Share Conversion Price.  The "Parent Share Conversion 
Price" shall be an amount equal to $7.60.

     2.4   Parent Option Conversion Price.  The "Parent Option Conversion 
Price" means, in the case of any Parent Option, the excess, if any, of 
$7.60 over the exercise price of each such Parent Option, or such other 
amount, if any, and which excess or other amount shall be payable at such 
time or times, if any, as shall be determined pursuant to the terms and 
conditions of the applicable plan and/or agreement pursuant to which such 
Parent Option is governed.

     2.5   Payment for Parent Shares and Parent Options.  The Paying Agent 
shall receive and disburse the cash to which holders of Parent Shares or 
Parent Options become entitled pursuant to Section 2.2.  At the Parent 
Effective Time, Purchaser will provide Paying Agent with sufficient cash to 
allow the Parent Share Conversion Price and the Parent Option Conversion 
Price to be paid to the holders of each Parent Share or Parent Option then 
entitled to be so paid.  Promptly after the Parent Effective Time, the 
Parent Surviving Corporation shall cause to be mailed to each Person who 
was, at the Parent Effective Time, a holder of record of Parent Shares or 
Parent Options forms (in a form mutually agreed to by Purchaser and Parent) 
of letters of transmittal, with instructions for use in effecting the 
surrender of certificates that represented Parent Shares before the Parent 
Effective Time in exchange for payment of the Parent Share Conversion Price 
or in connection with the payment of the applicable Parent Option 
Conversion Price.  Upon surrender to Paying Agent of such certificates and 
proper submittal of the related letter of transmittal (in connection with 
Parent Shares), or upon proper submittal of the letter of transmittal (in 
connection with Parent Options), the Parent Surviving Corporation shall 
promptly cause to be paid to the Persons entitled thereto a check in the 
amount of the Parent Share Conversion Price and/or Parent Option Conversion 
Price to which such Persons are entitled, after giving effect to any 
required tax withholdings.  No interest will be paid or will accrue on the 
amount payable to any such Person.  If payment of any Parent Share 
Conversion Price is to be made to a Person other than the registered holder 
of the certificate surrendered, it shall be a condition of such payment 
that the certificate so surrendered shall be properly endorsed or otherwise 
in proper form for transfer and that the Person requesting such payment 
shall pay any transfer or other taxes required by reason of the payment to 
a Person other than the registered holder of the certificate surrendered or 
establish to the satisfaction of the Parent Surviving Corporation or the 
Paying Agent that such tax has been paid or is not applicable.  The Parent 
Surviving Corporation shall pay all charges and expenses, including those 
of the Paying Agent, in connection with the exchange of cash for Parent 
Shares and Parent Options.  In the event any certificate representing 
Parent Shares shall have been lost, stolen or destroyed, upon the making of 
an affidavit of that fact by the Person claiming such certificate to be 
lost, stolen or destroyed, the Paying Agent will issue in exchange for such 
lost, stolen or destroyed certificate the Parent Share Conversion Price 
payable in respect thereof; provided, however, the Person to whom the 
Parent Share Conversion Price is paid shall, as a condition precedent to 
the payment thereof, give the Parent Surviving Corporation a bond in such 
sum as it may direct or otherwise indemnify the Parent Surviving 
Corporation in a manner satisfactory to it against any claim that may be 
made against the Parent Surviving Corporation with respect to the 
certificate alleged to have been lost, stolen or destroyed.  Promptly 
following the first anniversary of the Parent Effective Time, the Paying 
Agent shall deliver to the Parent Surviving Corporation all cash held for 
payment for Parent Shares or Parent Options and all other documents in its 
possession relating to the transactions described in this Agreement, and 
the Paying Agent's duties shall terminate.  Thereafter each holder of a 
certificate representing Parent Shares, and each holder of a Parent Option, 
may surrender such certificate and/or other appropriate documentation to 
the Parent Surviving Corporation (subject to applicable abandoned property, 
escheat and similar laws) and receive in exchange therefor the Parent Share 
Conversion Price or Parent Option Conversion Price in respect thereof, 
without interest thereon.

     2.6   Transfers After the Effective Time.  No transfers of Parent 
Shares or Parent Options shall be made on the stock transfer or other 
applicable books of Parent at or after the Parent Effective Time.

     2.7   Parent Closing.  The closing of the Parent Merger (the "Parent 
Closing") shall take place at the offices of Pepper Hamilton LLP, 3000 Two 
Logan Square, Philadelphia, PA 19103-2799 at 10:00 A.M. on the first 
business day after the last of the conditions set forth in Article 7 hereof 
shall be fulfilled or waived in accordance with this Agreement, or at such 
other place and time and/or on such other date as Parent and Purchaser may 
agree; provided that the Parent Closing and the Sub Closing shall occur on 
the same day.

     2.8   Filing of Parent Merger Documents; Parent Effective Time.  In 
connection with the Closing, Parent and Acquisition Sub Two will execute 
and file, and Purchaser will cause Acquisition Sub Two to execute and file, 
Articles of Merger relating to the Parent Merger ("Parent Articles of 
Merger") with the Secretary of State of Pennsylvania as provided in the 
PABCL.  The Parent Merger shall become effective at the time at which the 
Parent Articles of Merger have been duly filed with the Secretary of State 
of Pennsylvania (the "Parent Effective Time"), which shall occur 
immediately after the Sub Effective Time.

     2.9   Dissenters Rights.  Notwithstanding any provision of this 
Article II to the contrary, and to the extent required under the applicable 
provisions of the PABCL, Parent Shares held of record by shareholders who 
shall not have voted such shares in favor of the Parent Merger and who 
shall have properly exercised rights to demand payment of the fair value of 
such shares in accordance with the applicable provisions of the PABCL 
("Parent Dissenting Shares") shall not be converted into the right to 
receive the Parent Share Conversion Price, but the holders thereof shall be 
entitled to payment of the fair value of such shares in accordance with the 
applicable provisions of the PABCL; provided, however, that (i) if such a 
holder fails to file a notice of election to dissent in accordance with the 
PABCL, or after having done so delivers an effective withdrawal of such 
notice or fails to establish (if he is required to do so) his entitlement 
to dissenters rights as provided in the PABCL, or (ii) if a court shall 
determine that such holder is not entitled to receive payment for his 
shares or such holder shall otherwise lose his dissenters rights, each 
Parent Share held of record by such holder shall automatically be converted 
into and represent only the right to receive the Parent Share Conversion 
Price, upon the surrender of the certificate or certificates representing 
such Parent Shares.  Parent will give Purchaser prompt notice of any 
demands received by Parent for payment of the fair value of such shares, 
and Purchaser shall have the right to participate in all negotiations and 
proceedings with respect to such demands,   Parent will not, except with 
the prior written consent of Purchaser, make any payment (except to the 
extent  that any such payment is made pursuant to a court order) with 
respect to, or settle or offer to settle, any such demands.


                              ARTICLE III

                 Articles of Incorporation and By-Laws
                    of the Surviving Corporations
                    -----------------------------

     3.1   Articles of Incorporation.  The Articles of Incorporation of the 
Sub Surviving Corporation shall, upon the Sub Effective Time, be and remain 
unchanged until further amended in accordance with the terms thereof and 
the PABCL, subject, however, to the provisions of Section 6.2(f)(i) hereof. 
 The Articles of Incorporation of the Parent Surviving Corporation shall, 
upon the Parent Effective Time, be and remain unchanged until 
further amended in accordance with the terms thereof and the PABCL, 
subject, however, to the provisions of Section 6.2(f)(i) hereof.

     3.2   By-Laws.  The By-Laws of the Sub Surviving Corporation in effect 
at the Sub Effective Time shall be and remain unchanged until duly amended 
in accordance with the terms thereof and the PABCL, subject, however, to 
the provisions of Section 6.2(f)(i) hereof.  The By-Laws of Parent 
Surviving Corporation in effect at the Parent Effective Time shall be and 
remain unchanged until duly amended in accordance with the terms thereof 
and the PABCL, subject, however, to the provisions of Section 6.2(f)(i) 
hereof.



                                 ARTICLE IV

                           Officers and Directors
                           ----------------------

     4.1   Sub.  At the Sub Effective Time, the directors of Acquisition 
Sub One shall be all the directors of the Sub Surviving Corporation, each 
of such directors to hold office, subject to the applicable  provisions of 
the Articles of Incorporation and By-Laws of the Sub Surviving Corporation, 
until their respective successors shall be duly elected or appointed and 
qualified.  At the Sub Effective Time, the officers of Acquisition Sub One 
immediately prior to the Sub Effective Time shall, subject to the 
applicable provisions of the Articles of Incorporation and By-Laws of the 
Sub Surviving Corporation, be the officers of the Sub Surviving Corporation 
until their respective successors shall be duly elected or appointed and 
qualified.

     4.2    Parent.  At the Parent Effective Time, the directors of 
Acquisition Sub Two shall be all the directors of the Parent Surviving 
Corporation, each of such directors to hold office, subject to the 
applicable  provisions of the Articles of Incorporation and By-Laws of the 
Parent Surviving Corporation, until their respective successors shall be 
duly elected or appointed and qualified.  At the Parent Effective Time, the 
officers of Acquisition Sub Two immediately prior to the Parent Effective 
Time shall, subject to the applicable provisions of the Articles of 
Incorporation and By-Laws of the Parent Surviving Corporation, be the 
officers of the Parent Surviving Corporation until their respective 
successors shall be duly elected or appointed and qualified.



                                  ARTICLE V

                       Representations and Warranties
                       ------------------------------

     5.1   Representations and Warranties of Parent and Sub.  Parent and 
Sub hereby jointly and severally (but subject to Section 5.1(bb)) represent 
and warrant to Purchaser that, except as set forth in the disclosure letter 
of even date herewith delivered by Parent to Purchaser in conjunction with 
execution of this Agreement (the "Disclosure Letter"):

          (a)   Organization, Qualification and Corporate Power.  Each of 
Parent and its subsidiaries (direct or indirect) (such subsidiaries, 
including Sub, being collectively referred to as "Parent Subsidiaries") is 
a corporation duly organized, validly existing and in good standing under 
the laws of its jurisdiction of incorporation, and is duly authorized to 
conduct business and is in good standing under the laws of each 
jurisdiction where such qualification is required, except where the lack of 
such qualification would not result in a Material Adverse Change.  Each of 
the Parent and the Parent Subsidiaries has full corporate power and 
corporate authority, and all foreign, federal, state and local governmental 
permits, licenses and consents (collectively, "Permits"), to carry on the 
businesses in which it is engaged and to own and use the properties owned 
and used by it, except where the failure to have Permits would not result 
in a Material Adverse Change.  The Disclosure Letter contains an accurate 
list of the Parent Subsidiaries and the Sub Subsidiaries, their 
jurisdiction, date of incorporation and date of acquisition directly or 
indirectly by Parent, and their respective material Permits as well as 
material Permits the applicable entity does not have and which Parent or 
Sub has knowledge that it is required to have.

          (b)   Capitalization.  (I)  The authorized capital stock of 
Parent consists of 100,000,000 shares of common stock, par value $.01 per 
share (the "Parent Common Stock") and 15,000,000 shares of preferred stock, 
par value $50.00 per share (the "Parent Preferred Stock").  As of March 3, 
1998, (i) 41,798,091 shares of Parent Common Stock are issued and 
outstanding, and (ii) 7,006,540 shares of Parent Common Stock have been 
reserved for issuance upon the exercise of outstanding options and 
warrants.  No shares of Parent Preferred Stock are issued and outstanding, 
and 200,000 shares of Series A Junior Participating Preferred Stock have 
been reserved for issuance upon exercise of the outstanding Rights (as 
defined in the Rights Agreement), none of which is or will be outstanding 
at or before the Parent Effective Time.  All issued and outstanding shares 
of Parent's capital stock and all issued and outstanding shares of each 
Parent Subsidiary's capital stock, have been validly issued and are fully 
paid and nonassessable, and are not subject to, nor were they issued in 
violation of, any preemptive rights.  Except as detailed in the Disclosure 
Letter, neither Parent nor any of the Parent Subsidiaries has any 
outstanding or authorized options, warrants, purchase rights, subscription 
rights, conversion rights, exchange rights, or other agreements relating to 
the acquisition of capital stock, or any cash settlement option, phantom 
stock, stock appreciation right or similar instrument (the "Stock Rights") 
relating to any capital stock of Parent or any Parent Subsidiary.

             (II)  The authorized capital stock of Sub consists of 
100,000,000 shares of common stock, par value $.01 per share (the "Sub 
Common Stock") and 10,000,000 shares of preferred stock, par value $.01 per 
shares (the "Sub Preferred Stock").  As of March 3, 1998, (i) 16,684,100 
shares of Sub Common Stock are issued and outstanding, (ii) 13,348,280 
shares of Sub Common Stock are owned by XLSource, Inc., an indirect wholly-
owned subsidiary of Parent, and  (iii) 2,791,645 shares of Sub Common Stock 
have been reserved for issuance upon the exercise of outstanding options 
and warrants.  No shares of Sub Preferred Stock are issued and outstanding. 
 All issued and outstanding shares of Sub's capital stock have been validly 
issued and are fully paid and nonassessable, are entitled to full voting 
rights as to the election of directors and other matters, and are not 
subject to, nor were they issued in violation of, any preemptive rights.  
Except as detailed in the Disclosure Letter, there exist no Stock Rights 
relating to any capital stock of Sub.  No stock of Sub or of any Sub 
Subsidiary owned by Parent or any Parent Subsidiary is subject to any put 
option, redemption agreement (including a right to cause redemption of 
stock) or any other instrument that provides for the right to transfer such 
stock.  Disregarding the execution of this Agreement, the Parent Merger and 
the Sub Merger, (x) neither the shares of Sub capital stock directly or 
indirectly owned by Parent nor the holders of any such shares are subject 
to any limitations, pursuant to any provision of Chapter 25 of the PABCL, 
of voting rights afforded generally to holders of shares of such class or 
series of capital stock, and (y) no transaction has occurred or state of 
facts exists which has triggered dissenters rights or any other right on 
the part of a shareholder under the PABCL to receive payment in respect of 
such shares.  Since December 1, 1997, neither Parent nor any Parent 
Subsidiary has purchased or otherwise acquired any shares of common stock 
of Sub for a per share price in excess of the Sub Share Conversion Price.  
    
             (III)    The Disclosure Letter describes the equity 
capitalization of each Parent Subsidiary, including the authorized capital 
stock, the issued and outstanding capital stock, and the ownership thereof. 
With the exception of Sub and the Sub Subsidiaries, Parent is directly or 
indirectly the owner of all shares of capital stock of each Parent 
Subsidiary.  All Sub Subsidiaries are 100% owned by Sub.

