SOFTWARE AG SYSTEMS INC
424B1, 1997-11-19
PREPACKAGED SOFTWARE
Previous: FREEPORT MCMORAN INC, 10-K405/A, 1997-11-19
Next: STRIKER INDUSTRIES INC, 10-Q, 1997-11-19



<PAGE>
 
                                                      Pursuant to Rule 424(b)(1)
                                                      Registration No. 333-36567
 
                [LOGO OF SOFTWARE AG SYSTEMS INC. APPEARS HERE]
 
                               7,700,000 SHARES
 
                                 COMMON STOCK
 
  Of the 7,700,000 shares of Common Stock offered hereby, 4,600,000 shares are
being sold by Software AG Systems, Inc. (the "Company") and 3,100,000 shares
are being sold by certain stockholders of the Company (the "Selling
Stockholders"). See "Principal and Selling Stockholders." The Company will not
receive any of the proceeds from the sale of shares being sold by the Selling
Stockholders. Prior to this offering, there has been no public market for the
Common Stock of the Company. See "Underwriting" for information relating to
the method of determining the initial public offering price. The Common Stock
has been approved for listing on the New York Stock Exchange ("NYSE") under
the symbol "AGS," subject to official notice of issuance.
                                --------------
        THE COMMON STOCK OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK.
                    SEE "RISK FACTORS" BEGINNING ON PAGE 7.
 
                                --------------
 
 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES COMMISSION  NOR  HAS  THE
   COMMISSION OR ANY  STATE SECURITIES COMMISSION PASSED  UPON THE ACCURACY
    OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS
     A CRIMINAL OFFENSE.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          UNDERWRITING              PROCEEDS TO
                                          DISCOUNTS AND PROCEEDS TO   SELLING
                               PRICE TO    COMMISSIONS    COMPANY   STOCKHOLDERS
                                PUBLIC         (1)        (2) (3)       (3)
- --------------------------------------------------------------------------------
<S>                           <C>         <C>           <C>         <C>
Per Share...................    $10.00        $0.70        $9.30       $9.30
- --------------------------------------------------------------------------------
Total (3)...................  $77,000,000  $5,390,000   $42,780,000 $28,830,000
</TABLE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
(1) The Company and the Selling Stockholders have agreed to indemnify the
    Underwriters as stated herein (the "Underwriters") against certain
    liabilities, including liabilities under the Securities Act of 1933, as
    amended (the "Securities Act"). See "Underwriting."
(2) Before deducting expenses payable by the Company, estimated at $1,100,000.
(3) The Company and the Selling Stockholders have granted to the Underwriters
    a 30-day option to purchase an aggregate of up to an additional 1,155,000
    shares of Common Stock on the same terms as set forth above, solely to
    cover over-allotments, if any. See "Underwriting." If this option is
    exercised in full, the total Price to Public, Underwriting Discounts and
    Commissions, Proceeds to Company and Proceeds to Selling Stockholders will
    be $88,550,000, $6,198,500, $48,150,750 and $34,200,750, respectively.
 
                                --------------
 
  The Common Stock is offered by the Underwriters as stated herein, subject to
receipt and acceptance by them and subject to their right to reject any order
in whole or in part. It is expected that delivery of such shares will be made
through the offices of BancAmerica Robertson Stephens, San Francisco,
California, on or about November 21, 1997.
 
BANCAMERICA ROBERTSON STEPHENS                     DONALDSON, LUFKIN & JENRETTE
                                                      SECURITIES CORPORATION
 
 
               The date of this Prospectus is November 18, 1997
<PAGE>
 
 
 
[COMPANY LOGO AND GRAPHICAL SCHEMATIC, UNDER THE CAPTION "ENTERPRISE BUSINESS
SOLUTIONS," DEPICTING HOW THE COMPANY'S PRODUCTS AND SERVICES WORK TOGETHER
AND WITH THIRD PARTY PRODUCTS IN BUSINESS COMPUTING ENVIRONMENTS TO DEVELOP
ENTERPRISE LEVEL APPLICATIONS AND TO FACILITATE ACCESS TO INFORMATION. SUB-
CAPTIONS INCLUDE "MISSION-CRITICAL SYSTEMS," "DATA WAREHOUSE," "INFORMATION
ACCESS" AND "APPLICATION COMPONENT TECHNOLOGY."]
 
 
 
  CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK OF
THE COMPANY, INCLUDING ENTERING STABILIZING BIDS, EFFECTING SYNDICATE COVERING
TRANSACTIONS OR IMPOSING PENALTY BIDS. FOR A DESCRIPTION OF THESE ACTIVITIES,
SEE "UNDERWRITING."
 
                                       2
<PAGE>
 
  NO DEALER, SALES REPRESENTATIVE OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO
GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS
OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY, ANY SELLING STOCKHOLDER OR ANY UNDERWRITER. THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER
TO BUY, ANY SECURITIES OTHER THAN THE REGISTERED SECURITIES TO WHICH IT
RELATES OR AN OFFER TO, OR SOLICITATION OF, ANY PERSON IN ANY JURISDICTION IN
WHICH SUCH AN OFFER OR SOLICITATION WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF
THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES,
CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE
COMPANY SINCE THE DATE HEREOF OR THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.
 
  UNTIL DECEMBER 13, 1997 (25 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO
DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
                               ----------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
Summary..................................................................   4
Risk Factors.............................................................   7
Company Background.......................................................  15
Use of Proceeds..........................................................  16
Dividend Policy..........................................................  16
Capitalization...........................................................  17
Dilution.................................................................  18
Selected Consolidated Financial Data.....................................  19
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  21
Business.................................................................  32
Management...............................................................  44
Certain Relationships and Transactions...................................  50
Principal and Selling Stockholders.......................................  52
Description of Capital Stock.............................................  54
Shares Eligible for Future Sale..........................................  57
Underwriting.............................................................  59
Legal Matters............................................................  61
Experts..................................................................  61
Additional Information...................................................  61
Index to Consolidated Financial Statements............................... F-1
</TABLE>
 
                               ----------------
 
  The Company's principal executive offices are located at 11190 Sunrise
Valley Drive, Reston, Virginia 20191, and its telephone number is (703) 860-
5050. The Company intends to mail to all of its stockholders an annual report
containing financial statements audited by its independent accountants for
each year and quarterly reports containing unaudited financial data for each
of the first three quarters of each year.
 
  ENTIRE(R), SourcePoint(R), PREDICT(R), ADAPLEX +(R), ENTIRE NET-WORK(R) and
ENTIRE ACCESS(R) are registered trademarks of the Company, and iXpress(TM),
EntireX DCOM(TM), ENTIRE BROKER(TM), ENTIRE BROKER SDK(TM), ENTIRE BROKER
APPC(TM), ENTIRE SAF Gateway(TM), INSIGHT 2000 SM, INSIGHT 2000 Tool Kit(TM),
CONSTRUCT(TM), NATURAL Lightstorm(TM), CONSTRUCT Spectrum(TM), CONSTRUCT
Spectrum SDK(TM), CONSTRUCT Extract Service(TM), ADABAS Delta Save
Facility(TM), ADABAS FASTPATH(TM), ADABAS SQL Server(TM), ADABAS Vista(TM) are
trademarks or service marks of the Company. Trade names and trademarks of
other companies appearing in this Prospectus are the property of their
respective owners.
 
                                       3
<PAGE>
 
                                    SUMMARY
 
  The following summary is qualified in its entirety by the more detailed
information, including information set forth in "Risk Factors" and the
Consolidated Financial Statements and Notes thereto, appearing elsewhere in
this Prospectus. This Prospectus contains forward-looking statements which
involve risks and uncertainties. The Company's actual results may differ
materially from those results discussed in these forward-looking statements and
from the results historically experienced. Factors that might cause such a
difference include, but are not limited to, those discussed in "Risk Factors."
 
                                  THE COMPANY
 
  Software AG Systems, Inc. is an enterprise solutions company that provides
robust software products and related professional services to large
organizations with complex computing requirements. The Company's products are
used to build and enhance mission-critical applications that require
reliability, scaleability and security, such as customer billing systems,
financial accounting systems and inventory management systems. To complement
its products, the Company has a comprehensive professional services offering,
including consulting, software integration, systems implementation and large
project management services. The Company has over 24 years of experience in
addressing the needs of organizations with complex enterprise level computing
environments.
 
  The Company provides enterprise development software products and related
professional services used by organizations to develop new mission-critical
applications and enterprise enablement software products and related
professional services used to extend existing applications to new technologies.
The Company's enterprise development products include ADABAS, a high-
performance database management system designed to operate with a variety of
data types and computer platforms, and NATURAL, a 4GL programming language that
enables the development of applications that are portable, scaleable and
interoperable across multiple computing platforms. The Company also provides
software products and professional services that enable organizations to extend
existing mission-critical applications to the Internet and intranets and to
create new applications. Products in this area include ENTIRE, a family of
middleware products that facilitates the communication between application
components across heterogeneous computing environments; SourcePoint, an
automated data warehouse management product; iXpress, a Web application
assembly and deployment platform; and EntireX DCOM, a product that uses
Microsoft's ActiveX technology to bridge applications written in a variety of
programming languages. The Company's professional services that complement its
products include application development and enhancement, application
reengineering, application porting and rightsizing, Web integration and data
warehouse design and implementation.
 
  The Company has a rapidly growing Year 2000 Program which offers a new,
internally developed software product, INSIGHT 2000 Tool Kit, as well as
project management and consulting services to assist customers in the
resolution of their year 2000 problem. The Company believes that there are over
one billion lines of NATURAL code in the United States alone, most of which are
candidates for year 2000 analysis, remediation and testing. To address this
opportunity, the Company has hired 78 new consultants in the first nine months
of 1997 and has opened three Millenium Centers for code analysis, remediation
and testing.
 
  The Company's strategy is to further leverage its current leadership position
in building enterprise applications and data access solutions for large
organizations by extending its product and professional service offerings into
the Web integration, data warehouse, middleware and year 2000 markets. Key
elements of this strategy include enhancing and extending product offerings
through acquisitions of complementary products or technologies; internal
product development and licensing additional products; leveraging the Company's
current base of over 1,500 customers; expanding the Company's professional
service offerings; and selling additional products and professional services
through the Company's distribution channels.
 
  On March 31, 1997, the senior management of the Company and Thayer Equity
Investors III, L.P. ("Thayer") acquired approximately 89% of the outstanding
Common Stock of the Company (the
 
                                       4
<PAGE>
 
"Recapitalization"). Prior to the Recapitalization, the Company was a wholly
owned subsidiary of Software AG, a large German software company ("SAG"), and
the Company's management was constrained in its ability to develop new
products, license third-party software, retain capital for expansion and make
acquisitions of companies, products or technologies. Management has undertaken
several strategic initiatives since the Recapitalization to increase revenue
growth and profitability including building a product development organization,
developing a product and professional services offering that addresses the year
2000 problem and acquiring R. D. Nickel and Associates Incorporated ("R.D.
Nickel"), a software company with a family of application development products.
The Company believes that, as an independent entity, it will continue to have
significant opportunities to enhance growth.
 
  Immediately prior to the Recapitalization, the Company renegotiated its
licensing agreement with SAG (as renegotiated, the "Cooperation Agreement") to
provide the Company the exclusive and perpetual right to license and service in
North America, South America, Japan and Israel (collectively, the "Territory")
both existing and future products developed or acquired by SAG. The Company is
required to pay SAG 24% of the net revenues derived from such license, which
royalty rate is fixed for 20 years. See "Company Background."
 
  The Company sells and markets its software products and professional services
through direct and indirect channels. In North America, the Company sells and
markets its products through a direct channel that includes over 120 people in
19 offices. The Company sells its products in over 20 additional countries
through six exclusive distributorships in South America, Japan and Israel. In
addition, the Company has access to the distribution channels of SAG in over 50
countries outside the Territory for the Company's products (other than those
licensed from SAG). The Company recently implemented a reorganization of its
sales force into three groups that focus separately on selling Enterprise
License Agreements ("ELAs"), professional services and the Year 2000 Program.
The Company believes that this reorganization and the resulting productivity
improvements in its sales force have contributed to its revenue growth since
the Recapitalization.
 
  The Company has over 1,500 customers, consisting primarily of major
corporations, government agencies and educational institutions. The Company's
customers include Morgan Stanley, Dean Witter, Discover & Co., Delta Air Lines,
Inc., Sprint Corporation, Federal Express Corp., Nissan Motor Co., LTD., Cable
and Wireless, PLC, Banorte Bank (Mexico), State of California, State of New
Jersey, Federal Bureau of Investigation, Brown University and the University of
Texas. Most of the Company's customers have been long term users of its
products and services. For the twelve months ended September 30, 1997,
approximately 96% of the Company's customers who were eligible renewed at least
one of their maintenance agreements.
 
                                  THE OFFERING
 
<TABLE>
 <C>                                                   <S>
 Common Stock Offered by the Company.................   4,600,000 shares
 Common Stock Offered by the Selling Stockholders....   3,100,000 shares
 Common Stock to be Outstanding after the Offering
  (1)................................................  28,937,500 shares
 Use of Proceeds.....................................  To repay indebtedness;
                                                       to fund an acquisition
                                                       payment; and for working
                                                       capital and other
                                                       general corporate
                                                       purposes. See "Use of
                                                       Proceeds."
 NYSE Symbol.........................................  AGS
</TABLE>
- --------
(1) Excludes (i) 5,048,725 shares of Common Stock issuable upon the exercise of
    stock options outstanding at November 18, 1997, granted under the Software
    AG Systems, Inc. 1997 Stock Option Plan (the "Stock Option Plan") at a
    weighted average exercise price of $5.03 per share and (ii) 1,826,275
    additional shares of Common Stock reserved for future issuance under the
    Stock Option Plan. See "Management--Stock Option Plan."
 