          (c)   Authorization of Transaction.  Each of Parent and Sub has 
the requisite corporate power and authority, and has taken all required 
action necessary, to properly execute and deliver this Agreement and to 
perform its obligations hereunder, and this Agreement constitutes the valid 
and legally binding obligation of each of Parent and Sub, enforceable in 
accordance with its terms and conditions, except as limited by (i) 
applicable bankruptcy, insolvency reorganization, moratorium and other laws 
of general application affecting enforcement of creditors' rights generally 
and (ii) general principles of equity, regardless of whether asserted in a 
proceeding in equity or at law; provided, however, that Parent cannot 
consummate the Parent Merger and Sub cannot consummate the Sub Merger 
unless and except upon receipt of the approval of the holders of Parent 
Common Stock  and Sub Common Stock to the extent required by the PABCL.

          (d)   Noncontravention.  Neither the execution and delivery of 
this Agreement, nor the consummation by Parent or Sub of the transactions 
contemplated hereby, will (i) violate any constitution, statute, 
regulation, rule, injunction, judgment, order, decree or other restriction 
of any government, governmental agency or court to which Parent or any of 
the Parent Subsidiaries is subject or any provision of the charter or 
bylaws of Parent or any of the Parent Subsidiaries, or (ii) conflict with, 
result in a breach of, constitute a default under, result in the 
acceleration of, create in any party the right to accelerate, terminate, 
modify or cancel or require any notice under any contract required to be 
listed on the Disclosure Letter or under any other material agreement, 
contract, lease, license, instrument or other arrangement to which Parent 
or any of the Parent Subsidiaries is a party or by which any of them is 
bound or to which any of their respective assets is subject (or result in 
the imposition of any lien, encumbrance or other security interest (a 
"Security Interest") upon any of their respective assets), except in the 
case of clause (ii) as disclosed in the Disclosure Letter.  Other than 
filings required in connection with the provisions of the Hart-Scott-Rodino 
Antitrust Improvement Act of 1976, as amended (the "HSR Act"), the PABCL 
and the Exchange Act, neither Parent nor any of the Parent Subsidiaries 
needs to give any notice to, make any filing with or obtain any 
authorization, consent or approval of any government or government agency 
in order for the Parties to consummate the transactions contemplated by 
this Agreement.

          (e)   Filings with the SEC.  Since January 1, 1992, Parent and 
Sub have made all filings with the SEC that either of them has been 
required to make under the Securities Act and the Exchange Act 
(collectively, the "Public Reports").  Each of the Public Reports complied 
with the requirements of the Securities Act and the Exchange Act in all 
material respects and none of the Public Reports, as of their respective 
dates, contained any untrue statement of a material fact or omitted to 
state a material fact necessary in order to make the statements made 
therein, in light of the circumstances under which they were made, not 
misleading.

          (f)   Financial Statements.  (I)  Parent has filed an Annual 
Report on Form 10-K, as amended by its Form 10-K/A (the "Parent 10-K"), for 
the fiscal year ended on February 1, 1997 and a Quarterly Report on Form 
10-Q (the "Parent 10-Q") for the fiscal quarter ended November 1, 1997 (the 
"Parent Most Recent Quarter End").  The financial statements included in 
the Parent 10-K and the Parent 10-Q (including the related notes and 
schedules) have been prepared from the books and records of Parent and the 
Parent Subsidiaries in accordance with generally accepted accounting 
principles ("GAAP") applied on a consistent basis throughout the periods 
covered thereby, and present fairly in all material respects the financial 
condition of Parent and the Parent Subsidiaries as of the indicated dates 
and the results of operations and cash flows of Parent and the Parent 
Subsidiaries for the indicated periods.  In the opinion of Parent's 
management, all adjustments (consisting only of normal recurring 
adjustments) which are necessary for a fair statement of operating results 
for the interim periods presented have been made.

             (II)  Sub has filed an Annual Report on Form 10-K (the "Sub 
10-K") for the fiscal year ended on December 31, 1996 and a Quarterly 
Report on Form 10-Q, as amended by its Form 10-Q/A (the "Sub 10-Q") for the 
fiscal quarter ended September 30, 1997 (the "Sub Most Recent Quarter 
End").  The financial statements included in the Sub 10-K and the Sub 10-Q 
(including the related notes and schedules) have been prepared from the 
books and records of Sub and the Sub Subsidiaries in accordance with GAAP 
applied on a consistent basis throughout the periods covered thereby, and 
present fairly in all material respects the financial condition of Sub and 
the Sub Subsidiaries as of the indicated dates and the results of 
operations and cash flows of Sub and the Sub Subsidiaries for the indicated 
periods.  In the opinion of Parent's and Sub's management, all adjustments 
(consisting only of normal recurring adjustments) which are necessary for a 
fair statement of operating results for the interim periods presented have 
been made.

          (g)   Events Subsequent to Most Recent Quarter End.  (I)  Since 
the Parent Most Recent Quarter End, there has not been any Material Adverse 
Change or any development or combination of developments relating to Parent 
or any of the Parent Subsidiaries of which Parent has knowledge and which 
would result in a Material Adverse Change.

             (II)  Since the Sub Most Recent Quarter End, there has not 
been any Material Adverse Change or any development or combination of 
developments relating to Sub or any of the Sub Subsidiaries of which Parent 
or Sub has knowledge and which would result in a Material Adverse Change.

          (h)   Compliance.  Parent and the Parent Subsidiaries are in 
compliance with all applicable laws, rules and regulations, except where 
the failure to be in compliance would not result in a Material Adverse 
Change.

          (i)   Litigation and Liabilities.  There are (i) no actions, 
suits or proceedings pending or, to the knowledge of Parent or Sub, 
threatened against Parent or any of the Parent Subsidiaries which (x) if 
adversely determined against Parent or any of the Parent Subsidiaries could 
reasonably be expected to result in a Material Adverse Change, or (y) could 
reasonably be expected to materially impair or delay the Parties' ability 
to consummate the transactions contemplated by this Agreement, and (ii) no 
obligations or liabilities of Parent or any of the Parent Subsidiaries 
known to Parent or Sub and not disclosed in the Disclosure Letter or 
reflected in the financial statements or related notes included in the 
Parent 10-K, the Parent 10-Q, the Sub 10-K or the Sub 10-Q which could 
reasonably be expected to result in a Material Adverse Change.  The 
Disclosure Letter lists all pending and, to the knowledge of Parent or Sub, 
threatened EEOC and similar investigations, actions, suits or proceedings 
against Parent or any Parent Subsidiary (regardless of the materiality 
thereof) and copies of the pleadings for each such pending matter have been 
made available to Purchaser by Parent.

          (j)   Taxes.  (I)  Each of Parent and the Parent Subsidiaries has 
duly filed all federal, state, local and foreign tax returns required to be 
filed by it and has duly paid, caused to be paid or made adequate provision 
for the payment of all Taxes (as hereinafter defined) required to be paid 
in respect of the periods covered by such returns.  No claims for Taxes 
have been asserted against Parent or any of the Parent Subsidiaries, and no 
deficiency for any Taxes has been proposed, asserted or assessed against 
Parent or any of the Parent Subsidiaries, in either case which has not been 
resolved or paid in full.  To Parent's knowledge, no Tax return for any 
taxable period of Parent or any Parent Subsidiary is under examination by 
any taxing authority, Parent has not received written notice of any pending 
audit by any taxing authority against the Parent or any of the Parent 
Subsidiaries, and there are no outstanding agreements or waivers extending 
the statutory period of limitation applicable to any Tax return for any 
taxable period of Parent or any of the Parent Subsidiaries.  "Taxes" means 
all federal, state, territorial, local, foreign and other net income, gross 
income, gross receipts, sales, use, value added, ad valorem, transfer, 
franchise, profits, license, lease, service, use, withholding, payroll, 
employment, unemployment insurance, workers compensation, social security, 
excise, severance, stamp, business license, occupation, premium, property, 
environmental, windfall profits, customs, duties, alternative minimum, 
estimated or other taxes, fees, premiums, assessments or charges of any 
kind whatever imposed or collected by any governmental entity or political 
subdivision thereof.

             (II)  Each of Sub and the Sub Subsidiaries has duly filed all 
federal, state, local and foreign tax returns required to be filed by it 
and has duly paid, caused to be paid or made adequate provision for the 
payment of all Taxes required to be paid in respect of the periods covered 
by such returns.  No claims for Taxes have been asserted against Sub or any 
of the Sub Subsidiaries, and no deficiency for any Taxes has been proposed, 
asserted or assessed against Sub or any of the Sub Subsidiaries, in either 
case which has not been resolved or paid in full.  To Parent's and Sub's 
knowledge, no Tax return for any taxable period of Sub is under examination 
by any taxing authority, Sub has not received written notice of any pending 
audit by any taxing authority against the Sub or any of the Sub 
Subsidiaries, and there are no outstanding agreements or waivers extending 
the statutory period of limitation applicable to any Tax return for any 
taxable period of Sub or any of the Sub Subsidiaries.

             (III)  Parent and each Parent Subsidiary has been a continuous 
member of the consolidated group of companies of which Parent is the common 
parent for Federal income tax purposes since the time such Subsidiary first 
became affiliated with the Parent's consolidated group.

          (k)   Brokers' and Other Fees.  Except for the fees and expenses 
of Lazard Freres & Co. LLC ("Lazard") for Parent and NationsBanc Montgomery 
Securities LLC ("Montgomery") for Sub, none of Parent or the Parent 
Subsidiaries has any liability or obligation to pay any fees or commissions 
to any investment adviser, broker, finder or agent with respect to the 
transactions contemplated by this Agreement.

          (l)   Fairness Opinions.   Montgomery has delivered to the 
Independent Committee of the Board of Directors of Sub, and not withdrawn, 
its opinion that the consideration being paid to the holders of Sub Shares 
(other than shares held directly or indirectly by Parent) pursuant to 
Section 1.2 hereof is fair to such holders, as of the date of such opinion, 
from a financial point of view (the "Sub Fairness Opinion"), and a true and 
complete copy thereof has been furnished to Purchaser.  Lazard has 
delivered to the Board of Directors of Parent, and not withdrawn, its 
opinion that the consideration being paid pursuant to Section 2.2 hereof is 
fair to the shareholders of Parent, as of the date of such opinion, from a 
financial point of view (the "Parent Fairness Opinion"), and a true and 
complete copy thereof has been furnished to Purchaser.

          (m)   Rights Plan.  Parent has amended the Rights Agreement to 
provide that the Purchaser and all direct and indirect wholly-owned 
subsidiaries thereof and their respective Associates and Affiliates (as 
such terms are defined in the Rights Agreement), for purposes of entering 
into and consummating the transactions contemplated by this Agreement, are 
considered an "Exempt Person", as defined in the Rights Agreement, until 
such time as this Agreement shall terminate, if at all.  Parent has taken 
all necessary action so that none of the execution and delivery of this 
Agreement or the consummation of the Sub Merger or Parent Merger 
contemplated hereby will (i) cause the Rights (as such term is defined in 
the Rights Agreement) issued pursuant to the Rights Agreement to become 
exercisable, (ii) cause any Person to become an Acquiring Person (as such 
term is defined in the Rights Agreement) or (iii) give rise to a 
Distribution Date (as such term is defined in the Rights Agreement).

          (n)   Management Letters.  There is no management letter of 
outside auditors for the year ended February 1, 1997 (in the case of 
Parent) or for the year ended December 31, 1996 (in the case of Sub).
 
          (o)   Environmental Matters.  The conduct or operation of Parent 
and Parent Subsidiaries and any condition of property presently or 
previously owned, leased or operated by any of them violates or violated no 
Environmental Laws in any material respect and no condition has existed or 
event has occurred with respect to any of them or any such property that, 
with notice or the passage of time, or both, is reasonably likely to result 
in any material liability under Environmental Laws.  Neither Parent nor any 
of the Parent Subsidiaries has received any notice from any person or 
entity that Parent or any Parent Subsidiary or the operation or condition 
of any property ever owned, leased or operated by any of them are or were 
in violation of or otherwise are alleged to have liability under any 
Environmental Law.  "Environmental Laws" means all applicable local, state 
and federal environmental, health and safety laws and regulations, 
including, without limitation, the Resource Conservation and Recovery Act, 
the Comprehensive Environmental Response, Compensation and Liability Act, 
the Clean Water Act, the Federal Clean Air Act, and the Occupational Safety 
and Health Act, each as amended, regulations promulgated thereunder, and 
state counterparts.

          (p)   Other Interests.  Neither Parent nor any Parent Subsidiary 
owns any shares of capital stock in any corporation (other than in the 
Parent Subsidiaries as disclosed herein) or holds any debt or equity 
interest in any joint venture, partnership or other entity.

          (q)   Intellectual Property.  (I)  Parent and each Parent 
Subsidiary owns, or is licensed or otherwise possesses legally enforceable 
rights to use, all material patents, trademarks, trade names, service 
marks, copyrights, technology, know-how, computer software  programs (which 
shall exclude off-the-shelf software programs) that are used in the 
business of Parent and each of the Parent Subsidiaries as currently 
conducted (the "Intellectual Property").

             (II)  No claim against Parent or any Parent Subsidiary has 
been asserted in writing or, to Parent's or Sub's knowledge, orally by a 
third party respecting or related to the Intellectual Property or related 
to the alleged infringement by Parent or any Parent Subsidiary of the 
intellectual property of others and, in either case, Parent and the Parent 
Subsidiaries do not know of any reasonable grounds for any such claim.

             (III)  To the knowledge of Parent and Sub, there is no 
material unauthorized use, infringement or misappropriation of any 
Intellectual Property by any third party, including any employee or former 
employee of Parent or any Parent Subsidiary.

          (r)   Employment Matters.  (I)  The Disclosure Letter identifies 
all stock options, restricted stock rights and other Stock Rights 
outstanding under Parent's 1995 Long-Term Incentive Plan and Parent's  Non-
Qualified Stock Option Plan for employees and directors and Sub's 1996 
Long-Term Incentive Plan (the "Sub Plan") or any other agreement, plan or 
arrangement of Parent or any Parent Subsidiary.  Parent has provided 
Purchaser with copies of all such agreements, plans and arrangements, 
except for agreements utilizing a standard form of agreement, in which case 
Parent has provided Purchaser with a copy of such standard form.

              (II)  Except as described in the Disclosure Letter, neither 
Parent nor any Parent Subsidiary (i) is a party or subject to any contract 
of employment with any person which is not terminable at will without 
penalty (other than standard severance policies offered to all employees 
generally), or which would entitle any person to any payment (severance or 
otherwise) as a result of the Merger, or any collective bargaining 
agreement, or (ii) maintains or contributes to any profit sharing, pension, 
retirement, thrift, savings, incentive compensation, deferred compensation, 
bonus, stock option, stock purchase, restricted stock, stock appreciation 
right, performance share, performance unit, severance, salary continuation, 
holiday, vacation, disability, insurance, medical or other employee 
benefit, incentive or welfare plan, policy, material contract or material 
arrangement (collectively, the "Employee Benefit Plans").

             (III)  During the last three years there have been no actual 
or threatened strikes or labor stoppages involving any employees of Parent 
or any Parent Subsidiary, and neither Parent nor any Parent Subsidiary is 
aware of any organizing activity actively seeking to certify a collective 
bargaining unit or representative for any employees.