                                       5
<PAGE>
 
                      SUMMARY CONSOLIDATED FINANCIAL DATA
                     (in thousands, except per share data)
 
<TABLE>
<CAPTION>
                                                                         PREDECESSOR                         COMBINED  PREDECESSOR
                                                    -------------------------------------------------------- --------- -----------
                                                                                                     NINE      NINE       THREE
                                                                                                    MONTHS    MONTHS     MONTHS
                                                              YEARS ENDED DECEMBER 31,               ENDED    ENDED       ENDED
                                                    ---------------------------------------------- SEPT. 30, SEPT. 30,  MARCH 31,
                                                      1992      1993      1994     1995     1996     1996      1997       1997
                                                    --------  --------  -------- -------- -------- --------- --------- -----------
<S>                                                 <C>       <C>       <C>      <C>      <C>      <C>       <C>       <C>
CONSOLIDATED STATEMENT OF
 OPERATIONS DATA (1):
Software license fees...........                    $ 50,498  $ 51,672  $ 51,832 $ 52,061 $ 52,163 $ 31,763  $ 40,053    $ 7,341
Maintenance fees................                      51,162    57,264    65,871   65,307   69,702   51,778    53,288     17,352
Professional service fees.......                      24,139    31,175    29,552   35,194   34,975   26,980    30,976      9,948
                                                    --------  --------  -------- -------- -------- --------  --------    -------
 Total revenues.................                     125,799   140,111   147,255  152,562  156,840  110,521   124,317     34,641
Gross profit....................                      70,866    70,149    77,429   81,239   83,869   56,861    63,720     17,127
Operating expenses before
 write-off......................                      78,739    75,120    76,534   78,051   78,588   55,983    55,198     15,817
Write-off of acquired in-process
 research and development
 costs (2)......................                         --        --        --       --       --       --      6,051        --
Income (loss) from operations...                      (7,873)   (4,971)      895    3,188    5,281      878     2,471      1,310
Net income (loss)...............                      (5,587)    6,380     1,382    3,326    6,209    1,910       297      1,373
                                                    ========  ========  ======== ======== ======== ========  ========    =======
Net income (loss) per share
 (3)............................                    $  (0.18) $   0.21  $   0.05 $   0.11 $   0.21 $   0.06  $   0.01    $  0.05
                                                    ========  ========  ======== ======== ======== ========  ========    =======

<CAPTION>
                                                    SUCCESSOR
                                                    ---------
                                                       SIX
                                                     MONTHS
                                                      ENDED
                                                    SEPT. 30,
                                                      1997
                                                    ---------
<S>                                                 <C>
CONSOLIDATED STATEMENT OF
 OPERATIONS DATA (1):
Software license fees...........                     $32,712
Maintenance fees................                      35,936
Professional service fees.......                      21,028
                                                    ---------
 Total revenues.................                      89,676
Gross profit....................                      46,593
Operating expenses before
 write-off......................                      39,381
Write-off of acquired in-process
 research and development
 costs (2)......................                       6,051
Income (loss) from operations...                       1,161
Net income (loss)...............                      (1,076)
                                                    =========
Net income (loss) per share
 (3)............................                     $ (0.04)
                                                    =========
</TABLE>
 
<TABLE>
<CAPTION>
                                                         SEPTEMBER 30, 1997
                                                    ----------------------------
                                                     ACTUAL      AS ADJUSTED (4)
                                                    --------     ---------------
<S>                                                 <C>          <C>
CONSOLIDATED BALANCE SHEET DATA:
Cash and cash equivalents.......................... $ 18,322        $ 54,577
Working capital ...................................    3,119          44,439
Total assets.......................................  141,056         177,311
Total stockholders' equity.........................   36,401          78,081
</TABLE>
 
- --------
(1) The historical financial data set forth for the periods ended, or as of
    dates, on or prior to March 31, 1997 reflect the results of operations and
    balance sheet data of the Company prior to the Recapitalization when the
    Company was a wholly owned subsidiary of SAG and is captioned as
    "Predecessor." The historical financial data subsequent to March 31, 1997
    reflect the results of operations and balance sheet data subsequent to the
    Recapitalization and is captioned as "Successor." "Combined" data combines
    financial data for the three months ended March 31, 1997 (prior to the
    Recapitalization) with financial data for the six months ended September
    30, 1997 (subsequent to the Recapitalization). See "Company Background."
(2) The write-off of acquired in-process research and development costs for the
    nine months ended September 30, 1997 relates to the Company's acquisition
    of R.D. Nickel. Before deducting the nonrecurring write-off for this
    period, income from operations was approximately $8.5 million, net income
    was approximately $6.3 million and net income per share was $0.23 (based on
    weighted average fully diluted shares outstanding of 27,068,617).
(3) Shares used in computing net income (loss) per share for all periods
    presented are 30,231,117, except for the six and nine month periods ended
    September 30, 1997, which are 27,068,617. See Note 1 of Notes to
    Consolidated Financial Statements.
(4) As adjusted to give effect to the sale by the Company of 4,600,000 shares
    of Common Stock offered by it hereby and the application of the net
    proceeds therefrom. See "Use of Proceeds."
 
  Except as otherwise indicated, the information contained in this Prospectus
assumes no exercise of the Underwriters' over-allotment option and reflects a
275-for-1 stock split effected as a stock dividend on November 17, 1997. Unless
the context otherwise requires, all references in this Prospectus to the
"Company" or "Software AG Systems, Inc." refer to Software AG Systems, Inc., a
Delaware corporation, and its consolidated subsidiaries.
 
                                       6
<PAGE>
 
                                 RISK FACTORS
 
  This Prospectus contains forward-looking statements which involve risks and
uncertainties. The Company's actual results could differ materially from those
anticipated in these forward-looking statements and from the results
historically experienced as a result of certain factors, including those in
the following risk factors and elsewhere in this Prospectus. In addition to
the other information contained in this Prospectus, the following risk factors
should be considered carefully in evaluating the Company and its business
before purchasing shares of the Common Stock offered hereby.
 
POTENTIAL FLUCTUATIONS IN QUARTERLY PERFORMANCE
 
  The Company has experienced significant quarterly and other fluctuations in
revenues and results of operations and expects these fluctuations to continue
in the future. The Company believes that these fluctuations have been
primarily attributable to the budgeting and purchasing practices of its
customers, and, to a lesser extent, the Company's sales commission practices,
which are based partly on annual quotas, and other factors. The Company's
revenues and results of operations may also be affected by seasonal trends
which have resulted in higher revenues in the Company's third and fourth
quarters and lower revenues in its first and second quarters. The Company's
professional services fees tend to fluctuate due to the completion or
commencement of significant projects, the number of working days in a quarter
and the Company's ability to attract, retain and efficiently utilize
professional services personnel. The Company's future revenues and operating
results may fluctuate as a result of these and other factors, including the
demand for the Company's products and services, the timing and cost of new
product and service introductions and product enhancements by the Company or
its competitors, changes in the mix of products and services sold by the
Company and in the mix of sales by distribution channels, commencement or
conclusion of significant service contracts, timing of any acquisitions and
associated costs, the size, timing and terms of customer orders, including
delays in significant orders, changes in pricing policies by the Company or
its competitors, the timing of collection of accounts receivable, changes in
foreign currency exchange rates, competitive conditions in the industry and
general economic conditions.
 
  The Company's expense levels are based, in part, on its expectation of
future revenues, and expense levels are, to a large extent, fixed in the short
term. The Company may be unable to adjust spending in a timely manner to
compensate for any unexpected revenue shortfall. If revenue levels are below
expectations for any reason, the Company's results of operations are likely to
be materially and adversely affected. The Company's net income may be
disproportionately affected by a reduction in revenue because a large portion
of the Company's expenses cannot be easily reduced. In addition, the Company
intends to increase its operating expenses by expanding its software product
development staff, increasing its professional services and sales and
marketing operations, expanding its distribution channels and hiring personnel
in other operating areas. The Company expects to experience a significant time
lag between the date professional services, sales and technical personnel are
hired and the date such personnel become fully productive. The timing of such
expansion and the rate at which new technical, professional services and sales
personnel become productive as well as the timing of the introduction and the
productivity of new distribution channels could cause material fluctuations in
quarterly results of operations. Furthermore, to the extent such increased
operating expenses precede or are not subsequently followed by increased
revenues, the Company's business, financial condition and results of
operations could be materially and adversely affected.
 
  Due to all of the foregoing factors, it is likely that in some future
periods the Company's revenues or results of operations will be below the
expectations of securities analysts or investors, in which case the market
price of the Common Stock would likely be materially and adversely affected.
See "Management's Discussion and Analysis of Financial Conditions and Results
of Operations--Quarterly Results of Operations."
 
RELATIONSHIP WITH AND ROYALTY PAYMENTS TO SAG
 
  The Company has the exclusive and perpetual right to license and service in
North America, South America, Japan and Israel both existing and future
products developed or acquired by SAG and, historically, substantially all of
the Company's revenues have been derived from the licensing and servicing of
products developed or acquired by SAG. As a result, a materially adverse
change in the financial condition, or a change
 
                                       7
<PAGE>
 
in control, of SAG could have a material adverse effect on the business,
financial condition and results of operations of the Company. In the past, SAG
has reported operating losses. In addition, the failure of SAG to develop new
products or enhancements to existing products in a timely manner, to provide
ongoing technical support for its products or to adequately protect its
proprietary rights could have a material adverse effect on the business,
financial condition and results of operations of the Company. In the past, the
Company has experienced delays in receiving products from SAG in a timely
manner. The Cooperation Agreement requires SAG to ensure that its products are
year 2000 compliant in accordance with a specified timetable. There can be no
assurance that SAG will adhere to that timetable with respect to all of its
products and SAG has recently delayed the timetable for certain of its
products. Any failure by SAG to adhere to the specified timetable could have a
material adverse effect on the Company's business, financial condition and
results of operations. The Cooperation Agreement also requires the Company to
pay SAG 24% of the net revenues derived during the next 20 years from the
Company's licensing of products developed or acquired by SAG. See "Company
Background." In 1995 and 1996, the Company's aggregate royalty payments to SAG
were $23.9 million and $26.1 million, respectively. To the extent that the
Company's aggregate royalty payments to SAG fall below $21.0 million in any
calendar year through the year 2000, the Company generally is required to pay
the differential to SAG, and any such payment could have a material adverse
effect on the Company's business, financial condition and results of
operations.
 
  SAG has the exclusive and perpetual right to license and service in all
territories other than North America, South America, Japan and Israel both
existing and future products developed or acquired by the Company. As a
result, the Company is dependent on SAG for the distribution of these products
outside of North America, South America, Japan and Israel. Any failure by SAG
to distribute such products in a timely and effective manner could have a
material adverse effect on the Company's business, financial condition and
results of operations. See "Company Background."
 
TECHNOLOGICAL CHANGE; DEPENDENCE ON NEW PRODUCTS AND PRODUCT ENHANCEMENTS
 
  The Company operates in a rapidly changing technological environment in
which it must keep pace with new technologies and competitive forces in order
to be successful. The Company's success will depend in part on its ability to
acquire and/or develop product enhancements and new products that keep pace
with continuing changes in technology and evolving customer preferences. There
can be no assurance that the Company will be successful in acquiring and/or
developing product enhancements or new products to adequately address changing
technologies, that it can introduce such products or enhancements on a timely
basis or that any such products or enhancements will be successful in the
marketplace. The Company's failure to acquire and/or develop technological
improvements or to adapt its products to technological change may have a
material adverse effect on the Company's business, financial condition and
results of operations.
 
DEPENDENCE ON THE YEAR 2000 MARKET
 
  The Company believes that its future growth depends, in part, on increased
demand for the Company's products and professional services relating to the
resolution of the year 2000 problem. The Company had no revenues from its Year
2000 Program in 1996. For the nine months ended September 30, 1997, the
Company had revenues of $3.7 million from its Year 2000 Program. Although the
Company believes that the market for products and professional services
relating to the year 2000 problem will grow as the year 2000 approaches, there
can be no assurance that this market will develop to the extent anticipated by
the Company. Significant expenses for sales and marketing may be required to
educate potential clients of the year 2000 problem and the need for products
and professional services addressing the problem. There can be no assurance
that potential clients will understand or acknowledge the problem. In
addition, affected organizations may not be willing or able to allocate the
resources, financial or otherwise, to address the problem in a timely manner.
Many organizations may attempt to resolve the problem internally rather than
by contracting with outside firms such as the Company and value added
integrators to which the Company may license its software products. Other
organizations may elect to replace their existing systems with year 2000-
compliant hardware and software, rather than incur substantial cost in making
their existing systems year 2000-compliant. In addition, there can be no
assurance that a competitor will not develop a fully-automated solution to the
year 2000 problem. Due to these and other factors, development of the market
for the Company's year 2000 products and professional services is uncertain
and unpredictable. In addition, the Company anticipates that demand for
products and professional services that address the year 2000 problem will
decline, perhaps rapidly, following the year 2000.
 
                                       8
<PAGE>
 
If the market for year 2000 products and professional services fails to grow,
or grows more slowly than anticipated, the Company's business, financial
condition and results of operations could be materially adversely affected. In
addition, competition for personnel qualified to perform professional services
relating to the year 2000 problem is intense, and there can be no assurance
that the Company will be able to retain its employees who provide such
professional services or be able to attract and retain such personnel in the
future.
 
RELIANCE ON ACQUISITIONS
 
  The Company believes that its future growth will depend, in part, on its
ability to successfully identify, acquire and then develop promising
technologies and products. In addition, the Company intends to build its
product development staff in part through acquisitions. On September 30, 1997,
the Company acquired R.D. Nickel. The integration of R.D. Nickel or any other
future acquisitions into the Company's existing business could result in
certain unanticipated difficulties that could require a disproportionate
amount of management's attention and the Company's resources. Furthermore,
there can be no assurance that the anticipated benefits of acquiring R.D.
Nickel or any other future acquisition will be realized. The Company has
limited experience in completing acquisitions and integrating acquired
technologies or products into its operations. The Company may compete for
future acquisition opportunities with other companies that have significantly
greater financial and management resources. While the Company is continually
searching for acquisition opportunities, the Company is not currently a party
to any agreements, understandings or negotiations with respect to any material
acquisition, and there can be no assurance that the Company will be successful
in identifying, acquiring and developing products and technology. Acquisitions
could also have adverse short-term effects on the Company's operating results,
and could result in dilutive issuances of equity securities and the incurrence
of debt and contingent liabilities. In addition, many business acquisitions
must be accounted for as purchases and, because most software-related
acquisitions involve the purchase of significant intangible assets, these
acquisitions typically result in substantial amortization charges and may also
involve charges for acquired research and development projects, which could
have a material adverse effect on the Company's operating results. The Company
has incurred significant charges of this nature in connection with its
acquisition of R.D. Nickel. See "Company Background."
 
MANAGEMENT OF PROFESSIONAL SERVICES GROWTH
 
  The Company recently has experienced a period of growth in its professional
services business, with revenues from such business increasing from $27.0
million for the nine months ended September 30, 1996 to $31.0 million for the
nine months ended September 30, 1997. The Company's ability to staff and
effectively manage any future growth in this business will require it to
continue to improve its operational, financial and management controls and
reporting systems and procedures, and to hire, train, motivate and manage its
professional services employees. There can be no assurance that the Company
will be able to manage these challenges in an efficient or timely manner. If
management of the Company is unable to manage growth effectively, the
Company's business, financial condition and results of operations could be
materially adversely affected.
 
DEPENDENCE ON CUSTOMER BASE
 
  Most of the Company's sales are made to its existing customers. Customers
typically pay a one-time licensing fee for use of the Company's products and
generally pay an annual charge for maintenance services which include software
updates and technical support. There can be no assurance that customers will
continue to purchase the Company's products and services, that the Company's
historic maintenance renewal rates will continue, or that the Company will be
able to maintain its current pricing levels for products and maintenance
services. Customers' decisions not to renew their maintenance agreements or to
renew them on different terms could have a material adverse effect on the
Company's business, financial condition and results of operations.
 
RELIANCE ON MAINFRAME COMPUTING ENVIRONMENT
 
  The majority of the Company's products are purchased by customers using IBM
and IBM-compatible mainframe computing platforms. Worldwide, an increasing
proportion of computing functions are being
 
                                       9
<PAGE>
 
performed on alternative computing platforms, including mid-range computers
and client/server networks. A significant shift in the way the Company's
customers use computing platforms may have a material adverse effect on the
Company's business, financial condition and results of operations. In
addition, although the Company believes that any migration away from mainframe
computing platforms is subsiding as a result of more cost effective mainframe
technology and other factors, any further significant reduction in the role of
mainframe or other legacy systems could have a material adverse effect on the
Company's business, financial condition and results of operations.
 
PROPRIETARY TECHNOLOGY
 
  The Company's success is dependent to a significant extent on its ability to
protect its proprietary rights. The Company has no patents and depends upon a
combination of trade secret, copyright and trademark laws, license agreements,
nondisclosure, assignment of invention and other contractual provisions, and
various security measures to protect its proprietary rights. The Company is
also dependent on SAG and other third parties that license products to the
Company to protect their respective proprietary rights in such products. There
can be no assurance that the legal protections afforded to, or the precautions
taken by, the Company or its third-party licensors will be adequate to prevent
misappropriation of their respective proprietary rights. In addition, these
protections do not prevent independent third-party development of functionally
equivalent or superior technologies, products or professional services. Any
infringement or misappropriation of the Company's proprietary rights, or those
of its third-party licensors, could have a material adverse effect on the
Company's business, financial condition and results of operations.
 
  In the future, litigation may be necessary to enforce and protect the
Company's trade secrets, copyrights and other intellectual property or
proprietary rights. The Company may also be subject to litigation to defend
against claimed infringement of, or to determine the scope and validity of,
the intellectual property or proprietary rights of others. In the event of
litigation involving the use of technology by the Company, the Company could
be required to expend significant resources to develop non-infringing
technology or to obtain licenses to technology involved in litigation. There
can be no assurance that the Company would be successful in such development
or that any such licenses would be available on commercially reasonable terms,
if at all. Although the Company is not aware that its products, trademarks or
other proprietary rights infringe upon the proprietary rights of third
parties, there can be no assurance that third parties will not assert
infringement claims against the Company and that such claims will not have a
material adverse effect on the Company's business, financial condition and
results of operations. Any litigation involving the use of technology by the
Company could result in substantial cost to the Company and divert
management's attention from the Company's operations, either of which could
have a material adverse effect on the Company's business, financial condition
and results of operations. Adverse determinations in such litigation could
result in the loss of the Company's proprietary rights, subject the Company to
significant liabilities, require the Company to seek licenses from third
parties or prevent the Company from selling its products, any one of which
could have a material adverse effect on the Company's business, financial
condition and results of operations. See "Business--Proprietary Rights."
 
DEPENDENCE ON THIRD-PARTY TECHNOLOGY
 
  The Company's products are currently designed, and may in the future be
designed, to work on or in conjunction with certain third-party hardware
and/or software products. If any of these current or future third- party
vendors were to discontinue making their products available to the Company or
to licensees of the Company's products or to increase materially the cost to
the Company or its licensees to acquire, license or purchase such third-party
vendor's products, or if a material problem were to arise in connection with
the ability of the Company's products to properly use or operate with third-
party hardware and/or software products, the Company's products would have to
be redesigned by the Company, or the licensor of the product to the Company,
to function with or on alternative third-party products. There can be no
assurance that an alternative source of suitable technology would be available
or that the Company, or the licensor of the product to the Company, would be
able to develop an alternative product on a timely basis or at a reasonable
cost. The failure of the Company to license, acquire or develop alternative
technologies or products
 
                                      10
<PAGE>
 
on a timely basis and at a reasonable cost could have a material adverse
effect on the Company's business, financial condition and results of
operations.
 
COMPETITION
 
  The markets for the Company's software products and professional services
are highly competitive and characterized by continual change and improvement
in technology. The Company provides products and professional services to
several markets within the computer industry and encounters competitors within
each such market. Many of the Company's competitors have significantly greater
financial, marketing and other competitive resources than the Company. The
Company's principal competitors currently include IBM Corporation ("IBM"),
Oracle Corporation ("Oracle"), Microsoft Corporation ("Microsoft"), Informix
Corporation ("Informix"), PLATINUM Technology, Inc. ("PLATINUM"), Sybase, Inc.
("Sybase"), VIASOFT, Inc. ("Viasoft"), Sterling Software, Inc. ("Sterling
Software"), Visigenic Software, Inc. ("Visigenic"), SAS Institute, Inc.
("SAS"), Formal Systems, Inc. ("Formal Systems"), BDM International, Inc.
("BDM") and Electronic Data Systems Corporation ("EDS"). Few of the Company's
competitors compete in all of the same markets as the Company. In certain
markets in which the Company competes, such as the year 2000 market, there are
no significant barriers to entry. Current and potential competitors may
introduce new and better products, make strategic acquisitions, or establish
cooperative relationships among themselves or with third parties, thereby
increasing the ability of their products to address the needs of the Company's
current and prospective customers. There can be no assurance that the Company
will be able to compete successfully against current and future competitors,
and its failure to do so would have a material adverse effect upon the
Company's business, financial condition and results of operations. In
addition, no assurance can be given that the Company will not be required to
make substantial additional investments in connection with its research,
development, marketing, sales and customer service efforts in order to meet
any competitive threat, or that such required investments will not have a
material adverse effect on operating margins. Increased competition could
result in reduction in market share, pressure for price reductions and related
reductions in gross margins, any of which could materially adversely affect
the Company's business, financial condition and results of operations. See
"Business--Competition."
 
RISK ASSOCIATED WITH INTERNATIONAL SALES AND OPERATIONS
 
  The Company holds the exclusive and perpetual right to license SAG products
in North America, South America, Japan and Israel. In South America, Japan and
Israel, the Company has entered into exclusive distributorship arrangements
with local firms. The Company's distributorships in South America, Japan and
Israel have been in place for 25, 21 and 20 years, respectively, and
collectively accounted for 11.3% and 11.2% of the Company's total revenues in
1996 and the first nine months of 1997, respectively. There can be no
assurance that such distributors will continue to perform as they have
historically and that they will not offer products that compete with the
Company's products. Additionally, the distributorships generally may be
terminated by either party at any time upon compliance with applicable notice
provisions. In the event that any of the distributorships were terminated or
expired, there can be no assurance that the Company could find an adequate
replacement, and such a termination or expiration could have a material
adverse effect on the Company's business, financial condition and results of
operations. The Company is currently renegotiating its distributorship
arrangements in Japan and South America.
 
  Royalty revenues from international distributors represented 17.2% and 17.8%
of the Company's total revenues in 1996 and the first nine months of 1997,
respectively. The Company anticipates that royalty revenues from international
sales and services will continue to account for a material portion of its
total revenues in the foreseeable future. As a result, the Company may be
subject to certain risks associated with international operations, including
risks associated with foreign currency exchange rate fluctuations and risks
associated with the application and imposition of protective legislation and
regulations relating to import or export (including export of high technology
products) or otherwise resulting from foreign policy or the variability of
foreign economic conditions. To date, the Company has not engaged in any
hedging transactions to mitigate its risks relating to exchange rate
fluctuations. Additional risks associated with international operations
include costs of localizing products for foreign countries, lack of acceptance
of localized products
 
                                      11
<PAGE>
 
in foreign countries, difficulties in enforcing intellectual property,
proprietary and contract rights, the burdens of complying with a wide variety
of foreign laws, potentially adverse tax consequences, tariffs, quotas and
other barriers, and potential difficulties in collecting accounts receivable.
There can be no assurance that these and other factors will not have a
material adverse effect on the Company's business, financial condition and
results of operations.
 
RISK OF SOFTWARE DEFECTS
 
  Software products as complex as those offered by the Company frequently
contain errors or defects, especially when first introduced or when new
versions or enhancements are released. Despite product testing, new products
may contain defects or software errors and, as a result, the Company may
experience delayed or lost revenues during the period required to correct any
defects or errors. Any such defects or errors could result in adverse customer
reactions, negative publicity regarding the Company and its products, harm to
the Company's reputation, or loss of or delay in market acceptance, or could
require expensive product changes, any of which could have a material adverse
effect upon the Company's business, financial condition and results of
operations. The Company's Cooperation Agreement with SAG provides for only
limited warranties by SAG with respect to the software products licensed by it
to the Company and, therefore, the Company may be primarily liable to its
customers for defects in SAG-supplied software.
 
POTENTIAL FOR CONTRACT LIABILITY
 
  The Company markets its products and professional services to customers for
developing, building, deploying, maintaining and managing mission-critical
computer software applications and for addressing the year 2000 problem. The
Company's license and other agreements with its customers typically contain
provisions designed to limit the Company's exposure to potential liability
claims relating to the Company's products or professional services. Despite
this precaution, there can be no assurance that the limitations of liability
set forth in the Company's agreements would be enforceable or would otherwise
protect the Company from liability for damages. Although the Company has not
experienced any material liability claims to date, the sale and support of the
Company's products and professional services may entail the risk of such
claims, which could be substantial in light of the use of such products in
mission-critical applications. A material liability claim against the Company,
regardless of its outcome, could result in substantial cost to the Company and
divert management's attention from the Company's operations. Therefore, any
material liability claim could have a material adverse effect on the Company's
business, financial condition and results of operations.
 
DEPENDENCE ON STATE, LOCAL AND OTHER GOVERNMENT CONTRACTS
 
  The Company derived 23.5% of its total revenues in 1996 and 27.6% of its
total revenues for the first nine months of 1997 from selling its products and
professional services directly or indirectly to state and local government
agencies. In addition, the Company derived 8.9% of its total revenues in 1996
and 9.7% of its total revenues for the first nine months of 1997 from selling
its products and professional services directly or indirectly to federal
government agencies. Any failure to obtain a contract award, or a delay on the
part of a government agency in making the award or in ordering products and
professional services under an awarded contract, could have a material adverse
effect on the Company's business, financial condition and results of
operations. Other risks generally involved in government sales include the
larger discounts (and thus lower margins) typically involved in government
sales, the dependence of the Company on the ability of a prime contractor, if
any, to obtain the award and perform the contract, the unpredictability of
funding for various government programs, the ability of the government agency
to unilaterally terminate the contract, and the dependence on the
creditworthiness of any prime contractor (some of which are relatively small
organizations without substantial funds). The Company anticipates that state,
local and other government sales will continue to represent a significant but
fluctuating portion of its revenues in the future.
 
FIXED PRICE CONTRACTS
 
  Revenues from fixed price contracts represented approximately 8.0% and 10.3%
of the Company's total revenues for 1996 and the first nine months of 1997,
respectively. In making proposals for fixed price contracts, the Company
relies on its estimated costs for completing the project. These estimates
reflect, among
 
                                      12
<PAGE>
 
other factors, judgments as to the efficiencies of the Company's technology
and services as applied to the project. Any increased or unexpected costs or
unanticipated delays in connection with the performance of fixed price
contracts could have a material adverse effect on the Company's business,
financial condition and results of operations. In the past, the Company has
suffered material losses on fixed price contracts.
 
DEPENDENCE ON KEY PERSONNEL; NEED TO HIRE ADDITIONAL PERSONNEL
 
  The Company's future performance depends to a significant degree upon the
continued service of the key members of its management, as well as marketing,
sales, consulting and product development personnel, and its ability to
attract and retain new management and other personnel. The loss of any one or
more of the Company's key personnel could have a material adverse effect on
the Company's business, financial condition and results of operations. Company
employees are employed at-will and the Company has no fixed-term employment
agreements with any of its employees.
 