             (IV)  All retirement and employee benefit or welfare plans of 
Parent or any Parent Subsidiary have been maintained and operated in 
accordance with their terms in all material respects, and all such plans 
which are subject to the Employee Retirement Income Security Act of 1974 
("ERISA") or the Internal Revenue Code ("IRC") have been maintained and 
operated in material compliance with all applicable provisions of ERISA and 
the IRC and the regulations thereunder and are not subject to any 
accumulated funding deficiency within the meaning of ERISA and the 
regulations thereunder or to any outstanding liability to the Pension 
Benefit Guaranty Corporation (other than for routine premium payments).  
All such plans are identified in the Disclosure Letter.  No "prohibited 
transaction" has occurred with respect to any such plan, nor has any 
"reportable event" occurred in respect thereof, as such terms are defined 
in ERISA and the regulations thereunder, and no such plan is a 
"Multiemployer Plan" or a "Multiple Employer Plan", as such terms are 
defined in ERISA and the regulations thereunder.

          (s)  Credit Support Arrangements.  Neither the Parent nor any 
Parent Subsidiary has issued any currently existing guarantee or credit 
support or has obtained any currently existing letter of credit or bond 
with respect to, or has directly or indirectly made any currently existing 
promise, agreement or undertaking to fund, support, guarantee or otherwise 
backstop any obligation or liability, contingent or otherwise, of any 
person or entity other than Parent or a Parent Subsidiary.

          (t)  Changes.  Since November 1, 1997 Parent and each Parent 
Subsidiary has been operated only in the ordinary course of business and 
there has not been any:

                (i)  Material Adverse Change;

                (ii)  casualty loss, whether or not covered by insurance, 
involving in any instance an amount in excess of $50,000;

                (iii)  obligation or liability, contingent or otherwise, 
incurred by Parent or any Parent Subsidiary other than obligations and 
liabilities incurred in the ordinary course of business and consistent with 
past practice, or loss of a customer otherwise required to be listed on the 
Disclosure Letter pursuant to Section 5.1(v)(II);

                (iv)  payment, discharge or settlement of any claim against 
or obligation or liability of Parent or any Parent Subsidiary except in the 
ordinary course of business and consistent with past practice;

                (v)   capital expenditures or commitment to make any 
capital expenditure by the Parent or any Parent Subsidiary not included in 
Parent's or Sub's capital budget as set forth in the Disclosure Letter;

                (vi)   issuance, sale, transfer or pledge by Parent or any 
Parent Subsidiary of any capital stock of Parent or any Parent Subsidiary;

                (vii)  sale, lease, transfer, pledge, mortgage or 
encumbrance by Parent or any Parent Subsidiary of any capital assets in an 
aggregate amount exceeding $100,000;

                (viii)  write-down or write off of any tangible or 
intangible assets in an aggregate amount exceeding $100,000 except with 
respect to accounts receivable and inventory in the ordinary course of 
business and consistent with past practices; or

                (ix)  event which, if this Agreement were in effect, would 
have required the consent of Purchaser pursuant to Section 6.1(a) (other 
than (viii), (xiii) or (xiv) of Section 6.1(a)) and with respect to which 
such consent was not obtained.

         (u)   Assets and Property.  Parent and each Parent Subsidiary has 
good and marketable title to all the assets it purports to own, free and 
clear of all liens, claims and encumbrances, and valid leasehold interests 
in all assets it purports to lease.  Neither Parent nor any Parent 
Subsidiary owns any real property.

         (v)  Contracts.  (I)  The Disclosure Letter lists all agreements 
and arrangements pursuant to which Parent or any Parent Subsidiary has any 
rights, obligations or liabilities with respect to (i) borrowed money, (ii) 
real property leases, (iii) royalty agreements, (iv) joint venture or 
product development agreements, (v) indemnification agreements, (vi) 
limitations or restrictions on the use of assets it may own, the businesses 
it may conduct, the persons or entities with whom it may do business or 
whom it may hire or retain, or the locations in which it may own assets or 
conduct business, or (vii) the performance of intercompany services or 
other arrangements between or among Parent and any of the Parent 
Subsidiaries.

             (II)  The Disclosure Letter lists all contracts and 
arrangements to which Parent or any of the Parent Subsidiaries is a party 
with vendors or customers that involve payments for services in excess of, 
for any vendor or customer, $250,000 in the last fiscal year.
  
             (III)  Neither Parent or any Parent Subsidiary nor, to the 
knowledge of Parent or Sub, any other party thereto is in breach or default 
under any contract, agreement or instrument where the effect of such breach 
or default would, singly or in the aggregate with breaches and defaults 
under other contracts, agreements or instruments, result in a Material 
Adverse Change.  

             (IV)  Parent has provided Purchaser with a complete and 
correct copy of each contract, agreement and instrument disclosed in the 
Disclosure Letter (in the case of customer contracts, to the extent 
available to Parent or Sub), and all such contracts, agreements and 
instruments are in full force and effect, and are valid, binding and 
enforceable in accordance with their terms subject, as to enforcement, to 
laws of general applicability relating to or affecting creditors' rights 
and to general equity principles.

          (w)  Insurance.  The Disclosure Letter lists all insurance 
policies insuring Parent or any Parent Subsidiary or any of their 
respective assets or operations.  All such policies are and will be in full 
force and effect through the Parent Effective Time except to the extent 
such policies expire and cannot be renewed on a commercially reasonable 
basis.  Except as disclosed in the Disclosure Letter there are no pending 
or threatened disputes or communications with or from any insurance carrier 
denying or disputing any claim or coverage or regarding cancellation or 
nonrenewal of any such policy.

          (x)  Related Party Transactions.  Except as described in the 
Disclosure Letter, no executive officer of Parent or any Parent Subsidiary, 
nor any entity in which any of the foregoing has a 1% or more equity 
interest is a party to any contract, agreement or other financial or 
business arrangement with Parent or any Parent Subsidiary.

          (y)   Reserves etc.   (I)  Parent has previously furnished to 
Purchaser a list of (i) all reserves maintained on the unaudited books and 
records of Parent or any Parent Subsidiary as of January 31, 1998, (ii) 
each item  in respect of which such reserves are maintained, and (iii) the 
amount of reserves maintained for each such item.  Parent management 
believes no additional material reserves are required under GAAP.

             (II)  Neither Parent nor any Parent Subsidiary has any 
liability in respect of the Novaquest or Pacific On Line notes receivable 
totalling approximately $5.9 million as of May 1, 1997 that have been sold 
to Ingram Micro. 

             (III)  The reserves maintained on the unaudited books and 
records of Parent and the Parent Subsidiaries respecting the sale 
transaction with GE Capital are sufficient to satisfy any claims which 
might reasonably be expected to arise out of either of those transactions.

          (z)   Board Action.  The Boards of Directors of Parent and Sub 
have duly and validly approved and taken all corporate action required to 
be taken by the Boards of Directors for the execution and delivery of this 
Agreement and the consummation of the transactions contemplated by this 
Agreement.  The Boards of Directors of Parent and Sub have determined that 
it is advisable and in the best interest of their respective stockholders 
for the Parent Merger and the Sub Merger to occur upon the terms and 
subject to the conditions of this Agreement and the Parent's Board of 
Directors has resolved to recommend that Parent's stockholders approve and 
adopt the Parent Merger and Sub's Board of Directors and Independent 
Committee thereof have resolved to recommend that Sub's stockholders 
approve and adopt the Sub Merger.  The Board of Directors of Sub has 
determined that the shareholders of Sub shall be entitled to dissenters 
rights under Subchapter D of Chapter 15  of the PABCL in connection with 
the Sub Merger in lieu of providing for a statutory class vote pursuant to 
Section 1906(b) of the PABCL.  The Board of Directors of Sub and the 
Independent Committee thereof have approved an amendment to Sub's Articles 
of Incorporation to provide that Subchapter E of Chapter 25 of the PABCL 
shall not be applicable to Sub.

          (aa)  Expenses.  Parent and Sub have provided to Purchaser a good 
faith estimate and description of the expenses which either of them has 
incurred or which either of them expects to incur in connection with the 
transactions contemplated by this Agreement.

          (bb)   Effect of Certain Representations and Warranties.  (i) 
Insofar as any of the foregoing representations and warranties are 
inaccurate with respect to or as a result of circumstances involving Sub, 
and if Parent did not have knowledge of such inaccuracy, Parent will have 
no liability for damages to Purchaser or Acquisition Sub One or Two for 
breach of such representation and warranty; provided, however, that this 
subparagraph shall have no effect on whether the condition set forth in 
Section 7.2(b) has been satisfied, or on any right of Purchaser to 
terminate this Agreement under Section 8.3, or on any obligation of Parent 
and Sub to pay the Termination Fee to Purchaser pursuant to Section 9.1(b).

              (ii) Insofar as any of the foregoing representations and 
warranties are inaccurate with respect to or as a result of circumstances 
involving Parent or any Parent Subsidiary (other than Sub or any Sub 
Subsidiary), and if Sub did not have knowledge of such inaccuracy, Sub will 
have no liability for damages to Purchaser or Acquisition Sub One or Two 
for breach of such representation and warranty; provided, however, that 
this subparagraph shall have no effect on whether the condition set forth 
in Section 7.2(b) has been satisfied, or on any right of Purchaser to 
terminate this Agreement under Section 8.3, or on any obligation of Parent 
and Sub to pay the Termination Fee to Purchaser pursuant to Section 9.1(b).

     5.2   Representations and Warranties of Purchaser, Acquisition Sub One 
and Acquisition Sub Two.  Purchaser, Acquisition Sub One and Acquisition 
Sub Two jointly and severally represent and warrant to Parent and Sub that:

          (a)   Corporate Organization.  Each of Purchaser, Acquisition Sub 
One and Acquisition Sub Two is a corporation duly organized, validly 
existing and in good standing under the laws of its jurisdiction of 
incorporation.  Each of Acquisition Sub One and Acquisition Sub Two is a 
direct, wholly-owned subsidiary of Purchaser and was formed solely for the 
purpose of engaging in the transactions contemplated by this Agreement.  
Except for obligations or liabilities incurred in connection with its 
incorporation or other agreements or arrangements contemplated by this 
Agreement, neither Acquisition Sub One nor Acquisition Sub Two has and will 
not have incurred, directly or indirectly, through any subsidiary or 
affiliate, any obligations or liabilities or engaged in any business 
activities of any type or kind whatsoever or entered into any agreements or 
arrangements with any Person.

         (b)   Corporate Authority.  Purchaser, Acquisition Sub One and 
Acquisition Sub Two each has the requisite corporate power and authority, 
and has taken all required action necessary, to properly execute and 
deliver this Agreement and to perform its obligations hereunder, and this 
Agreement constitutes the valid and legally binding obligation of each of 
Purchaser, Acquisition Sub One and Acquisition Sub Two, enforceable in 
accordance with its terms and conditions, except as limited by (i) 
applicable bankruptcy, insolvency, reorganization, moratorium and other 
laws of general application affecting enforcement of creditors' rights 
generally and (ii) general principles of equity, regardless of whether 
asserted in a proceeding in equity or at law.

          (c)   Noncontravention.  Neither the execution and the delivery 
of this Agreement, nor the consummation by Purchaser, Acquisition Sub One 
or Acquisition Sub Two of the transactions contemplated hereby, will (i) 
violate any constitution, statute, regulation, rule, injunction, judgment, 
order, decree or other restriction of any government, governmental agency 
or court to which Purchaser, Acquisition Sub One or Acquisition Sub Two or 
any of their respective subsidiaries is subject or any provision of the 
charter or bylaws of the Purchaser, Acquisition Sub One or Acquisition Sub 
Two or any of their respective subsidiaries, or (ii) conflict with, result 
in a breach of, constitute a default under, result in the acceleration of, 
create in any party the right to accelerate, terminate, modify or cancel or 
require any notice under any agreement, contract, lease, license, 
instrument or other arrangement to which Purchaser, Acquisition Sub One or 
Acquisition Sub Two or any of their respective subsidiaries is a party or 
by which any of them is bound or to which any of their respective assets is 
subject, and which would have a material adverse effect on the ability of 
the Parties to consummate the transactions contemplated by this Agreement. 
 Other than filings required in connection with the provisions of the HSR 
Act, the PABCL and the Exchange Act, neither Purchaser nor Acquisition Sub 
One nor Acquisition Sub Two needs to give any notice to, make any filing 
with or obtain any authorization, consent or approval of any government or 
governmental agency in order for the Parties to consummate the transactions 
contemplated by this Agreement.

          (d)   Litigation.  There are no actions, suits or proceedings 
pending or, to the knowledge of the executive officers of Purchaser, 
Acquisition Sub One or Acquisition Sub Two, threatened against Purchaser, 
Acquisition Sub One or Acquisition Sub Two which if adversely determined 
against Purchaser, Acquisition Sub One or Acquisition Sub Two would 
materially impair or delay the Parties' ability to consummate the 
transactions contemplated by this Agreement.

          (e)   Funds.  Purchaser has all of the funds in its control and 
possession required in order to consummate the Parent Merger and the Sub 
Merger and to pay all fees and expenses as contemplated by this Agreement 
(the "Payment Funds").

         (f)   Brokers' and Other Fees.  Neither Parent nor any Parent 
Subsidiary has or will have any liability or obligation to pay any fees or 
commissions to any investment advisor, broker, finder or agent engaged by 
Purchaser, Acquisition Sub One or Acquisition Sub Two with respect to the 
transactions contemplated by this Agreement.  Any such fees or commissions 
will be paid by Purchaser.

          (g)   Proxy Statement.  None of the information supplied in 
writing by Purchaser or any subsidiary of Purchaser specifically for 
inclusion in the Proxy Statements (as defined in Section 6.1(c)), including 
all amendments and supplements thereto, shall, in the case of the Proxy 
Statements, at the date thereof and at the time of the meetings of 
shareholders to vote on the matters covered thereby, contain any untrue 
statement of a material fact, or omit a state material fact required to be 
stated therein or necessary in order to make the statements made therein, 
in light of the circumstances under which they are made, not misleading.