  While historically the Company primarily has relied on SAG for product
development, the Company believes its future success will also depend in part
upon its ability to develop its own technologies and products and,
consequently, upon its ability to attract and retain highly skilled technical
and product development personnel. Competition for such personnel is intense,
and there can be no assurance that the Company will be able to retain its key
employees or that it will be successful in attracting, integrating and
retaining new personnel in the future. Failure to attract, integrate and
retain such personnel could have a material adverse effect on the Company's
business, financial condition and results of operations. In addition, at
September 30, 1997, the Company had 106 independent contractors working as
technical consultants primarily in connection with the Company's professional
service offerings. Competition for such contractors is intense and the failure
to continue to attract and hire such contractors when they are needed could
have a material adverse effect on the Company's business, financial condition
and results of operations.
 
CONTROL BY OFFICERS, DIRECTORS AND THAYER
 
  Upon completion of this offering, the Company's officers and directors, and
their affiliates, in the aggregate, will have voting control over
approximately 73% of the Company's outstanding Common Stock. In particular,
Thayer and its affiliates will have voting control over approximately 60% of
the Company's outstanding Common Stock. As a result, these stockholders will
be able to control all matters requiring stockholder approval, including the
election of directors and approval of significant corporate transactions. The
voting power of Thayer and the Company's officers and directors under certain
circumstances could have the effect of preventing or delaying a change in
control of the Company. See "Principal and Selling Stockholders."
 
ANTI-TAKEOVER EFFECT OF CERTAIN PROVISIONS
 
  The Company's Second Amended and Restated Certificate of Incorporation and
Second Amended and Restated Bylaws contain certain provisions that may have
the effect of discouraging a third party from making an acquisition proposal
for the Company. Such provisions could limit the price that investors might be
willing to pay in the future for shares of the Company's Common Stock. For
example, the Board of Directors is authorized to issue, without stockholder
approval, up to 25,000,000 shares of preferred stock, $.01 par value, of the
Company (the "Preferred Stock") with voting, conversion and other rights and
preferences that may be superior to the Common Stock and that could adversely
affect the voting power or other rights of the holders of Common Stock. The
issuance of Preferred Stock or of rights to purchase Preferred Stock could be
used to discourage an unsolicited acquisition proposal. Other provisions
impose various procedural and other requirements that could make it more
difficult for shareholders to effect certain corporate actions. In addition,
the Company's Board of Directors is divided into three classes, the members of
each of which will serve for a staggered three-year term, which may make it
more difficult for a third party to gain control of the Company's Board of
Directors. Certain provisions of the Cooperation Agreement with SAG may also
have the effect of discouraging a third party from making an acquisition
proposal for the Company. See "Company Background" and "Description of Capital
Stock--Certain Provisions of Delaware Law, the Certificate of Incorporation
and the Bylaws."
 
                                      13
<PAGE>
 
NO PRIOR MARKET FOR COMMON STOCK AND POSSIBLE VOLATILITY OF COMMON STOCK PRICE
 
  Prior to this offering, there has been no public market for the Common
Stock, and there can be no assurance that an active trading market will
develop following this offering. The initial public offering price has been
determined through negotiations among the Company and the Underwriters and may
not be indicative of the market price of the Common Stock after the completion
of this offering. See "Underwriting" for factors considered in determining the
initial public offering price. The market price for the Common Stock after
this offering may be volatile and may be affected by a number of factors,
including the announcement of new products, product enhancements or services
by the Company or its competitors, quarterly variations in the Company's or
its competitors' results of operations, changes in earnings estimates or
recommendations by securities analysts, developments in the Company's
industry, general market conditions and other factors, including factors
unrelated to the operating performance of the Company or its competitors. In
addition, stock prices for many companies in the technology sector have
experienced wide fluctuations that often have been unrelated to the operating
performance of such companies. Such factors and fluctuations, as well as
general economic, political and market conditions, such as recessions, may
materially adversely affect the market price of the Company's Common Stock.
 
SHARES ELIGIBLE FOR FUTURE SALE
 
  Upon completion of this offering, the Company will have outstanding
28,937,500 shares of Common Stock. Of these shares, the 7,700,000 shares
offered hereby will be freely tradable without restriction in the public
market. An additional 2,750,000 shares will be eligible for sale beginning 90
days after the date of this Prospectus (all of which will be subject to 180-
day lock-up agreements between certain shareholders and the Representatives of
the Underwriters), and 17,880,850, 469,150 and 137,500 additional shares (all
of which will be subject to 180-day lock-up agreements) will be eligible for
sale beginning March 31, 1998, June 30, 1998 and August 22, 1998,
respectively. BancAmerica Robertson Stephens may, in its sole discretion and
at any time without notice, release all or any portion of the securities
subject to the lockup agreements. In addition, the Company intends to file
registration statements on Form S-8 under the Securities Act of 1933, as
amended (the "Securities Act"), as soon as practicable after consummation of
this offering, in order to register all shares of Common Stock issuable or
reserved for issuance under the Stock Option Plan. Sales of substantial
amounts of Common Stock or the availability of such shares for sale could
adversely affect prevailing market prices of the Common Stock. See "Shares
Eligible for Future Sale" and "Underwriting."
 
DILUTIVE EFFECT OF THE OFFERING
 
  Purchasers of Common Stock in this offering will experience immediate and
significant dilution of approximately $8.45 in the net tangible book value per
share of the Common Stock so purchased. This will result in the existing
stockholders of the Company realizing an immediate accretion in the net
tangible book value of their investment. See "Dilution."
 
DIVIDENDS
 
  The Company does not anticipate paying any cash dividends on its Common
Stock in the foreseeable future. See "Dividend Policy."
 
                                      14
<PAGE>
 
                              COMPANY BACKGROUND
 
  In February 1981, the Company was incorporated as a Delaware corporation and
established as a holding company for Software AG Americas, Inc. Since 1973,
Software AG Americas, Inc. has primarily licensed and serviced SAG products in
the United States and other countries through a series of licensing agreements
with SAG. In June 1981, the Company sold approximately 30% of its outstanding
common stock in an initial public offering. In 1988, SAG purchased all of the
outstanding stock of the Company, thereby acquiring control of the Company.
 
  On March 31, 1997, the Company consummated the Recapitalization, pursuant to
which the senior management of the Company and Thayer acquired approximately
89% of the outstanding Common Stock of the Company. See "Certain Relationships
and Transactions." Thayer is a private equity fund based in Washington, D.C.
that targets investments in the information technology and services industries
and its investors include corporations, pension funds and financial
institutions. The Company believes that the Recapitalization provides several
significant benefits to the Company, such as access to growth and development
capital, equity ownership incentives for management and other key employees,
and the opportunity and ability to pursue acquisitions and internal product
development.
 
  Immediately prior to the Recapitalization, the Company and SAG entered into
the Cooperation Agreement which generally (i) provides the Company the
exclusive and perpetual right to license and service in North America, South
America, Japan and Israel (the "Territory") both existing and future products
developed or acquired by SAG and (ii) provides SAG the exclusive and perpetual
right to license and service outside the Territory both existing and future
products developed or acquired by the Company. Each of the Company and SAG
must pay the other 24% of the net revenues derived from such licenses. This
24% royalty rate is fixed for 20 years. Except under certain circumstances,
the Company's minimum annual royalty payment to SAG through the year 2000 must
equal at least $21 million. In 1994, 1995 and 1996, the Company's aggregate
royalty payments to SAG were approximately $29.0 million, $23.9 million and
$26.1 million, respectively. See "Certain Relationships and Transactions." The
Company anticipates that the Cooperation Agreement and SAG's equity interest
in the Company will promote close collaboration between the Company and SAG.
See "Principal and Selling Stockholders."
 
  The Cooperation Agreement contains certain safeguards to ensure that the
Company and SAG are able to continue to exercise their respective rights to
license and service each other's products in their respective territories.
These safeguards include rights of first refusal with respect to transfers of
proprietary rights to third parties and restrictions on SAG from competing
against the Company in the Territory and on the Company from competing against
SAG outside the Territory. The Cooperation Agreement also prohibits either
party from consummating a change of control unless such party's successor
agrees to be bound by the terms of the Cooperation Agreement with respect to
all existing products of such party and future products that are materially
derived therefrom. In addition, SAG is precluded from consummating a change of
control unless its successor agrees to continue supporting the research and
development of SAG's then existing and planned products for two years
following the change in control. The Company is precluded from consummating a
change in control in which certain specified entities would be its successor
unless such entities agree to pay the Company's minimum annual royalty
payments to SAG until the later of December 31, 2000 or two years following
the change in control.
 
  On September 30, 1997, the Company acquired R.D. Nickel, a software company
that develops, licenses and supports a family of application development
products, including CONSTRUCT and CONSTRUCT Spectrum. Additionally, R.D.
Nickel has served as the exclusive distributor of the Company's products in
Canada since 1973. In the year ended November 30, 1996 and for the ten months
ended September 30, 1997, R.D. Nickel had revenues of US$13.6 million and
US$12.6 million, respectively. The Company purchased R.D. Nickel for Cdn$14.0
million (approximately US$10.1 million), consisting of a Cdn$7.0 million
promissory note and Cdn$7.0 million in cash. The Company is required to repay
the promissory note with proceeds from this offering. Upon consummation of
this offering, the Company will owe an additional payment of Cdn$500,000
(approximately US$360,000) in connection with the acquisition, which also will
be paid with proceeds from this offering. In connection with this acquisition,
in the quarter ended September 30, 1997, the Company recorded approximately
US$4.9 million of goodwill, which will be amortized on a straight-line basis
over 10 years, and took a one-time charge of approximately US$6.1 million
associated with the purchase of incomplete or in-process research and
development.
 
                                      15
<PAGE>
 
                                USE OF PROCEEDS
 
  The net proceeds to the Company from the sale of the 4,600,000 shares of
Common Stock offered by the Company hereby are estimated to be approximately
$41.7 million, after deducting the underwriting discounts and commissions and
estimated offering expenses payable by the Company. The Company will not
receive any proceeds from the sale of Common Stock by the Selling
Stockholders.
 
  The principal purposes of this offering are to increase the Company's equity
capital, to establish a public market for the Company's Common Stock, to
provide enhanced equity incentives to attract and retain key employees, to
increase the Company's visibility in its markets, to facilitate future access
to public capital markets and to obtain additional working capital. The
Company will use a portion of the net proceeds to repay a promissory note
issued by the Company in connection with the acquisition of R.D. Nickel. This
note bears simple interest at a rate of 9% per annum and will have an
outstanding balance of principal and accrued interest at November 15, 1997 of
approximately Cdn$7.1 million (US$5.1 million). It has a stated maturity date
of September 30, 1999, but requires prepayment upon consummation of this
offering. In accordance with the terms of the acquisition of R.D. Nickel, upon
consummation of this offering, the Company will owe an additional payment of
Cdn$500,000 (approximately US$360,000), which will be paid from the net
proceeds of this offering. See "Company Background."
 
  The remainder of the net proceeds of this offering will be used for working
capital and other general corporate purposes, including financing product
development and augmenting the Company's professional services business. A
portion of the net proceeds may also be used to fund acquisitions of
complementary businesses, products or technologies. The Company is not
currently a party to any agreements, understandings or negotiations with
respect to any material acquisitions. Pending such uses, the Company intends
to invest the net proceeds in short-term, interest bearing, investment grade
securities.
 
                                DIVIDEND POLICY
 
  In 1995 and 1996, while a wholly owned subsidiary of SAG, the Company paid
aggregate cash dividends to SAG of $1.7 million and $9.0 million,
respectively. The Company does not anticipate paying any cash dividends on its
Common Stock in the foreseeable future. Certain of the Company's lines of
credit have the effect of restricting the ability of the Company to pay cash
dividends. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Liquidity and Capital Resources" and Note 6 of
Notes to Consolidated Financial Statements.
 
 
                                      16
<PAGE>
 
                                CAPITALIZATION
 
  The following table sets forth as of September 30, 1997 the capitalization
and short term debt of the Company on an actual basis and on an as adjusted
basis to give effect to the sale by the Company of the 4,600,000 shares of
Common Stock offered by it hereby and the application of the net proceeds
therefrom. See "Use of Proceeds." This table should be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results
of Operations" and the Consolidated Financial Statements and Notes thereto
appearing elsewhere in this Prospectus.
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1997
                                                           --------------------
                                                           ACTUAL   AS ADJUSTED
                                                           -------  -----------
                                                             (in thousands)
<S>                                                        <C>      <C>
Short term debt........................................... $ 5,065    $   --
                                                           =======    =======
Stockholders' equity:
Preferred Stock, $.01 par value; 25,000,000 shares
 authorized; none issued and outstanding actual or as
 adjusted    ............................................. $   --     $   --
Common Stock, $.01 par value; 75,000,000 shares
 authorized; 24,337,500 shares issued and outstanding
 actual, and 28,937,500 shares issued and outstanding as
 adjusted (1).............................................     243        289
Additional paid-in capital................................  37,234     78,868
Retained earnings (deficit)...............................  (1,076)    (1,076)
                                                           -------    -------
  Total stockholders' equity..............................  36,401     78,081
                                                           -------    -------
   Total capitalization................................... $36,401    $78,081
                                                           =======    =======
</TABLE>
- --------
(1) Excludes (i) 5,048,725 shares of Common Stock issuable upon the exercise
    of stock options outstanding at November 18, 1997, granted under the Stock
    Option Plan at a weighted average exercise price of $5.03 per share and
    (ii) 1,826,275 shares of Common Stock reserved for future issuance
    pursuant to the Stock Option Plan. See "Management--Stock Option Plan."
 