                               ARTICLE VI

                               Covenants
                               ---------

     6.1   Covenants of the Parent and Sub.  Parent and Sub jointly and 
severally (but subject to Section 6.4) covenant and agree that, except as 
otherwise required by this Agreement:

          (a)   Interim Operations of Parent and Sub.  From the date hereof 
and continuing until the earlier of (i) the termination of this Agreement 
or (ii) the Sub Effective Time (in the case of Sub) or (iii) the Parent 
Effective Time (in the case of Parent), the business of Parent and Sub and 
their respective subsidiaries, as applicable, shall be conducted only in 
the ordinary and usual course and, to the extent consistent therewith, 
Parent and Sub each shall use all commercially reasonable efforts to 
preserve its business organization intact and maintain its existing 
relations with customers, suppliers, employees and business associates.  
Without limiting the generality of the foregoing from the date hereof and 
continuing until the earlier of (i) the termination of this Agreement or 
(ii) the Sub Effective Time (in the case of Sub) or (iii) the Parent 
Effective Time (in the case of Parent), Parent and Sub will not with 
respect to themselves or any Parent Subsidiary without the prior written 
consent of Purchaser (or except as expressly permitted by the Disclosure 
Letter or as required by this Agreement) do or commit to do any of the 
following:

             (i)   authorize or effect any change in its charter or bylaws;

             (ii)   grant, amend or modify any Stock Rights or issue, sell 
or otherwise dispose of any of its capital stock (except, in the case of 
Parent, upon the exercise of Stock Rights outstanding as of the date of 
this Agreement; it being understood, however, that Sub shall not issue any 
capital stock, whether or not upon the exercise of Stock Rights);

             (iii)   declare, set aside or pay any dividend or distribution 
with respect to its capital stock (whether in cash or in kind), or redeem, 
repurchase or otherwise acquire any of its capital stock or any Stock 
Rights;

             (iv)   issue any note, bond or other debt security or create, 
incur, assume or guarantee any indebtedness for borrowed money or 
capitalized lease obligation other than borrowings and reborrowings under 
existing credit facilities to fund current obligations in the ordinary 
course of business;

             (v)   impose or allow to be imposed any Security Interest upon 
any of its assets except pursuant to after-acquired property clauses in 
existing security arrangements disclosed in the Disclosure Letter or 
purchase money security interests on inventory financed in the ordinary 
course of business;

             (vi)   make any expenditure for a capital asset or lease any 
real property except in accordance with the Parent or Sub capital budget as 
disclosed in the Disclosure Letter;

             (vii)   implement or adopt any change in its accounting 
principles, practices or methods, other than as may be required by 
generally accepted accounting principles and provided that same is promptly 
disclosed to Purchaser;

             (viii)  (I) enter into or amend or renew any written 
employment, consulting, severance, "golden parachute" or similar agreement 
or arrangement with any director, officer or employee of Parent or of a 
Parent Subsidiary, or (II) grant any salary or wage increase, or (III) 
increase any employee benefit (including incentive or bonus payments), 
except in the case of "(II)" for normal individual increases in 
compensation to employees (other than officers and directors of Parent or a 
Parent Subsidiary) in the ordinary course of business consistent with past 
practice;

             (ix)   enter into, establish, adopt or amend (except as may be 
required by applicable law) any pension, retirement, stock option, stock 
purchase, savings, profit sharing, deferred compensation, consulting, 
bonus, group insurance or other employee benefit, incentive or welfare 
contract, plan or arrangement, in respect of any director, officer or 
employee of Parent or any Parent Subsidiary, or take any action to 
accelerate the vesting or exercisability of stock options, restricted stock 
or other compensation or benefits payable thereunder;

             (x)   knowingly or negligently take or fail to take any 
action, if such action or failure to act would, directly or indirectly, 
cause any of the Parent Subsidiaries to cease to be a member of the 
consolidated group of companies of which Parent is the common parent for 
Federal income tax purposes; it being understood that compliance with 
Section 6.1(g)(iii) and (iv) will not constitute a violation of this 
Section 6.1(a)(x); and it being further understood that except as 
contemplated by Section 6.1(g)(iv) or as otherwise agreed by Purchaser in 
writing, Parent shall comply with this Section 6.1(a)(x) without resort to 
exercising its rights to acquire additional shares of Sub pursuant to that 
certain Stock Registration and Option Agreement dated as of May 31, 1996 
among Parent, Sub and The Future Now of Arkansas, Inc., as amended;

             (xi)   take any action that would materially alter the 
strategic business plan and/or services delivery capability of Sub;

             (xii)   make any capital investment in or make any loan to or 
acquire the securities or assets of any other Person other than to or from 
its subsidiaries in the ordinary course of business;

             (xiii)   make any change in employment terms for any of its 
directors, officers and employees other than customary increases to non-
director or non-officer employees awarded in the ordinary course of 
business consistent with past practices; or

             (xiv)   except as may be required by law, intentionally take 
or fail to take any action the reasonably foreseeable effect of which would 
be to cause any representation or warranty in this Agreement to be or 
become inaccurate.

     In the event Parent or Sub shall request Purchaser to consent in 
writing to an action otherwise prohibited by this Section 6.1(a), Purchaser 
shall use all reasonable efforts to respond in a prompt and timely fashion, 
but may otherwise respond affirmatively or negatively in its sole 
discretion exercised in good faith.

          (b)   Acquisition Proposals.  

                (1)   Neither the Parent nor the Sub or any of their 
respective officers and directors shall, and the Parent and Sub will cause 
their respective employees, agents and representatives (including, without 
limitation, any investment banker, attorney or accountant retained by the 
Parent or Sub) not to, solicit, initiate or encourage (including by way of 
furnishing information), or take any other action designed or reasonably 
likely to facilitate (including, without limitation, any amendment, 
modification or termination, or any agreement to do any of the foregoing, 
to the Rights Agreement or any redemption of rights issued thereunder) any 
inquiries or the submission or any proposal or offer from any Person 
relating to an Acquisition Proposal (as defined below) involving Parent, 
Sub or any other Parent Subsidiary or participate in any discussions or 
negotiations regarding any such Acquisition Proposal; provided, however, 
that subject to compliance with this Section 6.1(b), the Parent, the Sub 
and their respective directors and officers may participate in any 
discussions or negotiations regarding, furnish any information with respect 
to, assist or facilitate any effort or attempt by any Person to do or seek, 
an Acquisition Proposal, solely to the extent that the Board of Directors 
of Parent or Sub, as applicable, determines in good faith, that such 
actions are necessary in order for the Board of Directors of Parent or Sub, 
as applicable, to comply with its fiduciary obligations under applicable 
law in response to an Acquisition Proposal or material modification to an 
Acquisition Proposal, which Acquisition Proposal or material modification 
was made after the date hereof and was not solicited after the date hereof. 
 As used herein, the term "Acquisition Proposal" means, with respect to a 
particular Person, a merger, consolidation, share exchange, business 
combination, recapitalization, liquidation, dissolution or similar 
transaction involving, or any purchase of all or any significant portion of 
the assets or any equity securities of, or any tender offer or exchange 
offer for shares of any class of equity securities of, such Person.  The 
transactions contemplated by this Agreement shall not be deemed an 
Acquisition Proposal.  The Parent and Sub will cease and cause to be 
terminated any existing activities, discussions or negotiations with any 
parties conducted heretofore with respect to any Acquisition Proposal and 
will notify Purchaser promptly if any such Acquisition Proposal is received 
by, any such information is requested from, or any such negotiations or 
discussions are sought to be instituted or continued with, the Parent or 
the Sub.

               (2)   Except as set forth in this paragraph (2), neither the 
Board of Directors of Parent nor the Board of Directors of Sub nor any 
committee of either of them shall (i) withdraw or modify, or propose 
publicly to withdraw or modify, in a manner adverse to Purchaser, or take 
any action not explicitly permitted by this Agreement that would be 
inconsistent with, the approval or recommendation by such Board of 
Directors or such committee of the Parent Merger or the Sub Merger, (ii) 
approve or recommend, or propose publicly to approve or recommend, any 
Acquisition Proposal, or (iii) cause Parent or Sub to enter into any letter 
of intent, agreement in principle, acquisition agreement or other similar 
agreement (each, an "Acquisition Agreement") related to any Acquisition 
Proposal.  Notwithstanding the foregoing, in the event that the Board of 
Directors of Parent or Sub has received a Superior Proposal (defined below) 
and determines in good faith, after receipt of advice from outside counsel, 
that it is necessary to do so in order to comply with its fiduciary 
obligations under applicable law, the Board of Directors of Parent or Sub, 
as applicable, may (subject to compliance with this Section 6.1(b) and 
subject to payment of any Termination Fee (as hereinafter defined) then 
required pursuant to this Agreement), (x) withdraw or modify its approval 
or recommendation of the Parent Merger or the Sub Merger or (y) terminate 
this Agreement (and concurrently with or after such termination, if it so 
chooses, cause Parent or Sub, as applicable, to enter into any Acquisition 
Agreement with respect to any Superior Proposal), but in any such case set 
forth in this clause (y), only at a time that is after the fifth (5th) day 
following Purchaser's receipt of written notice advising Purchaser that the 
Board of Directors of Parent or Sub or any such committee has received a 
Superior Proposal, specifying the material terms and conditions of such 
Superior Proposal and identifying the Person making such Superior Proposal. 
 For purposes of this Agreement, a "Superior Proposal" means any bona fide 
proposal made by a third party to acquire, directly or indirectly, for 
consideration consisting of cash and/or securities, all or substantially 
all of the voting power of the shares of Parent Common Stock or Sub Common 
Stock then outstanding or all or substantially all of the assets of Parent 
(which proposal may include as a component thereof the purchase of all or 
substantially all of the shares of capital stock of Sub) or Sub and 
otherwise on terms which the Board of Directors of Parent or Sub or such 
committee determines in its good faith judgment (based on the advice of a 
financial advisor of nationally recognized reputation) to be materially 
more favorable to Parent's or Sub's stockholders than the Parent Merger and 
the Sub Merger and for which financing, to the extent required, is then 
committed or which, in the good faith judgment of the Board of Directors of 
Parent or Sub or such committee, is reasonably capable of being furnished 
by such third party.

          (c)   Meetings of the Shareholders.  Each of Parent and Sub will 
take all action necessary in accordance with applicable law and its 
Articles of Incorporation and By-Laws to convene a meeting of its 
stockholders as promptly as practicable to consider and vote upon the 
approval of this Agreement and the Parent Merger or Sub Merger, as 
applicable (the "Stockholder Meetings").  Subject to Section 6.1(b)(2), the 
Board of Directors of Parent shall recommend approval of the Parent Merger, 
and the Board of Directors of Sub and the Independent Committee of Sub's 
Board shall recommend approval of the Sub Merger, and the Parent and Sub 
shall take all lawful action to solicit such approvals, as applicable.  
Each of the Parent and Sub hereby severally represents, warrants and 
covenants that the proxy or information statement with respect to such 
meeting of its shareholders (each, a "Proxy Statement"), at the date 
thereof and at the date of such meetings, will not include an untrue 
statement of a material fact or omit to state a material fact required to 
be stated therein or necessary to make the statements therein, in light of 
the circumstances under which they were made, not misleading; provided, 
however, the foregoing shall not apply to the extent that any such untrue 
statement of a material fact or omission to state a material fact was made 
in reliance upon and in conformity with written information concerning the 
Purchaser, Acquisition Sub One or Acquisition Sub Two furnished by 
Purchaser specifically for use in the Proxy Statement.  No Proxy Statement 
shall be filed, and no amendment or supplement to such Proxy Statement will 
be made by the Parent or Sub, without consultation with Purchaser and its 
counsel.  

          (d)   Exchange Act Filings.  Unless an exemption shall be 
expressly applicable to the Parent or the Sub, or unless Purchaser agrees 
otherwise in writing, the Parent and the Sub will each file with the SEC 
and NASDAQ National Market System ("NASDAQ") all reports required to be 
filed by it pursuant to the rules and regulations of the SEC (including, 
without limitation, all required financial statements).  Such reports and 
other information shall comply in all material respects with all of the 
requirements of the SEC rules and regulations and, when filed, will not 
include an untrue statement of a material fact or omit to state a material 
fact required to be stated therein or necessary to make the statements 
therein, in light of the circumstances under which they were made, not 
misleading.  Purchaser and its counsel, shall be given a reasonable 
opportunity to review and to comment on such filings prior to their being 
filed with the SEC and NASDAQ.

          (e)   Access.  Upon reasonable notice, the Parent and the Sub 
shall afford Purchaser's officers, employees, counsel, accountants and 
other authorized representatives access, during reasonable business hours 
throughout the period prior to the Parent Effective Time and in a manner 
which will not unreasonably interfere with the management of the business 
of Parent or any Parent Subsidiary, to its officers, employees, agents, 
independent auditors, representatives, properties, books and records and, 
during such period, the Parent and the Sub each shall furnish promptly to 
Purchaser all information concerning its business, properties and personnel 
as Purchaser may reasonably request provided, however, neither the Parent 
nor the Sub shall be obligated to furnish Purchaser with information 
respecting any negotiations referred to in the last sentence of Section 
6.1(b)(1) of this Agreement.

          (f)   Takeover Statutes.  If any "fair price," "moratorium," 
"control share acquisition" or other similar anti-takeover statute or 
regulation enacted under state or federal laws in the United States, 
including, without limitation, Subchapter E, F, G or H of the PABCL (each, 
a "Takeover Statute" and, collectively, "Takeover Statutes"), is or becomes 
applicable to the Parent Merger or the Sub Merger or the transactions 
contemplated hereby, Parent, Sub and their respective Boards or Directors 
will use all commercially reasonable efforts (a) to grant such approvals 
and take such actions as are reasonably necessary, lawful and requested or 
consented to by Purchaser so that the transactions contemplated by this 
Agreement may be consummated as promptly as practicable on the terms 
contemplated hereby and thereby, and (b) to otherwise act to eliminate the 
effects of any Takeover Statute on any of the transactions contemplated 
hereby and thereby.  Parent and Sub will use all commercially reasonable 
efforts to effect, prior to the Sub Effective Time, the amendment to Sub's 
Articles of Incorporation described in Section 5.1(z) hereof.

          (g)   Options and Warrants.  

             (i)    Prior to the Parent Effective Time, the Parent shall 
take such actions (including obtaining any required consents) as may be 
necessary such that at the Parent Effective Time each Stock Right issued by 
the Parent shall be cancelled or converted into the right to receive, as 
the case may be, and the holder thereof, upon surrender thereof, shall 
receive, the Parent Option Conversion Price to which such holder is 
entitled, if any.

             (ii)    Prior to the Sub Effective Time, Sub shall take such 
actions (including obtaining any required consents) as may be necessary 
such that at the Sub Effective Time each Stock Right issued by Sub shall be 
cancelled or converted into the right to receive, as the case may be, and 
the holder thereof, upon surrender thereof, shall receive, the Sub Option 
Conversion Price to which such holder is entitled, if any.

            (iii)  In connection with the exercise, prior to the Sub 
Effective Time, of any employee stock options issued by Sub, Sub shall 
(unless otherwise agreed by Purchaser in writing), in accordance with the 
cash-out option of Sub under Section 3(l) of its 1996 Long-Term Incentive 
Plan (the "XLC Plan"), pay to each holder of an option, upon notice of any 
exercise thereof, cash in an amount equal to the spread between the 
exercise price and the fair market value of the underlying common share or 
the Spread Value (as defined in the XLC Plan), and will take all other 
action as may be necessary to ensure that in no event will any capital 
stock of Sub be issued upon or in connection with the exercise of any such 
option.  Parent will, if necessary, lend sufficient funds to Sub on 
commercially reasonable terms to enable Sub to pay such cash in a timely 
manner.   