 
                                      17
<PAGE>
 
                                   DILUTION
 
  The net tangible book value of the Company as of September 30, 1997 was $3.0
million, or $0.12 per share of outstanding Common Stock. Net tangible book
value per share is equal to the Company's total tangible assets less total
liabilities, divided by the total number of shares of Common Stock
outstanding. After giving effect to the sale of the 4,600,000 shares of Common
Stock offered by the Company hereby and the receipt of the estimated net
proceeds therefrom, the adjusted net tangible book value of the Company as of
September 30, 1997 would have been $44.7 million, or $1.55 per share. This
represents an immediate increase in net tangible book value of $1.43 per share
to existing stockholders and an immediate dilution of $8.45 per share to
investors purchasing shares of Common Stock in this offering. The following
table illustrates this per share dilution:
 
<TABLE>
      <S>                                                           <C>   <C>
      Initial public offering price per share......................       $10.00
                                                                          ------
        Net tangible book value per share at September 30, 1997.... $0.12
        Increase per share attributable to new investors...........  1.43
                                                                    -----
      Net tangible book value per share after this offering........         1.55
                                                                          ------
      Dilution per share to new investors..........................       $ 8.45
                                                                          ======
</TABLE>
 
  The following table summarizes as of September 30, 1997 the differences
between the number of shares of Common Stock purchased from the Company, the
total consideration paid and the average price per share paid by existing
stockholders and by the new investors.
 
<TABLE>
<CAPTION>
                         SHARES PURCHASED (1)   TOTAL CONSIDERATION
                         ------------------------------------------ AVERAGE PRICE
                           NUMBER     PERCENT     AMOUNT    PERCENT   PER SHARE
                         ------------ --------------------- ------- ------------- 
<S>                      <C>          <C>       <C>         <C>     <C>           
Existing stockholders
 (1)....................   24,337,500     84.1% $34,765,000   43.0%    $ 1.43
New investors...........    4,600,000     15.9   46,000,000   57.0      10.00
                         ------------  -------  -----------  -----
  Total.................   28,937,500    100.0% $80,765,000  100.0%
                         ============  =======  ===========  =====
</TABLE>
- --------
(1) Sales by the Selling Stockholders in this offering will cause the number
    of shares of Common Stock held by existing stockholders to be reduced to
    21,237,500 shares, or 73.4% of the total number of shares of Common Stock
    to be outstanding after this offering (20,660,000 shares, or 68.7%, if the
    Underwriters' over-allotment option is exercised in full), and will
    increase the number of shares of Common Stock held by the new investors to
    7,700,000 shares, or 26.6% of the total number of shares of Common Stock
    to be outstanding immediately after this offering (8,855,000 shares, or
    29.4%, if the Underwriters' over-allotment option is exercised in full).
    See "Principal and Selling Stockholders."
 
  The calculation of net tangible book value per share and the other
computations above assume no exercise of outstanding options under the Stock
Option Plan. As of November 18, 1997, 5,048,725 shares of Common Stock were
issuable upon exercise of outstanding stock options at a weighted average
exercise price of $5.03 per share. To the extent the outstanding options are
exercised, or additional stock options are granted and exercised at a price
per share below the initial public offering price in the future, there will be
further dilution to new investors. See "Management--Stock Option Plan."
 
                                      18
<PAGE>
 
                     SELECTED CONSOLIDATED FINANCIAL DATA
 
  The consolidated statement of operations data set forth below for each of
the years ended December 31, 1994, 1995 and 1996 and the consolidated balance
sheet data as of December 31, 1995 and 1996 have been derived from the
Company's consolidated financial statements, which statements have been
audited by KPMG Peat Marwick LLP, independent certified public accountants,
and are included elsewhere in this Prospectus. The consolidated balance sheet
data at December 31, 1994 is derived from the Company's consolidated financial
statements, which statements have been audited by KPMG Peat Marwick LLP and
are not included in this Prospectus. The financial data presented as of and
for the years ended December 31, 1992 and 1993 are derived from the Company's
financial statements, which statements have been audited by other auditors and
are not included in this Prospectus. The financial data presented as of
September 30, 1997 and for the nine months ended September 30, 1996 and 1997
are derived from unaudited consolidated financial statements included
elsewhere in this Prospectus, which, in the opinion of management, include all
adjustments (consisting only of normal recurring adjustments) necessary to
present fairly the financial data for such periods. The results of operations
for the nine months ended September 30, 1997 are not necessarily indicative of
the results to be expected for the full year or for any future period. The
selected consolidated financial data set forth below should be read in
conjunction with the Consolidated Financial Statements and Notes thereto and
with "Management's Discussion and Analysis of Financial Condition and Results
of Operations" appearing elsewhere in this Prospectus. The historical
financial data set forth below for the periods ended, or as of the dates prior
to, March 31, 1997 reflect the results of operations and balance sheet data of
the Company prior to the Recapitalization when the Company was a wholly owned
subsidiary of SAG and is captioned as "Predecessor." The historical financial
information subsequent to March 31, 1997 reflect the results of operations and
balance sheet data subsequent to the Recapitalization and is captioned as
"Successor." See "Company Background."
 
<TABLE>
<CAPTION>
                                                   PREDECESSOR                         COMBINED (1) PREDECESSOR SUCCESSOR
                              -------------------------------------------------------- ------------ ----------- ---------
                                                                               NINE        NINE        THREE       SIX
                                                                              MONTHS     MONTHS       MONTHS     MONTHS
                                        YEAR ENDED DECEMBER 31,                ENDED      ENDED        ENDED      ENDED
                              ---------------------------------------------- SEPT. 30,  SEPT. 30,    MARCH 31,  SEPT. 30,
                                1992      1993      1994     1995     1996     1996        1997        1997       1997
                              --------  --------  -------- -------- -------- --------- ------------ ----------- ---------
                                                        (in thousands, except per share data)
<S>                           <C>       <C>       <C>      <C>      <C>      <C>       <C>          <C>         <C>
CONSOLIDATED STATEMENT OF    
 OPERATIONS DATA:            
Revenues:                    
 Software license fees....... $ 50,498  $ 51,672  $ 51,832 $ 52,061 $ 52,163 $ 31,763    $ 40,053     $ 7,341    $32,712
 Maintenance fees............   51,162    57,264    65,871   65,307   69,702   51,778      53,288      17,352     35,936
 Professional service fees...   24,139    31,175    29,552   35,194   34,975   26,980      30,976       9,948     21,028
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
   Total revenues............  125,799   140,111   147,255  152,562  156,840  110,521     124,317      34,641     89,676
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Cost of revenues:            
 Software license............   12,046    14,331    13,513   15,244   14,120    8,543      12,600       2,098     10,502
 Maintenance.................   23,457    29,796    29,823   23,488   25,885   19,263      20,844       6,205     14,639
 Professional services.......   19,430    25,835    26,490   32,591   32,966   25,854      27,153       9,211     17,942
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
   Total cost of revenues ...   54,933    69,962    69,826   71,323   72,971   53,660      60,597      17,514     43,083
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Gross profit.................   70,866    70,149    77,429   81,239   83,869   56,861      63,720      17,127     46,593
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Operating expenses:          
 Software product            
  development................    6,219     3,045       900      900    1,372    1,372         595         --         595
 Sales and marketing.........   36,239    43,439    50,422   52,512   48,677   31,139      27,854       7,317     20,537
 Administrative and          
  general....................   36,281    28,636    25,212   24,639   28,539   23,472      26,749       8,500     18,249
 Write-off of acquired in-   
  process research and       
  development costs (2)......      --        --        --       --       --       --        6,051         --       6,051
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
   Total operating expenses..   78,739    75,120    76,534   78,051   78,588   55,983      61,249      15,817     45,432
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Income (loss) from           
 operations..................   (7,873)   (4,971)      895    3,188    5,281      878       2,471       1,310      1,161
Other income and expense,    
 net.........................    1,431     7,599     1,882    2,449    5,230    2,173       2,354         978      1,376
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Income (loss) before         
 cumulative effect of change 
 in accounting principle and 
 income taxes................   (6,442)    2,628     2,777    5,637   10,511    3,051       4,825       2,288      2,537
Cumulative effect of change  
 in accounting principle.....      --      5,070       --       --       --       --          --          --         --
Income tax provision         
 (benefit) ..................     (855)    1,318     1,395    2,311    4,302    1,141       4,528         915      3,613
                              --------  --------  -------- -------- -------- --------    --------     -------    -------
Net income (loss)............ $ (5,587) $  6,380  $  1,382 $  3,326 $  6,209 $  1,910    $    297     $ 1,373    $(1,076)
                              ========  ========  ======== ======== ======== ========    ========     =======    =======
Net income (loss) per share  
 (3)......................... $  (0.18) $   0.21  $   0.05 $   0.11 $   0.21 $   0.06    $   0.01     $  0.05    $ (0.04)
                              ========  ========  ======== ======== ======== ========    ========     =======    =======
Dividends.................... $    --   $    --   $    600 $  1,700 $  9,000 $    --     $    --      $   --     $   --
                              ========  ========  ======== ======== ======== ========    ========     =======    =======
</TABLE>
 
                                      19
<PAGE>
 
<TABLE>
<CAPTION>
                                        PREDECESSOR                 SUCCESSOR
                         ------------------------------------------ ---------
                                       DECEMBER 31,
                         ------------------------------------------ SEPT. 30,
                          1992    1993    1994     1995      1996     1997
                         ------- ------- ------- --------  -------- ---------
                                             (in thousands)
<S>                      <C>     <C>     <C>     <C>       <C>      <C>       
CONSOLIDATED BALANCE
 SHEET DATA:
Working capital
 (deficit).............. $ 7,239 $ 6,355 $ 5,167 $ (2,465) $ 30,421 $  3,119
Total assets............  75,647  74,175  86,466  125,612   158,088  141,056
Long-term debt, less
 current maturities.....   5,942   3,212     431      --        --       --
Total stockholders'
 equity.................  23,810  30,190  30,972   32,599    29,808   36,401
</TABLE>
- --------
(1) Reflects combined data for the three months ended March 31, 1997 (prior to
    the Recapitalization) and for the six months ended September 30, 1997
    (subsequent to the Recapitalization).
(2) The write-off of acquired in-process research and development costs for
    the nine months ended September 30, 1997 relates to the Company's
    acquisition of R.D. Nickel. Before deducting the nonrecurring write-off
    for this period, income from operations was approximately $8.5 million,
    net income was approximately $6.3 million and net income per share was
    $0.23 (based on weighted average fully diluted shares outstanding of
    27,068,617).
(3) Shares used in computing net income (loss) per share for all periods
    presented are 30,231,117, except for the six and nine month periods ended
    September 30, 1997 which are 27,068,617. See Note 1 of Notes to
    Consolidated Financial Statements.
 
                                      20
<PAGE>
 
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
  The following discussion contains forward-looking statements which involve
risks and uncertainties. The Company's actual results may differ significantly
from the results discussed in the forward-looking statements. Factors that
might cause such a difference include, but are not limited to, those discussed
in "Risk Factors."
 
OVERVIEW
 
  The Company is an enterprise solutions company that provides robust software
products and related professional services to large organizations with complex
computing requirements. The Company's revenues are primarily derived from
license fees for the use of software products, fees for maintenance related to
those products and fees for professional services. Since 1973, the Company has
primarily licensed and serviced SAG products in the United States and other
countries through a series of licensing agreements with SAG. In 1981, the
Company sold approximately 30% of its outstanding Common Stock in an initial
public offering. In 1988, SAG purchased all of the outstanding Common Stock of
the Company, thereby acquiring control of the Company.
 
  On March 31, 1997, the Company consummated the Recapitalization, pursuant to
which the senior management of the Company and Thayer acquired approximately
89% of the outstanding Common Stock of the Company. The Company believes the
Recapitalization provides several significant benefits to the Company such as
access to growth and development capital, equity ownership incentives for
management and other key employees, and the opportunity and ability to pursue
acquisitions and internal product development. See "Company Background" and
"Certain Relationships and Transactions."
 
  Prior to the Recapitalization, the Company's management team was constrained
by SAG in its ability to develop new products, license third-party software,
retain capital for expansion and make acquisitions of companies, products or
technologies. The Company's relatively low software product development
expenditures resulted, in part, from these constraints. Management has
undertaken several strategic initiatives since the Recapitalization to
increase revenue growth and profitability, including building a product
development organization, developing a product and professional services
offering that addresses the year 2000 problem and acquiring R.D. Nickel.
 
  Software license fees are generated through the licensing of enterprise
development and enterprise enablement products. Enterprise development
products include ADABAS, a high-performance data management system, and
NATURAL, a 4GL programming language. Enterprise enablement software products
include ENTIRE, a family of middleware products; INSIGHT 2000 Tool Kit, a
software product that addresses the year 2000 problem; and a number of Company
and third-party products which address the data warehouse and Web enablement
markets. The Company recognizes license fee revenues in accordance with
Statement of Position 91-1, "Software Revenue Recognition" issued by the
American Institute of Certified Public Accountants. Software license fee
revenues are recognized upon shipment of the software if the software is not
subject to customer acceptance or significant post-delivery obligations. If
the license is subject to customer acceptance or significant post-delivery
obligations, the recognition of license fees is deferred until customer
acceptance or the significant post-delivery obligations have been met.
 
  The Company also provides maintenance and support services to its customers.
Such maintenance services are typically provided in accordance with annual
agreements, with maintenance fees charged as a percentage of current software
license fees. Maintenance fees are recognized ratably over the term of the
agreement.
 
  Software license and maintenance fees are derived from both direct and
indirect channels. In North America, a direct sales and support structure is
utilized through the Company's wholly
 
                                      21
<PAGE>
 
owned subsidiaries. In the remainder of the Territory, exclusive distributors
sell the Company's products and provide maintenance support and pay the
Company a royalty on the revenues derived therefrom. The Company has
historically derived the majority of its revenues from sales within the United
States. Royalty revenues from international distributors represented 14.1%,
17.2% and 17.8% of the Company's total revenues in 1995, 1996 and the nine
months ended September 30, 1997, respectively.
 
  The Company also generates revenues through the provision of professional
services associated with the implementation and deployment of the Company's
enterprise development and enterprise enablement products and through
educational services. The Company recognizes revenue from professional
services as such services are performed. The Company's professional services
offerings include consulting, software integration, system implementation,
large project management and year 2000 analysis and remediation. These
services are delivered on either a time and materials basis or a fixed price
basis. The Company is currently moving away from fixed price professional
services contracts. However, year 2000 business will continue to be conducted
using primarily fixed price contracts based on the number of lines of code
analyzed or remediated, as opposed to a specific and defined set of
deliverables as is the case in traditional fixed price contracts.
 
  The Company offers its products and professional services to certain
customers under Enterprise License Agreements ("ELAs"). ELAs are typically
long term contracts of three to five years which include the provision of
software products, professional services and maintenance support. Revenues
from software licenses sold as part of an ELA are recognized as revenue when
such products are shipped and revenue from professional services and
maintenance support are recognized as provided. As of September 30, 1997, 106
of the Company's customers had entered into ELAs with the Company.
 
                                      22
<PAGE>
 
RESULTS OF OPERATIONS
 
  The following table sets forth certain financial data for the periods
indicated expressed as a percentage of total revenues.
 
<TABLE>
<CAPTION>
                                        PREDECESSOR                      COMBINED (1)
                         ----------------------------------------------- ------------
                                                             NINE MONTHS NINE MONTHS
                                  YEAR ENDED                    ENDED       ENDED
                                 DECEMBER 31,                 SEPT. 30,   SEPT. 30,
                         ----------------------------------  ----------- ------------
                         1992    1993   1994   1995   1996      1996         1997
                         -----   -----  -----  -----  -----  ----------- ------------
<S>                      <C>     <C>    <C>    <C>    <C>    <C>         <C>
Revenues:
  Software license
   fees.................  40.1%   36.9%  35.2%  34.1%  33.3%     28.7%       32.2%
  Maintenance fees......  40.7    40.9   44.7   42.8   44.4      46.8        42.9
  Professional services
   fees.................  19.2    22.2   20.1   23.1   22.3      24.5        24.9
                         -----   -----  -----  -----  -----     -----       -----
    Total revenues...... 100.0   100.0  100.0  100.0  100.0     100.0       100.0
                         -----   -----  -----  -----  -----     -----       -----
Cost of revenues:
  Software license......   9.6    10.2    9.2   10.0    9.0       7.7        10.1
  Maintenance...........  18.6    21.3   20.3   15.4   16.5      17.4        16.8
  Professional
   services.............  15.4    18.4   18.0   21.4   21.0      23.4        21.8
                         -----   -----  -----  -----  -----     -----       -----
    Total cost of
     revenues...........  43.6    49.9   47.5   46.8   46.5      48.5        48.7
                         -----   -----  -----  -----  -----     -----       -----
Gross profit............  56.4    50.1   52.5   53.2   53.5      51.5        51.3
                         -----   -----  -----  -----  -----     -----       -----
Operating expenses:
  Software product
   development..........   4.9     2.2    0.6    0.6    0.9       1.2         0.5
  Sales and marketing...  28.8    31.0   34.2   34.4   31.0      28.2        22.4
  Administrative and
   general..............  28.8    20.4   17.1   16.2   18.2      21.2        21.5
  Write-off of acquired
   in-process research
   and development costs
   (2)..................   --      --     --     --     --        --          4.9
                         -----   -----  -----  -----  -----     -----       -----
    Total operating ex-
     penses.............  62.5    53.6   51.9   51.2   50.1      50.6        49.3
                         -----   -----  -----  -----  -----     -----       -----
Income (loss) from
 operations.............  (6.1)   (3.5)   0.6    2.0    3.4       0.9         2.0
Other income and
 expense, net ..........   1.1     5.4    1.3    1.6    3.3       2.0         1.9
                         -----   -----  -----  -----  -----     -----       -----
Income (loss) before
 cumulative effect of
 change in accounting
 principle and
 income taxes...........  (5.0)    1.9    1.9    3.6    6.7       2.9         3.9
Cumulative effect of
 change in accounting
 principle..............   --      3.6    --     --     --        --          --
Income tax provision
 (benefit)..............  (0.7)    0.9    0.9    1.5    2.6       1.0         3.6
                         -----   -----  -----  -----  -----     -----       -----
Net income (loss).......  (4.3)%   4.6%   1.0%   2.1%   4.1%      1.9%        0.3%
                         =====   =====  =====  =====  =====     =====       =====
</TABLE> 
  The following table sets forth, for each component of revenues, the cost of
such revenues as a percentage of such revenues for the periods indicated:
<TABLE> 
<CAPTION>
                                        PREDECESSOR                      COMBINED (1)
                         ----------------------------------------------- ------------
                                                             NINE MONTHS NINE MONTHS
                                  YEAR ENDED                    ENDED       ENDED
                                 DECEMBER 31,                 SEPT. 30,   SEPT. 30,
                         ----------------------------------  ----------- ------------
                         1992    1993   1994   1995   1996      1996         1997
                         -----   -----  -----  -----  -----  ----------- ------------
<S>                      <C>     <C>    <C>    <C>    <C>    <C>         <C>
  Software license......  23.9%   27.7%  26.1%  29.3%  27.1%     26.9%       31.5%
  Maintenance...........  45.8    52.0   45.3   36.0   37.1      37.2        39.1
  Professional
   services.............  80.5    82.9   89.6   92.6   94.3      95.8        87.7
</TABLE>
- --------
(1) Reflects combined data for the three months ended March 31, 1997 (prior to
    the Recapitalization) and for the six months ended September 30, 1997
    (subsequent to the Recapitalization).
(2) The write-off of acquired in-process research and development costs for the
    nine months ended September 30, 1997 relates to the Company's acquisition
    of R.D. Nickel. Before deducting the nonrecurring write-off for this
    period, income from operations as a percentage of total revenues was 6.9%
    and net income as a percentage of total revenues was 5.1%.
 
                                       23
<PAGE>
 
NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996
 
 Revenues
 
  Total Revenues. The Company's revenues are currently derived from fees from
licensing the Company's software products, fees for providing maintenance to
customers which have licensed the Company's software products and fees from
professional services. The Company's total revenues were $124.3 million and
$110.5 million for the nine months ended September 30, 1997 and 1996,
respectively, representing an increase of 12.5%.
 
  Software License Fees. The Company's software license fees are derived
primarily from the licensing of the Company's enterprise development and
enterprise enablement products. Software license fees were $40.1 million and
$31.8 million for the nine months ended September 30, 1997 and 1996,
respectively, representing an increase of 26.1%. This increase was primarily
attributable to the reorganization of the direct sales force at the beginning
of 1997 into three groups, with one group focused on software products,
another on professional services and a third on the Year 2000 Program. As a
result of this reorganization, the Company has experienced increased
acceptance of ELAs by its customer base. For the nine months ended September
30, 1997, the Company has entered into 30 new ELAs, compared to 14 new ELAs
for the nine months ended September 30, 1996.
 
  Maintenance Fees. The Company's maintenance fees are derived primarily from
providing technical support to customers which have licensed the Company's
enterprise development and enterprise enablement products. Maintenance is
available in various levels of support and priced as a percentage of the
software license fees. The most commonly contracted level is priced at 18% of
the applicable license fee at the time of renewal. Software customers are not
required to renew their maintenance agreements and renewals can be expected
only if the customer continues to use the licensed product. Maintenance fees
were $53.3 million and $51.8 million for the nine months ended September 30,
1997 and 1996, respectively, representing an increase of 2.9%. This increase
was due primarily to the effect of price increases, combined with an increase
in the maintenance base from the sale of new software licenses.
 
  Professional Services Fees. The Company's professional services fees are
derived primarily from work performed by the Company on behalf of customers
who have licensed the Company's software products. Professional services fees
were $31.0 million and $27.0 million for the nine months ended September 30,
1997 and 1996, respectively, representing an increase of 14.8%. This increase
was primarily attributable to the Company's Year 2000 Program, which began in
1997 and contributed $3.7 million of professional services fees in the nine
months ended September 30, 1997.
 
 Cost of Revenues
 
  Software License. Software license costs consist primarily of royalties paid
to third parties. Software license costs were $12.6 million and $8.5 million
for the nine months ended September 30, 1997 and 1996, respectively,
representing 31.5% and 26.9% of software license fees for each respective
period. The increase in dollar amount was due primarily to an increase in
sales volume. The percentage increase was primarily due to a shift in product
mix since royalty rates on third-party products vary from 24% to 40%.
 
  Maintenance. Maintenance costs consist of royalties paid to third parties,
the costs of providing customer support and the distribution costs of new
releases. Maintenance costs were $20.8 million and $19.3 million for the nine
months ended September 30, 1997 and 1996, respectively, representing 39.1% and
37.2% of maintenance fees for each respective period. This increase was
primarily attributable to the addition of staff to support new enterprise
enablement products.
 
                                      24
<PAGE>
 
  Professional Services. Professional services costs consist of labor and
related overhead costs for the people performing the services. Such costs
include costs for project management, quality control, proposal writing and
project review. Professional services costs were $27.2 million and $25.9
million for the nine months ended September 30, 1997 and 1996, respectively,
representing 87.7% and 95.8% of professional services fees for each respective
period. The improvement in margin was primarily attributable to improved
performance on fixed price contracts combined with improved utilization of
resources. Both of these improvements were derived from process changes
initiated in late 1995 that included enhanced infrastructure and tools for
project management, improved estimating and bidding processes and expanded
quality control procedures.
 
 Operating Expenses
 
  Software Product Development. Software product development expenses include
all labor and overhead costs related to the development of software products
owned by the Company. Software product development costs were $0.6 million and
$1.4 million for the nine months ended September 30, 1997 and 1996,
respectively, representing 1.4% and 4.3% of software license fees for each
respective period. This decrease was the result of a sale, with transfer of
the applicable software product development costs, of one of the Company's
products in 1996 to a third party. Prior to the Recapitalization, the
Company's ability to invest in software product development was constrained.
The Company expects software product development expenses to increase in the
future as a percentage of software license fees.
 
  Sales and Marketing. Sales and marketing expenses consist primarily of
employee salaries, benefits, commissions, and associated overhead costs, and
the cost of marketing programs, direct mailings, public relations, trade
shows, seminars, advertising and related communications. Sales and marketing
expenses were $27.9 million and $31.1 million for the nine months ended
September 30, 1997 and 1996, respectively, representing 22.4% and 28.2% of
total revenues for each respective period. This decrease was primarily
attributable to reductions in the direct sales force and related support
personnel, combined with reductions in marketing staff and programs. These
reductions, which were undertaken to reduce the Company's cost of sales
relative to software license fees and were part of an overall cost reduction
program, began in 1995 and were substantially implemented by June 1997. The
program reduced the number of direct sales, direct sales support and marketing
personnel from 252 at December 31, 1994 to 124 at September 30, 1997.
 
  Administrative and General. Administrative and general expenses include
employee salaries and benefits for administration, executive, finance, legal,
human resources, data center, distribution and internal systems personnel and
associated overhead costs, as well as bad debt expenses and accounting and
legal expenses. Administrative and general expenses were $26.7 million and
$23.5 million for the nine months ended September 30, 1997 and 1996,
respectively, representing 21.5% and 21.2% of total revenues for each
respective period. The increased dollar amount was the result of increases in
personnel related expenses and infrastructure required to support an
independent company.
 
  Write-off of Acquired In-Process Research and Development Costs. The write-
off of acquired in-process research and development costs was attributable to
certain of the products acquired in the acquisition of R. D. Nickel. See Note
4 of the Unaudited Condensed Consolidated Financial Statements.
 
 
 Other
 
  Other Income and Expense, Net.  Other income and expense, net consists
primarily of interest earned on cash, cash equivalents, short term investments
and long term customer contracts carried by the Company, and miscellaneous
income, offset in part by interest expense associated with equipment
financing. Interest and investment income and expense, net was $2.4 million
and $2.2 million for the nine months ended September 30, 1997 and 1996,
respectively.
 
  Income Tax Provision (Benefit). Income tax provision (benefit) was $4.5
million and $1.1 million for the nine months ended September 30, 1997 and
1996, respectively, resulting in effective tax rates of 41.6% (exclusive of
the write-off of acquired in-process research and development costs), and
37.4%, respectively. This increase in rate was primarily attributable to the
non-deductible expenses incurred as a result of the Recapitalization.
 
                                      25
<PAGE>
 
YEARS ENDED DECEMBER 31, 1996 AND 1995
 
 Revenues
 
  Total Revenues. The Company's total revenues were $156.8 million and $152.6
million in 1996 and 1995, respectively, representing an increase of 2.8%.
 
  Software License Fees. Software license fees were $52.2 million in 1996 and
$52.1 million in 1995, or 33.3% and 34.1% of total revenues for each
respective period.
 
  Maintenance Fees. Maintenance fees were $69.7 million in 1996 and $65.3
million in 1995, representing an increase of 6.7%. This increase was due
primarily to the effect of price increases combined with an increase in the
maintenance base from the sale of additional software licenses.
 
  Professional Services Fees. Professional services fees were $35.0 million in
1996 and $35.2 million in 1995, or 22.3% and 23.1% of total revenues for each
respective period. This minimal decline from 1995 to 1996 was the result of
actions taken in the latter part of 1995 to temporarily curb growth in the
professional services operation so that the Company could build a stronger
infrastructure and control process to support the rapid growth anticipated
from the Year 2000 Program. These actions were largely accomplished and
accounted for in the first half of 1996.
 
 Cost of Revenues
 
  Software License. Software license costs were $14.1 million in 1996 and
$15.2 million in 1995, representing 27.1% and 29.3% of software license fees
for each respective period. This decrease was primarily attributable to lower
third-party royalty rates associated with a slight shift in product mix.
 