            (iv)  In connection with the exercise, prior to the Sub 
Effective Time, of any Stock Rights issued by Sub (other than employee 
stock options), Sub shall not issue or permit to be issued any shares of 
capital stock of Sub upon the exercise thereof other than simultaneously 
with or after Parent (or a direct or indirect wholly-owned subsidiary of 
Parent) shall have purchased (which Parent hereby agrees to do or cause to 
be done), and Sub shall have issued (which Sub agrees to do or cause to be 
done) that number of validly issued shares of the same class to Parent or 
such subsidiary that is equal to four times the number of shares of capital 
stock issuable upon such exercise of such Stock Rights, it being understood 
that Parent, Sub and Purchaser expect such purchase and issuance to occur 
pursuant to that certain Stock Registration and Option Agreement dated as 
of May 31, 1996 among Parent, Sub and The Future Now of Arkansas, Inc., as 
amended; provided, however, that in no event will Parent or any Parent 
Subsidiary purchase or otherwise acquire any such shares of Sub for a per 
share amount in excess of the Sub Share Conversion Price.

          (h)   [intentionally left blank]

             (i)   IBMCC.  Parent and Sub shall request that IBM Credit 
Corporation ("IBMCC") give any consent to the Sub Merger or the Parent 
Merger necessary under Parent's and Sub's credit arrangements with IBMCC.  
If Purchaser so requests, Parent and Sub will take all action necessary to 
pay, at the time the Parent Merger and Sub Merger are consummated, any or 
all of the balance of any amounts owed to IBMCC, subject, however, to 
Purchaser making available to Parent and Sub the cash necessary to do so.

          (j)   Third Party Consents.  Parent and Sub shall use their 
commercially reasonable efforts to obtain all necessary consents to the 
transactions contemplated by this Agreement as may be required under 
contracts to which Parent or any Parent Subsidiary is a party and as to 
which Purchaser requests that such consents be obtained, including without 
limitation the real property leases required to be listed in Section 5.1(v) 
of the Disclosure Letter.

     6.2   Covenants of the Parties.  Each of the Parties, severally and 
not jointly, covenants and agrees as to itself, as follows:

          (a)   Confidentiality.  The terms and conditions of that certain 
letter agreement dated December 8, 1997 entered into by the Purchaser and 
the Parent (the "Confidentiality Agreement") are ratified and confirmed and 
shall remain in full force and effect.  Notwithstanding the foregoing, the 
Parent and Purchaser hereby amend the Confidentiality Agreement such that 
the provisions of the paragraph 2(c) thereof do not apply to any public 
announcement effected in accordance with the provisions of Section 6.2(d) 
below regarding the Parties' execution, delivery and performance of this 
Agreement and the consummation of the transactions contemplated hereby.

          (b)   Hart-Scott-Rodino Filings.  Each Party will file any 
Notification and Report Forms and related material that it may be required 
to file with the Federal Trade Commission and the Antitrust Division of the 
United States Department of Justice under the HSR Act, will use 
commercially reasonable efforts to obtain termination of the applicable 
waiting period under the HSR Act, and will make any further filings 
pursuant thereto that may be necessary or appropriate.

          (c)   Notification of Certain Matters.  Each Party will give 
prompt written notice to the others of any development causing a breach of 
any of its own representations and warranties set forth in this Agreement.

          (d)   Publicity.  The initial press release relating to the 
transactions contemplated hereby shall be a joint press release and 
thereafter the Parent, the Sub and Purchaser shall consult with each other 
in issuing any press releases or otherwise making public statements with 
respect to the transactions contemplated hereby and in making any filings 
with any federal or state governmental or regulatory agency or with any 
national securities exchange with respect thereto.  None of the Parties 
shall issue any such press release or make any such public statement or 
filing prior to such consultation, except as may be required by law or by 
obligations pursuant to any listing agreement with any national securities 
exchange or the NASDAQ.

          (e)   Cooperation.  Each Party shall upon the request of another 
Party provide its commercially reasonable cooperation and assistance to the 
requesting Party in the latter's efforts to obtain any consents, approvals 
and amendments to contracts required or to take such actions as may be 
required to comply with any applicable laws to effect the Sub Merger, the 
Parent Merger or otherwise required under this Agreement.

          (f)   Indemnification; Directors' and Officers' Insurance.

             (i)   The Parties agree that all rights to indemnification and 
advancement of expenses by the Parent or the Sub now existing in favor of 
each present and former director and officer of the Parent or the Sub 
(acting in their capacities as directors and/or officers of the Parent or 
the Sub, as applicable, the "Indemnified Parties") as provided in (i) the 
Parent's or the Sub's respective Articles of Incorporation or By-Laws, or 
(ii) the indemnification agreements listed in the Disclosure Letter as in 
effect on the date thereof (the "Indemnification Agreements"), shall, with 
respect to matters occurring at or prior to the Parent or Sub Effective 
Time, as applicable, continue in full force and effect, shall survive the 
Sub Merger and Parent Merger and shall continue in full force and effect 
thereafter until the date which is six (6) years from the Sub Effective 
Time or Parent Effective Time, as applicable; provided, however, in the 
event any claim or claims are asserted or threatened within such period, 
all rights to indemnification in respect of any such claim or claims shall 
continue until final disposition of any and all such claims.

             (ii)   Subject to the provisions of Section 6.2(f)(iii) below, 
after the Sub Effective Time or Parent Effective Time, as applicable, the 
Purchaser shall, subject to the further terms set forth herein, indemnify 
and hold harmless, to the fullest extent permitted under applicable law 
(and shall also advance expenses as incurred to the fullest extent 
permitted under applicable law provided the Person to whom expenses are 
advanced provides an undertaking to repay such advances if it is ultimately 
determined that such Person is not entitled to indemnification), each 
Indemnified Party against any costs or expenses (including reasonable 
attorneys' fees and disbursements), judgments, fines, losses, claims, 
damages, liabilities and amounts paid in settlement in connection with any 
claim, action, suit, proceeding or investigation, whether civil, criminal, 
administrative or investigative, arising out of or pertaining to the 
transactions contemplated by this Agreement (and whether commenced prior to 
or after the Sub Effective Time or the Parent Effective Time), for a period 
of six (6) years after the Sub Effective Time or Parent Effective Time, as 
applicable, in each case regardless of by whom asserted and regardless of 
whether such claim, action, suit, proceeding or investigation arises out 
of, pertains to or results from, solely or in part, the active, passive or 
concurrent negligence of any Indemnified Party; provided, however, in the 
event any claim or claims are asserted or threatened within such six-year 
period, all right to indemnification in respect of any such claim or claims 
shall continue until final disposition of any and all such claims.  Any 
Indemnified Party wishing to claim indemnification under this Section 
6.2(f)(ii), and notwithstanding the provisions set forth in the Parent's or 
the Sub's respective Articles of Incorporation or By-Laws, or in the 
Indemnification Agreements, upon learning of any such claim, action, suit, 
proceeding or investigation, such Indemnified Party shall promptly notify 
Purchaser thereof, but the failure to so notify shall not relieve Purchaser 
of any liability it may have to such Indemnified Party if such failure does 
not materially prejudice the indemnifying party.  In the event of any such 
claim, action, suit, proceeding or investigation (whether arising before or 
after the Sub Effective Time or the Parent Effective Time), (i) Purchaser 
shall have the right to assume the defense thereof and Purchaser shall not 
be liable to such Indemnified Parties for any legal expenses of other 
counsel or any other expenses subsequently incurred by such Indemnified 
Parties in connection with the defense thereof, except that if Purchaser 
fails to assume such defense or counsel for Purchaser advises that there 
are issues which raise conflicts of interest between the Parties, on the 
one hand, and the Indemnified Parties, on the other hand, or that there are 
additional defenses available to the Indemnified Parties which are not 
otherwise available to the Parties, the Indemnified Parties may retain 
counsel satisfactory to them, and the Purchaser shall pay all reasonable 
fees and expenses of such counsel for the Indemnified Parties promptly as 
statements therefor are received; provided, however, that Purchaser shall 
be obligated pursuant to this paragraph (ii) to pay for only one firm of 
counsel for all Indemnified Parties in any jurisdiction unless the use of 
one counsel for such Indemnified Parties would present such counsel with a 
conflict of interest, in which case Purchaser need only pay for separate 
counsel to the extent necessary to resolve such conflict, (ii) the 
Indemnified Parties will cooperate in the defense of any such matter and 
(iii) Purchaser shall not be liable for any settlement effectuated without 
its prior written consent.  Purchaser shall not settle any action or claim 
identified in this Section 6.2(f)(ii) in any manner that would impose any 
liability on an Indemnified Party not paid by Purchaser or the Sub 
Surviving Corporation or the Parent Surviving Corporation without such 
Indemnified Party's prior written consent.

             (iii)   Notwithstanding any thing contained in paragraph (ii) 
of this Section 6.2(f), Purchaser shall not have any obligation hereunder 
to any Indemnified Party if the indemnification of such Indemnified Party 
in the manner contemplated hereby is prohibited by applicable law, or the 
conduct of the Indemnified Party relating to the matter for which 
indemnification is sought involved willful misconduct.

             (iv)   Parent and Sub shall maintain their respective existing 
officers' and directors' liability insurance ("D&O Insurance") for a period 
of three (3) years after the Sub Effective Time or Parent Effective Time, 
as applicable, so long as the annual premium therefor, in the aggregate, is 
not in excess of 150% of the last annual premium paid prior to the date 
hereof (the "Maximum Premium"); provided, however, if the existing D&O 
Insurance expires, or is terminated or cancelled by the insurance carrier 
during such three-year period, the Parent and Sub will use their 
commercially reasonable efforts to obtain as much D&O Insurance as can be 
obtained for the remainder of such period for a premium not in excess (on 
an annualized basis) of the Maximum Premium.

             (v)   To the fullest extent not prohibited by applicable New 
York law or federal securities laws, Purchaser agrees to guarantee the 
payment and performance of the Parent's, Sub's, Acquisition Sub One's and 
Acquisition Sub Two's obligations under this Section 6.2(f).  This Section 
6.2(f) shall survive the closing of the transactions contemplated hereby 
and is intended to benefit each of the Indemnified Parties (each of whom 
shall be entitled to enforce this Section against the Parties).  If any 
Party, or any of their respective successors or assigns (i) reorganizes or 
consolidates with or merges into any other Person and is not the resulting, 
continuing or surviving corporation or entity of such consolidation or 
merger or (ii) liquidates, dissolves or transfers all or substantially all 
of its properties and assets to any Person, then, and in each such case, 
prior to such action, proper provision will be made so that the successors 
and assigns of such party assume the obligations of such party set forth in 
this Section.

      6.3   Covenants of Purchaser.  Purchaser covenants and agrees as 
follows:

          (a)   Maintenance of Payment Funds.  Prior to the Sub Effective 
Time and Parent Effective Time, as applicable, Purchaser shall cause the 
Payment Funds to be available to effect payment of the Sub Share Conversion 
Price, the Sub Option Conversion Price, the Parent Share Conversion Price 
and the Parent Option Conversion Price and neither Purchaser, Acquisition 
Sub One nor Acquisition Sub Two will enter into any transaction, commitment 
or obligation which could reasonably result in the Payment Funds not being 
so available as and when required for such payments pursuant to the terms 
and conditions of this Agreement.

          (b)   Purchaser Shares.  At the Parent Stockholders' Meeting, all 
Parent Shares then owned by Purchaser or any of its direct or indirect 
wholly-owned subsidiaries shall be voted in favor of the Parent Merger.  At 
the Sub Stockholders' Meeting, all Sub Shares then owned by Purchaser or 
any of its direct or indirect wholly-owned subsidiaries shall be voted in 
favor or the Sub Merger.

     6.4   Effect of Certain Covenants.   (i) Insofar as any covenants in 
this Article VI relate specifically to Sub, Parent shall have no obligation 
to force Sub to comply therewith, but shall take such actions as may 
reasonably assist and facilitate Sub in complying therewith.  If Parent has 
done so and Sub has nonetheless failed to comply with such covenant, Parent 
will have no liability for damages to Purchaser, Acquisition Sub One or 
Acquisition Sub Two for breach of such covenant; provided, however, that 
this subparagraph shall have no effect on whether the condition set forth 
in Section 7.2(a) has been satisfied, or on any right of Purchaser to 
terminate this Agreement under Section 8.3, or on any obligation of Parent 
and Sub to pay the Termination Fee to Purchaser pursuant to Section 9.1(b).

             (ii) Insofar as any Covenants in this Article VI relate 
specifically to Parent or any Parent Subsidiaries (other than Sub or any 
Sub Subsidiaries), Sub shall have no obligation to force Parent to comply 
therewith, but shall take such actions as may reasonably assist and 
facilitate Parent in complying therewith.  If Sub has done so and Parent 
has nonetheless failed to comply with such covenant, Sub will have no 
liability for damages to Purchaser, Acquisition Sub One or Acquisition Sub 
Two for breach of such covenant; provided, however, that this subparagraph 
shall have no effect on whether the condition set forth in Section 7.2(a) 
has been satisfied, or on any right of Purchaser to terminate this 
Agreement under Section 8.3, or on any obligation of Parent and Sub to pay 
the Termination Fee to Purchaser pursuant to Section 9.1(b).


                             ARTICLE VII

                             Conditions
                             ----------
 
     7.1   Conditions to Obligations of the Parties.  The obligations of 
the Parties to consummate the Sub Merger and the Parent Merger are subject 
to the fulfillment of each of the following conditions, any or all of which 
may be waived in whole or in party by any of the Parties, as the case may 
be, to the extent permitted by applicable law:

          (a)   Parent Shareholder Approval.  The Parent Merger shall have 
been duly approved by the holders of the outstanding stock of Parent in 
accordance with the PABCL and the Articles of Incorporation and By-Laws of 
the Parent.

          (b)   Sub Shareholder Approval.  The Sub Merger and the amendment 
to Sub's Articles of Incorporation described in Section 5.1(z) hereof shall 
have been duly approved by the holders of the outstanding stock of Sub in 
accordance with the PABCL and the Articles of Incorporation and By-Laws of 
the Sub.

          (c)   Governmental and Regulatory Consent.  (i) The HSR waiting 
period shall have expired or been terminated, and (ii) other than the 
filings provided for in Section 1.8, all other filings required to be made 
prior to the Sub Effective Time or Parent Effective Time, as applicable, by 
the Parties with, and all consents, approvals and authorizations required 
to be obtained prior to the applicable Effective Time by the Parties from, 
governmental and regulatory authorities in connection with the execution 
and delivery of this Agreement and the consummation of the transactions 
contemplated hereby shall have been made or obtained (as the case may be).

          (d)   Statutes; Injunctions.  Neither any statute, rule, 
regulation, order, stipulation or injunction (each an "Order") shall be 
enacted, promulgated, entered, enforced or deemed applicable to the Sub 
Merger or the Parent Merger, nor shall any other action have been taken by 
any governmental authority, administrative agency or court of competent 
jurisdiction which (i) prohibits the consummation of the transactions 
contemplated by this Agreement, or (ii) prohibits Purchaser's direct or 
indirect ownership or operation of all or any material portion of the 
business or assets of Parent or Sub, or (iii) could compel Purchaser to 
dispose of or hold separate all or any material portion of such business or 
assets as a result of the transactions contemplated by this Agreement.

          (e)  Both Mergers.  No Party shall be obligated to consummate the 
Parent Merger if the Sub Merger shall not have been consummated.  No Party 
shall be obligated to consummate the Sub Merger unless all conditions to 
the Parent Merger have been satisfied or waived.