  Maintenance. Maintenance costs were $25.9 million in 1996 and $23.5 million
in 1995, representing 37.1% and 36.0% of maintenance fees for each respective
period. The increase from 1995 to 1996 was primarily attributable to royalties
related to additional maintenance fees combined with a change in product mix.
 
  Professional Services. Professional services costs were $33.0 million in
1996 and $32.6 million in 1995, representing 94.3% and 92.6% of professional
services fees in each respective period. This increase was primarily
attributable to an increase in spending for infrastructure to support the
anticipated growth in the Year 2000 Program, partially offset by improved
margins on new projects.
 
 Operating Expenses
 
  Software Product Development. Software product development expenses were
$1.4 million in 1996 and $0.9 million in 1995, representing 2.6% and 1.7% of
software license fees, respectively. This increase was primarily attributable
to the employment of additional staff to develop and enhance the Company's
products.
 
  Sales and Marketing. Sales and marketing expenses were $48.7 million in 1996
and $52.5 million in 1995, representing 31.0% and 34.4% of total revenues,
respectively. This decrease in expenses was primarily attributable to
reductions made in 1995 to the direct sales force and to the direct support
personnel. As discussed previously, these reductions commenced in 1995 and
were substantially implemented by June 1997. The net effect of this reduction
during 1996 was to reduce the direct selling and support personnel from 131 at
December 31, 1995, to 98 at December 31, 1996, a net reduction of 25%.
 
  Administrative and General. Administrative and general expenses were $28.5
million in 1996 and $24.6 million in 1995, representing 18.2% and 16.2% of
total revenues, respectively. This increase was primarily attributable to
investments in computer equipment necessary to support anticipated growth of
the Year 2000 Program and severance payments made to the Company's former
chief executive officer.
 
 Other
 
  Other Income and Expense, Net.  Other income and expense, net was $5.2
million in 1996 and $2.4 million in 1995. The difference was attributable to
interest received on $30.0 million in loans made to SAG in three stages over
1995 and 1996, combined with income received for the sale of the rights to one
of the Company's products. The loans were retired in March 1997 prior to the
Recapitalization.
 
                                      26
<PAGE>
 
  Income Tax Provision. Income tax provision was $4.3 million and $2.3 million
in 1996 and 1995, respectively, resulting in effective tax rates of 40.9% and
41.0%, respectively.
 
YEARS ENDED DECEMBER 31, 1995 AND 1994
 
 Revenues
 
  Total Revenues. The Company's total revenues were $152.6 million and $147.3
million in 1995 and 1994, respectively, representing an increase of 3.6%.
 
  Software License Fees. Software license fees were $52.1 million in 1995 and
$51.8 million in 1994, or 34.1% and 35.2% of total revenues for each
respective period.
 
  Maintenance Fees. Maintenance fees were $65.3 million in 1995 and $65.9
million in 1994, or 42.8% and 44.7% of total revenues for each respective
period. This decrease was primarily attributable to the transfer in 1994 of
the rights to license SAG products in Southeast Asia from the Company to SAG.
These rights accounted for 1994 maintenance revenue of $3.0 million. Adjusting
1994 for the impact of the loss of this territory and these rights in 1995,
maintenance revenues would have grown 3.8% from $62.9 million in 1994 to $65.3
million in 1995. The increase was due primarily to the effect of price
increases, combined with an increase in the maintenance base from the sale of
new software licenses.
 
  Professional Services Fees. Professional services fees were $35.2 million in
1995 and $29.6 million in 1994, representing an increase of 18.9%. This growth
was the result of an increased level of business in the customer base, aided
significantly by the award to the Company of several large contracts.
 
 Costs of Revenues
 
  Software Licenses. Software license costs were $15.2 million in 1995 and
$13.5 million in 1994, representing 29.3% and 26.1% of software license fees
for each respective period. This increase was primarily attributable to an
increase in third-party royalty rates associated with a shift in product mix.
 
  Maintenance. Maintenance costs were $23.5 million in 1995 and $29.8 million
in 1994, representing 36.0% and 45.3% of maintenance fees for each respective
period. This decrease from 1994 to 1995 was primarily attributable to
personnel cost reductions made as a result of the transfer of the Southeast
Asian territory to SAG, combined with a significant reduction in customer
support and product release personnel. This planned reduction was combined
with changes in support processes designed to improve productivity and
customer service.
 
  Professional Services. Professional services costs were $32.6 million in
1995 and $26.5 million in 1994, representing 92.6% and 89.6% of professional
services fees in each respective period. This increase was primarily
attributable to losses on certain fixed price contracts. As a result, the
Company temporarily slowed the growth in professional services in order to
improve its infrastructure and control processes.
 
 Operating Expenses
 
   Software Product Development. Software product development expenses were
$0.9 million in 1995 and $0.9 million in 1994, representing 1.7% of software
license fees in both years.
 
  Sales and Marketing. Sales and marketing expenses were $52.5 million in 1995
and $50.4 million in 1994, representing 34.4% and 34.2% of total revenues,
respectively. The increase in expenses was attributable to higher commissions
resulting from the growth in software licenses and professional services fees.
 
  Administrative and General. Administrative and general expenses were $24.6
million in 1995 and $25.2 million in 1994, representing 16.2% and 17.1% of
total revenues for each respective period. Adjusting for a $1.2 million
reduction in bad debt expense during 1994 that resulted from the recovery of a
previously reserved receivable, administrative and general expenses decreased
$1.8 million in 1995, primarily due to the Company's cost reduction program.
 
                                      27
<PAGE>
 
 Other
 
   Other Income and Expense, Net. Other income and expense, net was $2.4
million in 1995 and $1.9 million in 1994.
 
  Income Tax Provision. Income tax provision was $2.3 million and $1.4 million
for 1995 and 1994, respectively, resulting in effective tax rates of 41.0% and
50.2%, respectively.
 
QUARTERLY RESULTS OF OPERATIONS
 
  The following table sets forth certain unaudited quarterly statement of
operations data for each of the eight most recent quarters. In the opinion of
management, this information has been prepared on the same basis as the
audited financial statements appearing elsewhere in this Prospectus, and all
necessary adjustments, consisting only of normal recurring adjustments, have
been included in the amounts stated below to present fairly the unaudited
quarterly results when read in conjunction with the audited Consolidated
Financial Statements and Notes thereto. The operating results for any quarter
are not necessarily indicative of results for any future period.
 
<TABLE>
<CAPTION>
                                                                          PREDECESSOR                             SUCCESSOR
                                                    --------------------------------------------------------- ------------------
                                                                                   QUARTER ENDED
                                                    ----------------------------------------------------------------------------
                                                    DEC. 31, MARCH 31, JUNE 30,  SEPT. 30, DEC. 31, MARCH 31, JUNE 30, SEPT. 30,
                                                      1995     1996      1996      1996      1996     1997      1997     1997
                                                    -------- --------- --------  --------- -------- --------- -------- ---------
                                                                                  (in thousands)
<S>                                                 <C>      <C>       <C>       <C>       <C>      <C>       <C>      <C>
Revenues:
 Software license fees.............                 $17,309   $ 6,609  $12,369    $12,785  $20,400   $ 7,341  $14,254   $18,458
 Maintenance fees..................                  17,744    17,171   17,225     17,382   17,924    17,352   18,394    17,542
 Professional services fees........                   8,206     8,506    7,515     10,959    7,995     9,948   10,299    10,729
                                                    -------   -------  -------    -------  -------   -------  -------   -------
 Total revenues....................                  43,259    32,286   37,109     41,126   46,319    34,641   42,947    46,729
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Cost of revenues:
 Software license..................                   5,020     1,758    3,291      3,494    5,577     2,098    4,074     6,428
 Maintenance.......................                   6,389     6,614    6,376      6,273    6,622     6,205    6,577     8,062
 Professional services.............                   7,689     8,480    7,291     10,083    7,112     9,211    9,451     8,491
                                                    -------   -------  -------    -------  -------   -------  -------   -------
 Total cost of revenues............                  19,098    16,852   16,958     19,850   19,311    17,514   20,102    22,981
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Gross profit.......................                  24,161    15,434   20,151     21,276   27,008    17,127   22,845    23,748
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Operating expenses:
 Software product development......                     260       410      591        371      --        --       283       312
 Sales and marketing...............                  14,431     8,576   12,851      9,712   17,538     7,317   11,477     9,060
 Administrative and general........                   6,774     7,349    8,784      7,339    5,067     8,500    8,932     9,317
 Write-off of acquired in-process
  research and development costs
  (1)..............................                     --        --       --         --       --        --       --      6,051
                                                    -------   -------  -------    -------  -------   -------  -------   -------
 Total operating expenses..........                  21,465    16,335   22,226     17,422   22,605    15,817   20,692    24,740
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Income (loss) from operations......                   2,696      (901)  (2,075)     3,854    4,403     1,310    2,153      (992)
Other income and expense, net......                     576       592    1,048        533    3,057       978    1,597      (221)
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Income (loss) before income taxes..                   3,272      (309)  (1,027)     4,387    7,460     2,288    3,750    (1,213)
Income tax provision (benefit).....                   1,070       (97)    (404)     1,642    3,161       915    1,599     2,014
                                                    -------   -------  -------    -------  -------   -------  -------   -------
Net income (loss)..................                 $ 2,202   $  (212) $  (623)   $ 2,745  $ 4,299   $ 1,373  $ 2,151   $(3,227)
                                                    =======   =======  =======    =======  =======   =======  =======   =======

</TABLE>
- --------
(1) The write-off of acquired in-process research and development costs for
    the quarter ended September 30, 1997 relates to the Company's acquisition
    of R.D. Nickel. Before deducting the nonrecurring write-off for this
    period, income from operations was approximately $5.1 million and net
    income was approximately $2.8 million.
 
                                      28
<PAGE>
 
  The following table sets forth certain unaudited consolidated quarterly
statement of operations data expressed as a percentage of total revenues for
each of the eight most recent quarters.
 
<TABLE>
<CAPTION>
                                                PREDECESSOR                             SUCCESSOR
                          --------------------------------------------------------- ------------------
                                                         QUARTER ENDED
                          ---------------------------------------------------------------------------- 
                          DEC. 31, MARCH 31, JUNE 30,  SEPT. 30, DEC. 31, MARCH 31, JUNE 30, SEPT. 30,
                            1995     1996      1996      1996      1996     1997      1997     1997
                          -------- --------- --------  --------- -------- --------- -------- ---------
<S>                       <C>      <C>       <C>       <C>       <C>      <C>       <C>      <C>       
Revenues:
 Software license
  fees..................    40.0%     20.5%    33.3%      31.1%    44.0%     21.2%    33.2%     39.5%
 Maintenance fees.......    41.0      53.2     46.4       42.3     38.7      50.1     42.8      37.5
 Professional service
  fees..................    19.0      26.3     20.3       26.6     17.3      28.7     24.0      23.0
                           -----     -----    -----      -----    -----     -----    -----     -----
   Total revenues.......   100.0     100.0    100.0      100.0    100.0     100.0    100.0     100.0
                           -----     -----    -----      -----    -----     -----    -----     -----
Cost of revenue:
 Software license.......    11.6       5.4      8.9        8.5     12.0       6.1      9.5      13.8
 Maintenance............    14.8      20.5     17.2       15.3     14.3      17.9     15.3      17.3
 Professional service...    17.8      26.3     19.6       24.5     15.4      26.6     22.0      18.2
                           -----     -----    -----      -----    -----     -----    -----     -----
   Total cost of
    revenues............    44.2      52.2     45.7       48.3     41.7      50.6     46.8      49.3
                           -----     -----    -----      -----    -----     -----    -----     -----
Gross profit............    55.8      47.8     54.3       51.7     58.3      49.4     53.2      50.7
                           -----     -----    -----      -----    -----     -----    -----     -----
Operating expenses:
 Software product
  development...........     0.6       1.3      1.6        0.9      --        --       0.7       0.7
 Sales and marketing....    33.4      26.6     34.6       23.6     37.9      21.1     26.7      19.4
 Administrative and
  general...............    15.7      22.8     23.7       17.8     10.9      24.5     20.8      19.9
 Write-off of acquired
  in-process research
  and development costs
  (1)...................     --        --       --         --       --        --       --       12.9
                           -----     -----    -----      -----    -----     -----    -----     -----
   Total operating
    expenses............    49.7      50.7     59.9       42.3     48.8      45.6     48.2      52.9
                           -----     -----    -----      -----    -----     -----    -----     -----
Income (loss) from oper-
 ations.................     6.1      (2.9)    (5.6)       9.4      9.5       3.8      5.0      (2.2)
Other income and
 expense, net...........     1.3       1.8      2.8        1.3      6.6       2.8      3.7      (0.5)
                           -----     -----    -----      -----    -----     -----    -----     -----
Income (loss) before
 income taxes...........     7.4      (1.1)    (2.8)      10.7     16.1       6.6      8.7      (2.7)
Income tax provision
 (benefit)..............     2.5      (0.3)    (1.1)       4.0      6.8       2.6      3.7       4.3
                           -----     -----    -----      -----    -----     -----    -----     -----
Net income (loss).......     4.9%     (0.8)%   (1.7)%      6.7%     9.3%      4.0%     5.0%     (7.0)%
                           =====     =====    =====      =====    =====     =====    =====     =====
</TABLE>
 
(1) The write-off of acquired in-process research and development costs for the
    quarter ended September 30, 1997 relates to the Company's acquisition of
    R.D. Nickel. Before deducting the nonrecurring write-off for this period,
    income from operations as a percentage of total revenues was 10.8% and net
    income as a percentage of total revenues was 6.0%.
 
    As a result of the Recapitalization on March 31, 1997, the Company is no
longer a wholly owned subsidiary of SAG. Management has undertaken several
strategic initiatives since the Recapitalization to increase revenue growth and
profitability including building a product development organization, developing
a product and professional services offering that addresses the year 2000
problem and acquiring R.D. Nickel. The revenue and profit improvements from the
first quarter to the second and third quarters may be partially attributable to
these changes, but there can be no assurance that this trend will continue in
future quarters. Due in part to these initiatives, the Company expects that
product development costs as a percentage of software license fees will increase
and that administrative and general expenses as a percentage of total revenues
will decrease.
 