          (f)   Amendment to Articles.  The Articles of Incorporation of 
Sub shall have been amended as described in Section 5.1(z).

     7.2   Conditions to Obligations of Purchaser, Acquisition Sub One and 
Acquisition Sub Two.  The obligation of Purchaser, Acquisition Sub One and 
Acquisition Sub Two to consummate the Sub Merger and Parent Merger is 
further subject to the fulfillment of the following conditions, which may 
be waived by Purchaser, Acquisition Sub One or Acquisition Sub Two: 

          (a)   Compliance. The Parent and the Sub each shall have 
performed and complied with, in all material respects, all obligations and 
covenants required to be performed or completed with by it under, 
respectively, this Agreement at or prior to the Sub Effective Time or 
Parent Effective Time, as applicable, and Parent and Sub shall each have 
delivered to Purchaser a certificate of an executive officer so certifying.

          (b)   Representations.  Each of the representations and 
warranties of Parent and of Sub made in this Agreement shall be true and 
correct in all material respects as of the date when made and shall be 
deemed to be made again at and as of the Sub Closing and the Parent Closing 
and shall then be true and correct in all material respects, except to the 
extent changes are required, permitted or contemplated pursuant to this 
Agreement, and Parent and Sub shall each have delivered to Purchaser a 
certificate of an executive officer so certifying.

          (c)   Opinion of Counsel.  Purchaser shall have received an 
opinion of counsel to Parent and Sub in form and substance substantially 
the same as previously agreed by Purchaser, Parent and Sub.

          (d)   Proceedings.  No action or proceeding shall have been 
instituted and be pending before any court or governmental body to restrain 
or prohibit, or to obtain substantial damages in respect of, the 
consummation of this Agreement and the transactions contemplated hereby 
which, in the reasonable opinion of Purchaser based upon advice of counsel 
respecting the likelihood of an adverse outcome in such action or 
proceeding, may reasonably be expected to result in a preliminary or 
permanent injunction against such consummation or damages which would 
constitute a Material Adverse Change.

          (e)   Material Adverse Change.  There shall not have occurred a 
Material Adverse Change.

          (f)   Liens.  With the exception of the Security Interest of 
IBMCC as disclosed in the Disclosure Letter, in all instances and respects 
Parent (or the applicable Parent Subsidiaries as the case may be) shall 
hold all shares of stock in all Parent Subsidiaries free and clear of any 
restrictions, liens, claims and encumbrances whatsoever.

          (g)   Tax Consolidation.  Each of the Parent Subsidiaries shall 
be, and shall have been at all times from the date hereof to the Parent 
Effective Time, a member of the consolidated group of companies of which 
Parent is the common parent for Federal income tax purposes, it being 
understood that compliance with Section 6.1(g)(iii) and (iv) will (for 
purposes only of Sub Stock Rights) be deemed to satisfy this subparagraph  
(g).

          (h)   Employment Agreements.  The employees of Sub previously 
identified in writing by Purchaser shall be employees of Sub and shall have 
entered into employment agreements on terms and conditions previously 
identified in writing by Purchaser to Parent and Sub, and such employment 
agreements shall be in full force and effect..

          (i)   Letter from Auditors.  Purchaser shall have received a 
letter (the "Agreed Upon Procedures Letter") from Parent's independent 
certified public accountants substantially in the form previously agreed by 
Purchaser, Parent and Sub.

          (j)   Stock Issuance, etc.  Neither Parent, Sub nor any Parent 
Subsidiary shall (I) after the date of this Agreement have granted, amended 
or modified any Stock Rights (except as required pursuant to Section 
6.1(g)(iii) or (iv)) or issued any capital stock (except, in the case of 
Parent, but not Sub, upon the exercise of Stock Rights outstanding as of 
the date of this Agreement), or (II) after December 1, 1997 have purchased 
or otherwise acquired any shares of common stock of Sub for a per share 
price in excess of the Sub Share Conversion Price.

          (k)   Stock Rights.  There shall be outstanding no Stock Right 
which by its terms does not either terminate upon the completion of the Sub 
Merger or the Parent Merger or convert into the right to receive only the 
Sub Option Conversion Price or the Parent Option Conversion Price, as the 
case may be.

          (l)   Dividends, etc.  After the date of this Agreement, neither 
Parent nor Sub shall have declared, set aside or paid any dividend or 
distribution with respect to its capital stock (whether in cash or in 
kind), or shall have redeemed, repurchased or otherwise acquired any of its 
capital stock or, except as required by this Agreement, any Stock Rights.

          (m)   XLSource Transition.  Those portions of the XLSource 
Transition Plan to have been implemented prior to the Sub Effective Time 
shall have been implemented on a timely basis in all material respects, and 
there shall not have occurred a material adverse effect on the ability of 
Parent or any Parent Subsidiary to implement the XLSource Transition Plan 
on a timely basis.

     7.3   Conditions to Obligations of Parent.  The obligation of Parent 
to consummate the Parent Merger and of Parent and Sub to consummate the Sub 
Merger is further subject to the fulfillment of the following conditions, 
which may be waived by Parent and Sub: 

          (a)   Compliance. Purchaser, Acquisition Sub One and Acquisition 
Sub Two each shall have performed and complied with, in all material 
respects, all obligations and covenants required to be performed or 
completed with by it under this Agreement at or prior to the Sub Effective 
Time or Parent Effective Time, as applicable, and Purchaser shall have 
delivered to Parent and Sub a certificate of an officer of Purchaser so 
certifying.

          (b)   Representations.  Each of the representations and 
warranties of Purchaser, Acquisition Sub One and Acquisition Sub Two made 
in this Agreement shall be true and correct in all material respects as of 
the date when made and shall be deemed to be made again at and as of the 
Sub Closing and the Parent Closing and shall then be true and correct in 
all material respects, except to the extent changes are required, permitted 
or contemplated pursuant to this Agreement, and Purchaser shall have 
delivered to Parent and Sub a certificate of an officer of Purchaser so 
certifying.

          (c)   Opinion of Counsel.  Parent shall have received an opinion 
of counsel to Purchaser in form and substance substantially the same as 
previously agreed by Purchaser, Parent and Sub.


                              ARTICLE VIII

                              Termination
                              -----------

     8.1   Termination by Mutual Consent.  This Agreement may be terminated 
and the Sub Merger and the Parent Merger may be abandoned at any time prior 
to consummation thereof, before or after the approval by the stockholders 
of Parent or Sub, by the written mutual consent of Purchaser, Sub and 
Parent.

     8.2   Termination by Purchaser, Sub or Parent.  This Agreement may be 
terminated and the Merger may be abandoned by Purchaser, Sub or Parent if 
(i) the Sub Merger or the Parent Merger shall not have been consummated by 
July 31, 1998 (unless the failure to consummate by such date is due to the 
wrongful action or failure to act of the party seeking to terminate), or 
(ii) the stockholders of Parent disapprove the Parent Merger at the Parent 
Stockholder Meeting, or (iii) any Order shall have become final and non-
appealable.

     8.3   Termination by Purchaser.  This Agreement may be terminated by 
Purchaser and the Sub Merger and the Parent Merger may be abandoned at any 
time prior to consummation thereof, before or after the approval by 
stockholders of Parent or Sub if (a) the Parent Board shall have withdrawn 
or modified in a manner adverse to Purchaser its approval or recommendation 
of this Agreement, or the Parent Board, upon request by Purchaser, shall 
fail to reaffirm its approval or recommendation, or shall have resolved to 
do any of the foregoing, or at the Sub Stockholders' Meeting all shares of 
Sub Common Stock owned directly or indirectly by Parent shall not have been 
voted in favor of the Sub Merger and in favor of the amendment to Sub's 
Articles of Incorporation described in Section 5.1(z) hereof; or (b) Parent 
shall have failed to perform in any material way any of its covenants under 
this Agreement in a manner so as not to satisfy the condition to closing in 
Section 7.2(a), which failure to perform is incapable of being cured or has 
not been cured within twenty (20) days after the giving of notice thereof 
to Parent; or (c) Parent shall have breached any of its representations or 
warranties in any material respect in a manner so as not to satisfy the 
condition to closing in Section 7.2(b), which breach is incapable of being 
cured or has not been cured within twenty (20) days after the giving of 
notice thereof to Parent; or (d) the Board of Directors of Sub, or the 
Independent Committee thereof, shall have withdrawn or modified in a manner 
adverse to Purchaser its approval or recommendation of this Agreement, or 
the Board of Directors of Sub, or the Independent Committee thereof, upon 
request by Purchaser, shall fail to reaffirm its approval or 
recommendation, or shall have resolved to do any of the foregoing; or (e) 
Sub shall have failed to perform in any material way any of its covenants 
under this Agreement in a manner so as not to satisfy the condition to 
closing in Section 7.2(a), which failure to perform is incapable of being 
cured or has not been cured within twenty (20) days after the giving of 
notice thereof to Sub; or (f) Sub shall have breached any of its 
representations or warranties in any material respect in a manner so as not 
to satisfy the condition to closing in Section 7.2(b), which breach is 
incapable of being cured or has not been cured within twenty (20) days 
after the giving of notice thereof to Sub.

     8.4   Termination by the Parent.  This Agreement may be terminated by 
Parent and the Sub Merger and the Parent Merger may be abandoned at any 
time (i) prior to the consummation thereof, before or after the approval by 
stockholders of Parent or Sub, by action of the Parent Board if the Parent 
Board receives an unsolicited written offer with respect to a Superior 
Proposal, or if an unsolicited tender or exchange offer for the Parent 
Shares (with respect to a Superior Proposal) is commenced, and the Parent 
Board determines to accept such Superior Proposal or recommend that its 
shareholders accept such tender or exchange offer, but only after the 
Parent Board has been advised by counsel that approval, acceptance or 
recommendation of such transaction is necessary in order for the Parent 
Board to act in a manner consistent with its fiduciary obligations under 
applicable law, in accordance with clause "(y)" of Section 6.1(b)(2) 
provided that Parent has complied with all provisions thereof, including 
the notice provisions therein, and that Parent and Sub comply with 
applicable requirements relating to the payment (including the timing of 
any payment) of the Termination Fee, or (ii) before the Parent Effective 
Time, if Purchaser shall have breached or failed to perform in any material 
way any of its representations, warranties or covenants under this 
Agreement which breach or failure to perform is incapable of being cured or 
has not been cured within twenty (20) days after the giving of notice 
thereof to Purchaser.

     8.5   Termination by the Sub.  This Agreement may be terminated by Sub 
and the Sub Merger and the Parent Merger may be abandoned at any time (i) 
prior to the consummation thereof, before or after the approval by 
stockholders of Parent or Sub, by action of the Sub Board if the Sub Board 
receives an unsolicited written offer with respect to a Superior Proposal, 
or if an unsolicited tender or exchange offer for the Sub Shares (with 
respect to a Superior Proposal) is commenced, and the Sub Board determines 
to accept such Superior Proposal or recommend that its shareholders accept 
such tender or exchange offer, but only after the Sub Board has been 
advised by counsel that approval, acceptance or recommendation of such 
transaction is necessary in order for the Sub Board to act in a manner 
consistent with its fiduciary obligations under applicable law, in 
accordance with clause "(y)" of Section 6.1(b)(2) provided that Sub has 
complied with all provisions thereof, including the notice provisions 
therein, and that Parent and Sub comply with applicable requirements 
relating to the payment (including the timing of any payment) of the 
Termination Fee, or (ii) before the Sub Effective Time, if Purchaser shall 
have breached or failed to perform in any material way any of its 
representations, warranties or covenants under this Agreement in a manner 
so as not to satisfy the condition to closing in Section 7.3(a) or (b) 
which breach or failure to perform is incapable of being cured or has not 
been cured within twenty (20) days after the giving of notice thereof to 
Purchaser.

     8.6   Effect of Termination and Abandonment.  In the event of 
termination of this Agreement and abandonment of the Merger pursuant to 
this Article 8, no party thereto (or any of its directors or officers) 
shall have any liability or further obligation to any other party to this 
Agreement, except as provided in Sections 9.1 and 9.2.  No termination of 
this Agreement shall result in the termination of the obligations of the 
parties under Sections 5.1(k), 5.2(f), 6.2(a) or 9.1.


                               ARTICLE IX

                       Miscellaneous and General
                       -------------------------

     9.1   Payment of Expenses.

          (a)  Except as set forth in subsection (b) below, whether or not 
the Merger shall be consummated, each Party hereto shall pay its own 
expenses incident to preparing for, entering into and carrying out this 
Agreement and the consummation of the Merger, except that and provided the 
Merger is consummated, the expenses of Sub shall be borne by Parent.

         (b)  In the event that this Agreement is terminated by Purchaser 
pursuant to Section 8.3(a), (b), (d)  or (e), Parent and Sub shall pay 
Purchaser an aggregate fee equal to $12,300,000 (the "Termination Fee"), 
payable by wire transfer in immediately available funds, within one (1) 
business day of the date of such termination in the respective proportions 
set forth below, and  such payment shall constitute Purchaser's and its 
affiliates' exclusive remedy and be a limit on any damages to which 
Purchaser and such affiliates may be entitled for any loss or injury 
incurred with respect to any such termination.  In the event that this 
Agreement is terminated by Purchaser pursuant to Section 8.3(c) or (f), and 
if the applicable breach of representation by Parent or Sub was 
intentional, reckless or grossly negligent, Parent and Sub shall pay 
Purchaser the Termination Fee, payable by wire transfer in immediately 
available funds, within one (1) business day of the date of such 
termination in the respective proportions set forth below, and  such 
payment shall constitute Purchaser's and its affiliates' exclusive remedy 
and be a limit on any damages to which Purchaser and such affiliates may be 
entitled for any loss or injury incurred with respect to any such 
termination. Prior to any termination of this Agreement by Parent pursuant 
to Section 8.4(i) or by Sub pursuant to Section 8.5(i), Parent and Sub 
shall pay Purchaser the Termination Fee, payable by wire transfer of 
immediately available funds in the respective proportions set forth below, 
and  such payment shall constitute Purchaser's and its affiliates exclusive 
remedy and be a limit on any damages to which Purchaser and such affiliates 
may be entitled for any loss or injury incurred with respect to any such 
termination.  Parent and Sub acknowledge that the agreements contained in 
this Section 9.1(b) are an integral part of the transactions contemplated 
by this Agreement, that Parent and Sub will derive substantial benefits 
from the transactions involving Sub contemplated by this Agreement, and 
that, without the agreements contained in this Section 9.1(b), Purchaser 
would not enter into this Agreement; accordingly, if Parent or Sub fails to 
promptly pay any amount due pursuant to this Section 9.1(b), and, in order 
to obtain such payment, Purchaser commences a suit which results in a 
judgment against Parent or Sub for the applicable portion of the 
Termination Fee or damages in excess thereof (to the extent permitted 
hereunder), Parent or Sub, as applicable, shall also pay to Purchaser its 
costs and expenses (including reasonable attorneys' fees) in connection 
with such suit, together with interest on the amount of the Termination Fee 
at the prime rate of Citibank N.A. in effect on the date such payment was 
required to be made.  If Purchaser terminates this Agreement pursuant to 
Section 8.3(a), (b), (d) or (e), or if Purchaser terminates this Agreement 
pursuant to Section 8.3(c) or (f) and is entitled to be paid the 
Termination Fee, or if Parent terminates this Agreement pursuant to Section 
8.4(i), or if Sub terminates this Agreement pursuant to Section 8.5(i), 
then 80% of the Termination Fee shall be paid to Purchaser by Parent and 
20% of the Termination Fee shall be paid to Purchaser by Sub.  
Notwithstanding the foregoing, if the breach by Parent which gave rise to 
the ability to terminate this Agreement under Section 8.3(b) or (c) or if 
the breach by Sub which gave rise to the ability to terminate this 
Agreement under Section 8.3(e) or (f) constituted a bad faith attempt by 
Parent or Sub to avoid its contractual obligations under this Agreement, 
nothing in this Agreement shall limit the relief (in addition to the 
Termination Fee) which Purchaser shall be entitled to recover under 
applicable law.  A good faith dispute as to whether the Termination Fee is 
payable shall not constitute evidence of such bad faith.