    The Company's results of operations have historically fluctuated on a
quarterly basis and are expected to be subject to quarterly fluctuations in the
future. The Company's software license fees have tended to increase through each
successive quarter of the year, with software license fees in the first quarter
of a year being lower than those in the immediately preceding fourth quarter.
Third quarter results have been favorably affected by increased end of the year
spending by the Company's government customers. Fourth quarter results benefit
from those customers who operate on a calendar year basis, combined with the
Company's sales compensation plans which include incentives for achieving annual
targets. In addition, due to the reorganization of the sales force and the
increase in the number of ELAs, the Company's historic trend of third and fourth
quarter revenues that are significantly larger than previous first and second
quarter revenues may not continue. The Company typically does not have a
material backlog of unfilled orders, and revenues in any quarter are
substantially dependent on orders booked in that quarter.
 
    Maintenance fees generally have not fluctuated on a quarterly basis to the
same degree as software license fees due to the large percentage of maintenance
fees generated from renewals of annual maintenance contracts which are
recognized ratably over the contract period.
 
    Revenues from professional services are influenced by the number of
personnel providing such services, the utilization rates of such personnel and
the number of billable days in a quarter. Other factors being equal,
 
                                      29
<PAGE>
 
a quarter ending December 31 will generally reflect lower professional
services fees than other quarters due to the relatively large number of
holidays falling in that quarter. In addition, the completion or commencement
of significant professional services projects may affect the revenues from
professional services in a particular quarter.
 
  Software license costs have varied from period to period and can be expected
to fluctuate in the future primarily due to shifts in product mix since
royalty rates on third party products vary from 24% to 40%.
 
  Historically, sales and marketing expenses have varied from quarter to
quarter in absolute dollar terms and as a percentage of revenues, as a result
of the size and timing of marketing programs. A significant portion of
marketing program costs are variable in nature and subject to management
discretion as to their timing and amount.
 
 
  The Company's quarterly operating results may continue to fluctuate due to
numerous factors, including the demand for the Company's products and
services, the timing and cost of new product and service introductions and
product enhancements by the Company or its competitors, changes in the mix of
products and services sold by the Company and in the mix of sales by
distribution channels, commencement or conclusion of significant service
contracts, timing of any acquisitions and associated costs, the size, timing
and terms of customer orders, including delays in significant orders, changes
in pricing policies by the Company or its competitors, the timing of
collection of accounts receivable, changes in foreign currency exchange rates,
competitive conditions in the industry and general economic conditions. The
Company's expenses are generally fixed and do not vary significantly in the
short term with revenues. As a result, operating and net income in a given
quarter may be disproportionately affected by a reduction in revenues. See
"Risk Factors--Potential Fluctuations in Quarterly Performance."
 
LIQUIDITY AND CAPITAL RESOURCES
  Since 1988, when the Company became a wholly owned subsidiary of SAG, the
Company has financed its operations principally through cash flow from
operating activities. In order to meet its short term cash needs and to pay
dividends to SAG, in 1992 the Company began to periodically sell long term
customer receivable contracts. Sales of long term customer receivable
contracts increased in subsequent years in order to meet SAG's directives and
in connection with the Recapitalization. Since the Recapitalization, the
Company has sold $27.9 million of long term customer receivable contracts,
primarily to fund the repayment of certain obligations incurred in connection
with the Recapitalization and to fund the acquisition of R.D. Nickel. The
Company does not expect to sell additional long term customer receivable
contracts in the foreseeable future.
 
  Investing activities used net cash of $3.1 million, $23.8 million, $4.3
million and $27.1 million during 1994, 1995, 1996 and the nine months ended
September 30, 1997, respectively, primarily to fund capital expenditures
needed to support expansion of the Company's business, to provide loans to SAG
and as consideration for the Cooperation Agreement. Financing activities used
net cash of $4.5 million, $4.8 million, $9.0 million and $2.2 million during
1994, 1995, 1996 and the nine months ended September 30, 1997, respectively,
primarily for the repayment of long term obligations, the payment of
dividends, and the repurchase of Common Stock.
 
  The Company has no long term debt, and as of September 30, 1997 had
approximately $18.3 million in cash and investments. The Company has two
accounts receivable lines of credit. Under these lines, the Company may sell
long term receivable contracts. These transactions are treated as sales by the
Company as the economic interest in the contract is transferred to the buyer.
As of September 30, 1997, the Company remained contingently liable under the
recourse provisions associated with these sales in the amount of approximately
$50.7 million. The Company's accounts receivable days sales outstanding at
September 30, 1997 was 60.
 
  The Company's international distributors report and pay in U.S. dollars. In
addition, royalties reported and paid by the Company to SAG under the
Cooperation Agreement are in U.S. dollars. The Company's Mexican operations
commenced in 1996 and represented less than 3% of total revenues in 1996. The
 
                                      30
<PAGE>
 
Company, therefore, has not to date engaged in foreign currency hedging
transactions. In the event of significant growth in international operations,
the Company may enter into hedging transactions.
 
  The Company traditionally leases all major equipment, and has no investment
in inventory or facilities other than leasehold improvements.
 
  The Company believes that the proceeds from the sale of the Common Stock
offered hereby, together with its existing cash balances, funds generated from
operations and available accounts receivable lines of credit will be
sufficient to finance the Company's operations for at least the next twelve
months. Although operating activities may provide cash in certain periods, to
the extent the Company grows in the future, its operating and investing
activities may use such cash. There can be no assurances that any necessary
additional financing will be available to the Company on commercially
reasonable terms.
 
                                      31
<PAGE>
 
                                   BUSINESS
 
  Software AG Systems, Inc. is an enterprise solutions company that provides
robust software products and related professional services to large
organizations with complex computing requirements. The Company's products are
used to build and enhance mission-critical applications that require
reliability, scaleability and security, such as customer billing systems,
financial accounting systems and inventory management systems. To complement
its products, the Company has a comprehensive services offering, including
consulting, software integration, systems implementation and large project
management services. The Company has over 24 years of experience in addressing
the needs of organizations with complex enterprise level computing
environments.
 
  The Company provides enterprise development software products and related
professional services used by organizations to develop new mission-critical
applications and enterprise enablement software products and related
professional services used to extend existing applications to new
technologies. The Company's enterprise development products include ADABAS, a
high-performance database management system designed to operate with a variety
of data types and computer platforms, and NATURAL, a 4GL programming language
that enables the development of applications that are portable, scaleable and
interoperable across multiple computing platforms. The Company also provides
software products and professional services that enable organizations to
extend existing mission-critical applications to the Internet and intranets
and to create new applications. Products in this area include ENTIRE, a family
of middleware products that facilitates the communication between application
components across heterogeneous computing environments; SourcePoint, an
automated data warehouse management product; iXpress, a Web application
assembly and deployment platform; and EntireX DCOM, a product that uses
Microsoft's ActiveX technology to bridge applications written in a variety of
programming languages. The Company has also developed a software product,
INSIGHT 2000 Tool Kit, and professional services that address the year 2000
problem. The Company's professional services that complement its products
include application development and enhancement, application reengineering,
application porting and rightsizing, Web integration and data warehouse design
and implementation.
 
  The Company markets and sells its software products and services through
direct and indirect channels in North America, South America, Japan and
Israel. Over 1,500 customers in North America, South America, Japan and Israel
have licensed the Company's products or purchased the Company's professional
services since January 1996. These customers include large corporations,
government agencies and educational institutions, such as Nabisco, Inc.,
Sprint Corporation, the National Aeronautics and Space Administration, the
Federal Aviation Administration, Brown University, USX Corporation, the
University of Texas and the State of California.
 
INDUSTRY BACKGROUND
 
  Worldwide, large business and governmental organizations rely on large-scale
computer applications to help manage their businesses. These applications,
many of which are mission-critical, contain the core knowledge and processes
that support the major operations of these organizations. Examples of such
applications include customer billing systems, financial accounting systems
and inventory management systems.
 
  Mainframes are the predominant computing platform for running mission-
critical applications because they provide the high levels of reliability,
scaleability, security, manageability and control required by such
applications. Recently, with the proliferation of intranets, the growth of the
Internet and the decreasing cost of operating mainframe systems, mainframes
have gained increased importance as servers capable of managing and providing
widespread access to corporate data. Large organizations are also seeking to
leverage investments in existing systems by integrating their mainframe
systems with distributed computing environments. International Data
Corporation estimated that worldwide software revenue for the mainframe
segment exceeded $26 billion in 1996.
 
                                      32
<PAGE>
 
  Organizations must continually build, modify and maintain their information
systems in order to respond to competitive pressures, regulatory changes and
technological advances. For example, many organizations have initiated
significant modifications of their information systems to address the
increasing demands of management for more information for decision making and
the needs of customers and suppliers for greater access to information.
Organizations are constantly updating their information systems to exploit
advances in database management, communication and software technologies and
to maximize the return on their investments in existing systems. In addition,
the size and complexity of the year 2000 problem, a problem expected in the
year 2000 when applications with two-digit entries in the date code field will
need to accept four-digit entries to distinguish twenty-first century dates
from twentieth century dates, has created significant demand for technology
and professional services that address that problem.
 
  The need to continually adapt information systems is placing increased
demands on organizations. Already suffering from a shortage of qualified
technical professionals, information technology ("IT") organizations are
required to work more productively, to distribute information to users more
quickly and to preserve the investments that have already been made in
computing assets. The Company estimates that there are over one billion lines
of NATURAL code in the United States alone. IT organizations are seeking to
integrate new technologies into their mainframe systems to avoid the downtime,
expense and risks involved in replacing these systems and the applications
running on these systems. In many cases, IT organizations lack the resources
and expertise required to cost-effectively implement and maintain distributed
computing systems. The inability of these organizations to fully utilize
available technology, together with the limited functionality of many existing
processes and tools, has increased demand for integrated software development
products and professional services.
 
  As a result, organizations are increasingly seeking to achieve the
reliability, scaleability and interoperability of legacy systems while
leveraging the speed, cost effectiveness and flexibility of new technologies.
The Company believes that organizations are meeting this challenge by working
with vendors that: (i) provide enterprise level performance; (ii) enhance and
extend existing computing investments; and (iii) provide a comprehensive
solution of products, professional services and support.
 
THE COMPANY'S SOLUTIONS
 
  Over its 24 year history, the Company has developed significant expertise in
addressing the needs of large, complex computing environments at the
enterprise level. The Company's solutions enable its customers to leverage
their investments in existing information systems and personnel, and to
enhance and expand these systems to meet the changing needs of the enterprise.
The Company believes its solutions provide the following benefits:
 
  Provide Enterprise Level Performance. The Company's solutions consist of
software products and related professional services that are used for the
development and enhancement of mission-critical enterprise applications. The
Company's products are used to build, maintain and extend business
applications that require reliability, scaleability and security, and
constitute the core technology behind mission-critical systems, such as those
used for customer billing, financial accounting and inventory management.
 
  Enhance and Extend Existing Computing Investments. The Company's application
development and enablement products and related professional services allow
its customers to preserve their investments in mainframe systems by updating
and evolving their systems to meet changing business processes and needs.
 
    Enable New Enterprise Applications. The Company's products and
  professional services enable its customers to implement new enterprise
  applications that require access to existing corporate data wherever it
  resides. For example, the Company's software products and professional
  services expertise in building data warehousing applications allow IT
  organizations to create data warehouses that enable managers and knowledge
  workers to access and analyze corporate data previously unavailable to them
  for improved decision making.
 
 
                                      33
<PAGE>
 
    Extend Mission-Critical Applications to Distributed Computing
  Environments. The Company's solutions allow its customers to extend their
  mission-critical applications to distributed computing environments.
  Organizations can use the Company's products and professional services to
  connect their network-based architectures, including Internet and intranet-
  based systems, to their mainframe applications, providing improved access
  to corporate data. In this manner, existing applications need not be
  rewritten in order to extend them to the network or the Web, and the
  security, extensibility and scaleability of mainframe environments can be
  extended.
 
    Provide Solutions to the Year 2000 Problem. The Company's year 2000
  product, INSIGHT 2000 Tool Kit, and professional services assist its
  customers in resolving their year 2000 problem. Organizations can use the
  Company's year 2000 product and professional services to analyze the amount
  of remediation needed and to develop and implement a remediation and
  testing plan. In this manner, existing applications need not be abandoned
  or replaced upon the arrival of the year 2000.
 
  Provide a Comprehensive Solution of Products, Professional Services and
Support. The Company's solutions represent a comprehensive offering of
products, professional services and support from a single vendor. While many
"point" products exist in the form of connectivity tools, programming
languages and data management products, most are limited in their ability to
support the enterprise computing environment. The Company's extensive
experience in enterprise software and related professional services enables it
to address customers' mission-critical computing needs.
 
THE COMPANY'S STRATEGY
 
  The Company's strategy is to further leverage its current leadership
position in building enterprise applications and data access solutions for
large organizations by extending its product and professional services
offerings into the Web integration, data warehouse, middleware and year 2000
markets. Key elements of the Company's strategy include the following:
 
  Enhance and Extend Product Offerings. The Company believes that a
substantial opportunity exists to provide software products and professional
services that assist organizations in building, modifying and maintaining
mainframe systems. To pursue this opportunity, the Company intends to enhance
its existing product offerings with added features and functionality. The
Company also intends to broaden its product offerings through internal product
development, additional licensed products from third parties and acquisitions.
In furtherance of this strategy, the Company recently acquired R.D. Nickel, a
software company with the CONSTRUCT family of application development products
which are used in conjunction with NATURAL. In addition, pursuant to the
Cooperation Agreement, the Company has an exclusive and perpetual right to
license in North America, South America, Japan and Israel (the "Territory")
any new products developed or