          (c)  In the event that this Agreement is terminated by Parent 
pursuant to Section 8.4(ii) or by Sub pursuant to Section 8.5(ii), 
Purchaser shall pay Parent and Sub an aggregate amount equal to the 
Termination Fee, payable by wire transfer in immediately available funds, 
within one (1) business day of the date of such termination, payable 80% to 
Parent and 20% to Sub, and such payment shall constitute Parent's and Sub's 
any of their respective affiliates' exclusive remedy and be a limit on any 
damages to which Parent or any such affiliate may be entitled for any loss 
or injury incurred with respect to any such termination or breach or 
failure to perform that gave rise to such termination.  Notwithstanding the 
foregoing, if the breach by Purchaser which gave rise to the ability to 
terminate this Agreement under Section 8.4(ii) or 8.5(ii) constituted a bad 
faith attempt by Purchaser to avoid its contractual obligations under this 
Agreement, nothing in this Agreement shall limit the relief (in addition to 
the Termination Fee) which Parent or Sub shall be entitled to recover under 
applicable law.  A good faith dispute as to whether the Termination Fee is 
payable shall not constitute evidence of such bad faith.  Purchaser 
acknowledges that the agreements contained in this Section 9.1(c) are an 
integral part of the transactions contemplated by this Agreement, that 
Purchaser will derive substantial benefits from the transactions 
contemplated by this Agreement, and that, without the agreements contained 
in this Section 9.1(c), Parent and Sub would not enter into this Agreement; 
accordingly, if Purchaser fails to promptly pay any amount due pursuant to 
this Section 9.1(c), and, in order to obtain such payment, Parent or Sub 
commences a suit which results in a judgment against Purchaser for the 
Termination Fee or damages in excess thereof (to the extent permitted 
hereunder), Purchaser shall also pay to Parent or Sub, as applicable, its 
costs and expenses (including reasonable attorneys' fees but only for the 
attorneys of either Parent or Sub, as the case may be, and not both) in 
connection with such suit, together with interest on the amount of the 
Termination Fee at the prime rate of Citibank N.A. in effect on the date 
such payment was required to be made. 

     9.2   Survival.  The representations, warranties, agreements and 
covenants in this Agreement shall not survive the consummation of the Sub 
Merger and the Parent Merger or the termination of this Agreement unless 
the terms of a specific agreement or covenant specify otherwise, in which 
case it shall survive in accordance with its terms.  Without limiting the 
foregoing, the provisions of Section 6.2(f) shall survive the consummation 
of the Sub Merger and the Parent Merger.

     9.3   Cooperation.  The Parties will cooperate with one another in 
effecting the transactions contemplated hereby, in the making of all 
necessary governmental filings (including, without limitation, filings with 
any applicable taxing authority) and in connection with the prosecution or 
defense of any investigation, claim, suit, arbitration or other proceeding 
brought by or against any governmental authority or other third party.

     9.4   Modification or Amendment.  Subject to the applicable provisions 
of the PABCL, at any time prior to the Parent Effective Time or Sub 
Effective Time, as applicable, the Parties hereto may modify or amend this 
Agreement, by written agreement executed and delivered by duly authorized 
officers of the respective Parties.

     9.5   Waiver of Conditions.  The conditions to each of the Parties' 
obligations to consummate the transactions contemplated hereby are for the 
sole benefit of such Party and may be waived by such Party in whole or in 
part to the extent permitted hereby and by applicable law.

     9.6   Counterparts and Facsimile Signatures.  For the convenience of 
the Parties hereto, this Agreement may be executed in any number of 
counterparts, each such counterpart being deemed to be an original 
instrument, and all such counterparts shall together constitute the same 
agreement.  Execution of this Agreement may be made by facsimile signature 
which, for all purposes, shall be deemed to be an original signature.

     9.7   GOVERNING LAW; JURISDICTION; AND SERVICE OF PROCESS.  EXCEPT AS 
EXPRESSLY SET FORTH BELOW, THIS AGREEMENT SHALL BE GOVERNED BY AND 
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE COMMONWEALTH OF PENNSYLVANIA, 
REGARDLESS OF THE LAWS THAT MIGHT OTHERWISE GOVERN UNDER APPLICABLE 
PRINCIPLES OF CONFLICTS OF LAWS THEREOF.  IN ADDITION, EACH OF THE PARENT, 
THE PURCHASER AND ACQUISITION SUB HEREBY AGREE THAT ANY DISPUTE ARISING OUT 
OF THIS AGREEMENT OR THE MERGER SHALL BE HEARD IN THE COURT OF COMMON 
PLEAS, COUNTY OF CHESTER, OF THE COMMONWEALTH OF PENNSYLVANIA, OR IN THE 
UNITED STATES DISTRICT COURT FOR THE EASTERN DISTRICT OF PENNSYLVANIA AND, 
IN CONNECTION THEREWITH, EACH PARTY TO THIS AGREEMENT HEREBY CONSENTS TO 
THE JURISDICTION OF SUCH COURTS AND AGREES THAT ANY SERVICE OF PROCESS IN 
CONNECTION WITH ANY DISPUTE ARISING OUT OF THIS AGREEMENT OR THE MERGER MAY 
BE GIVEN TO ANY OTHER PARTY HERETO BY CERTIFIED MAIL, RETURN RECEIPT 
REQUESTED, AT THE RESPECTIVE ADDRESSES SET FORTH IN SECTION 9.8 BELOW.

     9.8   Notices.  Any notice, request, instruction or other document to 
be given hereunder by any party to the others shall be in writing and shall 
be deemed delivered upon receipt, if to Purchaser, Acquisition Sub One or 
Acquisition Sub Two, addressed to Purchaser, Acquisition Sub One or 
Acquisition Sub Two, as the case may be, Attention: Barry D. Romeril, P.O. 
Box 1600, 800 Long Ridge Road, Stamford, CT 06904, facsimile: (203) 968-
3633 (with a copy to Attention: Richard S. Paul, facsimile: (203) 968-3446; 
and with a copy to Nixon, Hargrave, Devans & Doyle LLP, 437 Madison Avenue, 
New York, NY 10022-7001, Attention: Richard F. Langan, Esq., facsimile 
(212) 940-3111); and if to the Parent, addressed to the Parent c/o Pepper 
Hamilton LLP, 3000 Two Logan Square, Philadelphia, Pennsylvania 19103-2799, 
Attention Barry M. Abelson, facsimile (215) 981-4750 (with a copy to Pepper 
Hamilton LLP, 3000 Two Logan Square, Philadelphia, PA 19103-2799, 
Attention: Elam M. Hitchner, III, Esq., facsimile (215) 981-4750); and if 
to the Sub, addressed to the Sub at 411 Eagleview Boulevard, Exton, 
Pennsylvania 19341, Attention: Timothy W. Wallace, facsimile (610) 458-6530 
(with a copy to McCausland, Keen & Buckman, Radnor Court, 259 Radnor-
Chester Road, Suite 160, Radnor, Pennsylvania 19087-5240, Attention Robert 
H. Young, facsimile (610) 341-1099); or to such other Persons or addresses 
as may be designated in writing by the party to receive such notice.

     9.9   Entire Agreement, etc.  This Agreement (including any schedules, 
exhibits or Annexes hereto) and the Confidentiality Agreement (i) 
constitute the entire agreement, and supersede all other prior agreements, 
understandings, representations and warranties both written and oral among 
the parties, with respect to the subject matter hereof, (ii) shall not be 
assignable by operation of law or otherwise and are not intended to create 
any obligations to, or rights in respect of, any Persons other than the 
parties hereto; provided, however, Purchaser may cause Acquisition Sub One 
and/or Acquisition Sub Two to assign its rights and obligations hereunder 
to Purchaser or any other wholly-owned subsidiary of Purchaser, but no such 
assignment shall relieve Purchaser, Acquisition Sub One and Acquisition Sub 
Two of their obligations hereunder.

     9.10   Obligation of Purchaser.  Whenever this Agreement requires 
Acquisition Sub One or Acquisition Sub Two to take any action (including, 
without limitation, the making of payment for the Parent Shares or the Sub 
Shares), such requirement shall be deemed to include an undertaking on the 
part of Purchaser to cause Acquisition Sub One and/or Acquisition Sub Two 
to take such action.

     9.11   Captions.  The Article, Section and paragraph captions herein 
are for convenience of reference only, do not constitute part of this 
Agreement and shall not be deemed to limit or otherwise affect any of the 
provisions hereof.

     9.12   Specific Performance.  The parties hereto agree that if any of 
the provisions of this Agreement are not performed in accordance with their 
specific terms or are otherwise breached, irreparable damage would occur, 
no adequate remedy at law would exist, and damages would be difficult to 
determine, and that the parties shall be entitled to specific performance 
of the terms hereof, in addition to any other remedy at law or equity.

     9.13   Severability.  The invalidity or unenforceability of any 
provision of this Agreement shall not affect the validity or enforceability 
of any other provisions of this Agreement, which shall remain in full force 
and effect except to the extent that the enforcement of such remaining 
provisions would be inequitable.

     9.14   Certain Definitions.  (a)  As used herein, the term "knowledge" 
of a particular Person shall mean the actual knowledge of any such 
individual or the actual knowledge of the executive officers (which, or 
purposes hereof, shall mean those individuals who are required to file 
reports under Section 16(a) of the Exchange Act) of any Person which is a 
corporation or other entity.

           (b)  As used in this Agreement, the following terms shall have 
the meanings set forth below:

     "Acquisition Agreement" is defined in Section 6.1(b)(2).

     "Acquisition Proposal" is defined in Section 6.1(b)(1).

     "Acquisition Sub One" means TDC Subsidiary Corporation, a Pennsylvania 
      corporation.

     "Acquisition Sub Two" means TDC Two Subsidiary Corporation, a 
      Pennsylvania corporation.

     "Agreed Upon Procedures Letter" is defined in Section 7.2(j).

     "Auditors" is defined in Section 7.2(j).

     "Confidentiality Agreement" is defined in Section 6.2(a).

     "D & O Insurance" is defined in Section 6.2(f)(iv).

     "Disclosure Letter" is defined in Section 5.1.

     "Employee Benefit Plans" is defined in Section 5.1(r)(II).

     "Environmental Laws" is defined in Section 5.1(o).

     "ERISA" is defined in Section 5.1(r)(II).

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "GAAP" is defined in Section 5.1(f).

     "HSR Act" is defined in Section 5.1(d).

     "IBMCC" is defined in Section 6.1(

     "Indemnification Agreements" is defined in Section 6.2(f)(i).

     "Indemnified Parties" is defined in Section 6.2(f)(i).

     "Independent Committee" means the Independent Committee of the Sub 
      Board.

     "Intellectual Property" is defined in Section 5.1(q).

     "IRC" is defined in Section 5.1(r)(IV).

     "January 1998 Financial Statements" is defined in Section 7.2(j).

     "Lazard" is defined in Section 5.1(k).

     "Material Adverse Change" means a material adverse effect on the 
      assets, property, prospects, business condition (financial or 
      otherwise) or results of operations of either Parent and the Parent 
      Subsidiaries (including Sub and the Sub Subsidiaries) taken as a 
      whole or Sub and the Sub Subsidiaries taken as a whole, or on the 
      ability of the Parties to consummate the transactions contemplated by 
      this Agreement.  Whenever a representation, warranty, covenant, 
      agreement or condition involves a determination as to whether there 
      has been a Material Adverse Change, the market price of Parent Common 
      Stock and Sub Common Stock on NASDAQ shall not constitute evidence as 
      to whether or not a Material Adverse Change has occurred.

     "Maximum Premium" is defined in Section 6.2(f)(iv).

     "Montgomery" is defined in Section 5.1(k).

     "Most Recent Financial Statements" is defined in Section 7.2(j).

     "NASDAQ" is defined in Section 6.1(d).

     "Order" is defined in Section 7.1(d).

     "PABCL" is defined in Section 1.1.

     "Parent" means Intelligent Electronics, Inc., a Pennsylvania 
      corporation.

     "Parent Articles of Merger" is defined in Section 2.8.

     "Parent Board" is defined in the recitals.

     "Parent Closing" is defined in Section 2.7.

     "Parent Common Stock" is defined in Section 5.1(b)(I).

     "Parent Dissenting Shares" is defined in Section 2.9.

     "Parent Effective Time" is defined in Section 2.8.

     "Parent Fairness Opinion" is defined in Section 5.1(l).

     "Parent Merger" is defined in the recitals.

     "Parent Most Recent Quarter End" is defined in Section 5.1(f)(I).

     "Parent Option Conversion Price" is defined in Section 2.4.

     "Parent Options" is defined in Section 2.2(ii).

     "Parent-Owned Sub Shares" is defined in Section 1.2(i).

     "Parent Preferred Stock" is defined in Section 5.1(b).

     "Parent Share Conversion Price" is defined in Section 2.3.

     "Parent Shares" is defined in Section 2.2(i).

     "Parent Subsidiaries" is defined in Section 5.1(a).

     "Parent Surviving Corporation" is defined in Section 2.1.

     "Parent 10-K" is defined in Section 5.1(f)(I).

     "Parent 10-Q" is defined in Section 5.1(f)(I).

     "Party" is defined in the introduction.

     "Paying Agent" is defined in Section 1.5.

     "Payment Funds" is defined in Section 5.2(e).

     "Permits" is defined in Section 5.1(a).

     "Person" means an individual, a partnership (general or limited), a 
      joint venture, a corporation, a trust, an unincorporated 
      organization, a limited liability company, a group and a government 
      or other department or agency thereof.

     "Proxy Statement" is defined in Section 6.1(c).

     "Public Reports" is defined in Section 5.1(e).

     "Purchaser" means Xerox Corporation, a New York corporation.

     "Purchaser Companies" means Purchaser and all direct and indirect 
      subsidiaries thereof.

     "Rights Agreement" means the Rights Agreement dated as of March 22, 
      1996 between Parent and Chemical Mellon Shareholder Services L.L.C.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Security Interest" is defined in Section 5.1(d).

     "Stock Rights" is defined in Section 5.1(b)(I).

     "Stockholders Meeting" is defined in Section 6.1(c).

     "Sub" means XLConnect Solutions, Inc., a Pennsylvania corporation.

     "Sub Articles of Merger" is defined in Section 1.8.

     "Sub Board" is defined in the recitals.

     "Sub Closing" is defined in Section 1.7.

     "Sub Common Stock" is defined in Section 5.1(b)(II).

     "Sub Dissenting Shares" is defined in Section 1.9.

     "Sub Effective Time" is defined in Section 1.8.

     "Sub Fairness Opinion" is defined in Section 5.1(l).

     "Sub Merger" is defined in the recitals.

     "Sub Most Recent Quarter End" is defined in Section 5.1(f)(II).   

     "Sub Option Conversion Price" is defined in Section 1.4.

     "Sub Options" is defined in Section 1.2(ii).

     "Sub Plan" is defined in Section 5.1(r)(I).

     "Sub Preferred Stock " is defined in Section 5.1(b)(II).

     "Sub Share Conversion Price" is defined in Section 1.3.

     "Sub Shares" is defined in Section 1.2(i).

     "Sub Subsidiaries" means all direct and indirect subsidiaries of Sub.

     "Sub Surviving Corporation" is defined in Section 1.1.

     "Sub 10-K" is defined in Section 5.1(f)(II).

     "Sub 10-Q" is defined in Section 5.1(f)(II).

     "Superior Proposal" is defined in Section 6.1(b)(2).

     "Takeover Statutes" is defined in Section 6.1(f).

     "Taxes" is defined in Section 5.1(j)(I).

     "Termination Fee" is defined in Section 9.1(b).

     "XLC Plan" is defined in Section 6.1(g)(iii).

     "XLSource Transition Plan" means the plan Parent has previously 
      delivered to Purchaser regarding the pending transition of certain 
      business of XLSource, Inc.


     IN WITNESS WHEREOF, this Agreement has been duly executed and 
delivered by the duly authorized officers of the parties hereto on the date 
first hereinabove written.


                                  INTELLIGENT ELECTRONICS, INC.


                                  By: /s/ Richard D. Sanford   
                                     ----------------------------------
                                     Title: Chairman and CEO


                                  XLCONNECT SOLUTIONS, INC.

                                  By: /s/ Richard D. Sanford
                                     ----------------------------------
                                     Title: Chairman


                                  XEROX CORPORATION

                                  By: /s/ W. F. Buehler
                                     ----------------------------------
                                     Title: Executive Vice President


                                  TDC SUBSIDIARY CORPORATION


                                  By: /s/ Charles P. Gilliam
                                     ----------------------------------
                                     Title: President


                                  TDC TWO SUBSIDIARY CORPORATION


                                  By: /s/ Charles P. Gilliam
                                     ----------------------------------
                                     Title: President



                                                              Exhibit 2.5

               SECOND AMENDMENT TO ASSET PURCHASE AGREEMENT

           THIS SECOND AMENDMENT TO ASSET PURCHASE AGREEMENT dated as of 
February 6, 1998 is by and among GE Capital Information Technology 
Solutions Acquisition Corp., a Delaware corporation ("Buyer"), The Future 
Now, Inc., an Ohio corporation, XLSource, Inc., an Arkansas corporation, E-
C Computer Technical Services, Inc., a Texas corporation, RCK Computers, 
Inc., a Texas corporation (The Future Now, Inc., XLSource, Inc., E-C 
Computer Technical Services, Inc. and RCK Computers, Inc. are each a 
"Seller" and, collectively, the "Sellers") and Intelligent Electronics, 
Inc., a Pennsylvania corporation and, directly or indirectly, the sole 
shareholder of Sellers ("Shareholder").  

           PRELIMINARY STATEMENT.  The Buyer, the Sellers, and the 
Shareholder have entered into an Asset Purchase Agreement dated July 1, 
1997, as amended by the First Amendment to Asset Purchase Agreement dated 
as of July 18, 1997 (as modified, amended or supplemented from time to 
time, the "Agreement").  Any term used herein and not otherwise defined 
herein shall have the meaning assigned to such term in the Agreement.

          Since the Closing Date, XLConnect Services, Inc. has been merged 
into XLConnect Systems, Inc. and XLConnect Systems, Inc. is the successor 
thereto for all purposes of the Agreement.

          Each of the parties hereto have agreed to amend the Agreement as 
hereinafter set forth.  

          SECTION 1.  Amendments to Agreement.  The Agreement is, effective 
as of the date hereof, hereby amended as follows:

          (i)  Section 3.01(c), is amended to read in full as follows:

             (c)  Post-Closing Adjustment to Closing Payment.  The parties 
hereto agree that, they have resolved all objections and disagreements 
respecting determination of the Closing Date Balance Sheet and that based 
on the unaudited combined statement of assets and liabilities of the 
Business as of the Closing Date (the "Closing Date Balance Sheet"), Sellers 
and Shareholder, jointly and severally, agree to repay to Buyer an amount 
equal to $4,351,000 (the "Post-Closing Adjustment).  The Post-Closing 
Adjustment shall be made by Sellers and Shareholder by wire transfer to the 
Buyer on the date of execution of this Second Amendment.   The parties 
acknowledge that the Closing Date Balance Sheet shall be final and binding 
for purposes of determining the Purchase Price and the line items covered 
thereby shall not be considered matters subject to or providing the basis 
for indemnification pursuant to Section 8.03 of the Agreement except to the 
extent otherwise provided in Section 5(A)(b) hereof.

          (ii)  Section 8.10(a), Collection of Receivables, is hereby 
amended by amending the last two sentences thereof to read in full as 
follows:

Buyer has assigned to Seller Receivables acquired by Buyer on the Closing 
Date that remained uncollected on November 15, 1997 pursuant to that 
certain Assignment Agreement dated as of December 12, 1997.  XLSource 
agrees to pay to Buyer an amount equal to $14,120,000 in consideration of 
such assignment.  Such amount shall be paid by XLSource on the date of 
execution of this Second Amendment by wire transfer from the Escrow Account 
of $13,822,309.63 (constituting the entire principal amount thereof 
together with interest accrued thereon to and including February 5, 1998) 
and wire transfer of the balance thereof ($297,690.37).  Buyer acknowledges 
and agrees that it shall have no other right or claim of any nature against 
XLSource, the other Sellers or Shareholder in any manner arising out of or 
based upon the Receivables except to the extent otherwise provided in 
Section 5(A)(b) hereof.

          SECTION 2.  Reduction of Purchase Price. The parties hereto agree 
that the payments to Buyer set forth in Section 1 of this Second Amendment 
shall constitute a reduction in the Purchase Price equal to the aggregate 
amount of such payments.

          SECTION 3.  Instructions to Escrow Agent.  XLSource and Buyer 
hereby jointly instruct the Escrow Agent to disburse to Buyer on or 
promptly following the date of execution of this Second Amendment, the 
entire amount held by the Escrow Agent in the XLSource Escrow Account 
pursuant to the Escrow Agreement dated as of July 18, 1997 among XLSource, 
Buyer and the Escrow Agent (the "Escrow Agreement").  After February 5, 
1998, all interest accruing on the amounts held pursuant to the Escrow 
Agreement shall be deemed income earned by and allocable to Buyer.  
XLSource shall pay to Buyer by wire transfer on the date of execution of 
this Second Amendment an amount equal to the amount of any such interest 
that has been paid by the Escrow Agent to XLSource.

          SECTION 4.  Payment for Transition Services.  Buyer agrees to pay 
to XLSource, on the date of execution of this Second Amendment, $50,000 in 
full payment for all transitional services provided by Sellers, Shareholder 
and XLConnect to Buyer pursuant to the Transitional Services Agreement.  
Buyer shall pay such amount by check payable to XLSource or at the option 
of XLSource, XLSource may reduce the payment to Buyer pursuant to Section 
1(i) of this Second Amendment by the amount of $50,000.
 
          SECTION 5.  Mutual Releases.  Buyer hereby releases and 
discharges each other party hereto and each such other party's 
administrators, successors and assigns, and Sellers, Shareholders and 
XLConnect hereby release and discharge Buyer and the GECITS Entities and 
their administrators, successors and assigns, in each case, from all 
actions, causes of action, suits, debts, dues, sums of money, accounts, 
reckonings, bonds, bills, covenants, contracts, controversies, agreements, 
promises, damages, judgments, executions, claims and demands whatsoever, in 
law or equity, which any such party may have against any other such party 
arising out of or with respect to the Agreement and relating to a time on 
or prior to the date hereof; provided, however, that such release shall not 
apply to and (A) the Buyer does not make any such discharge or release (a) 
with respect to amounts owed by Sellers, Shareholder or XLConnect to Buyer 
(x) as facilities usage charges which are due to Buyer and unpaid on the 
date hereof, (y) for services provided by Buyer or the GECITS Entities to 
Sellers, Shareholder, XLConnect or Hewlett-Packard Company with respect to 
the arrangements referred to as WCUP and (b) with respect to the inaccuracy 
of incompleteness of any representation or warranty made by the Sellers or 
the Shareholder and not known to Buyer on the date hereof, (B) Sellers and 
Shareholder do not make any such discharge or release (a) with respect to 
amounts payable by GECITS for a certain golf outing marketing event held at 
the Oakmont Country Club, (b) with respect to amounts payable by GECITS for 
services provided at GECITS' or an XLS Transferred Customers' request after 
the Closing Date by XLConnect to such SLS Transferred Customers which 
either were billed by GECITS or billed by XLConnect but paid to GECITS, (c) 
with respect to the Assignment Agreement dated as of December 12, 1997 and 
(d) any outstanding accounts receivable payable by any GECITS Entities for 
services or products provided by Sellers or Shareholder prior to the date 
hereof and (C) neither Buyer nor Sellers or Shareholder release the 
collecting or receiving party in respect of claims based on any collection 
of or receipt of payment on any Receivables or accounts receivable by the 
wrong entity.

     Notwithstanding the foregoing, except as specifically provided in this 
Section 5, this Second Amendment shall not be construed to release any 
party from its obligations under, or terminate the obligations of any party 
to, the Agreement, including, without limitations the obligations of the 
parties hereto with respect to the non-competition provisions of the 
Agreement.

          SECTION 6.  Reference to and Effect on the Agreement.  (a) On and 
after the date hereof each reference in the Agreement to "this Agreement", 
"hereunder", "hereof", "herein" or words of like import, and each reference 
in the documents delivered in connection therewith, shall mean and be a 
reference to the Agreement as amended hereby.

          (b)  Except as specifically provided in Section 4 hereof, the 
execution, delivery and effectiveness of this Second Amendment shall not 
operate as a waiver of any right, power or remedy of any party to the 
Agreement, nor constitute a waiver of any provision of the Agreement, and, 
except as specifically provided herein, the Agreement shall remain in full 
force and effect and is hereby ratified and confirmed.

          SECTION 7.  Governing Law.  This Second Amendment shall be 
governed by and construed in accordance with the laws of the Commonwealth 
of Pennsylvania.

          SECTION 8.  Headings.  Section headings in this Second Amendment 
are included herein for convenience of reference only and shall not 
constitute a part of this Second Amendment for any other purpose.

          SECTION 9.  Counterparts.  This Second Amendment may be executed 
in any number of counterparts, all of which taken together shall constitute 
one and the same instrument, and any party hereto may execute this Second 
Amendment by signing any such counterpart.

          SECTION 10.  Entire Agreement.  The Agreement, as amended by this 
Second Amendment, supersedes all prior agreements, arrangements and 
understandings relating to the subject matter of this Second Amendment.

          IN WITNESS WHEREOF, the parties hereto have caused this Second 
Amendment to be duly executed as of the day and year first above written.

                         GE INFORMATION TECHNOLOGY SOLUTIONS ACQUISITION 
                         CORP., as Buyer
                         

                         By: /s/  Gerald A. Poch
                             -----------------------------------------
                             Name:  Gerald A. Poch
                             Title: Chairman of the Board and President  


                         THE FUTURE NOW, INC.,
                              as Seller


                         By: /s/ Eugene Marinelli, Jr.
                             -----------------------------------------
                             Name:  Eugene Marinelli, Jr.
                             Title: Vice President


                         XLSOURCE, INC.,
                              as Seller


                         By: /s/ Eugene Marinelli, Jr.
                             -----------------------------------------
                             Name:  Eugene Marinelli, Jr.
                             Title: Vice President


                         E-C COMPUTER TECHNICAL SERVICES, INC.,
                              as Seller


                         By: /s/ Eugene Marinelli, Jr.
                             -----------------------------------------
                             Name:  Eugene Marinelli, Jr.
                             Title: Vice President


                         RCK COMPUTERS, INC.,
                              as Seller


                         By: /s/ Eugene Marinelli, Jr.
                             -----------------------------------------
                             Name:  Eugene Marinelli, Jr.
                             Title: Vice President


                         INTELLIGENT ELECTRONICS, INC., as Shareholder


                         By: /s/ Eugene Marinelli, Jr.
                             -----------------------------------------
                             Name:  Eugene Marinelli, Jr.
                             Title:  Vice President



XLCONNECT SOLUTIONS, INC. and XLCONNECT SYSTEMS, 
INC., each hereby agrees to Section 4 and Section 5
hereof.

XLCONNECT SOLUTIONS, INC.

By: /s/ Timothy Wallace
    -------------------------
    Name:  Timothy Wallace
    Title: President

XLCONNECT SYSTEMS, INC.

By: /s/ Timothy Wallace
    -------------------------
    Name:  Timothy Wallace
    Title: President
  


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0001018525
<NAME> XLCONNECT SOLUTIONS, INC.
                                                               Exhibit 27.1

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                           DEC-31-1997
<PERIOD-END>                                DEC-31-1997
<CASH>                                           17,232
<SECURITIES>                                          0
<RECEIVABLES>                                    27,607
<ALLOWANCES>                                      1,154
<INVENTORY>                                           0
<CURRENT-ASSETS>                                 46,949
<PP&E>                                           16,442
<DEPRECIATION>                                    8,925
<TOTAL-ASSETS>                                   79,920
<CURRENT-LIABILITIES>                            16,755
<BONDS>                                               0
                                 0
                                           0
<COMMON>                                            166
<OTHER-SE>                                       57,860
<TOTAL-LIABILITY-AND-EQUITY>                     79,920
<SALES>                                         135,703
<TOTAL-REVENUES>                                135,703
<CGS>                                            91,911
<TOTAL-COSTS>                                    91,911
<OTHER-EXPENSES>                                 35,672
<LOSS-PROVISION>                                      0
<INTEREST-EXPENSE>                                 (375)
<INCOME-PRETAX>                                  10,387
<INCOME-TAX>                                      5,417
<INCOME-CONTINUING>                               4,970
<DISCONTINUED>                                        0
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                      4,970
<EPS-PRIMARY>                                       .30
<EPS-DILUTED>                                       .29
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission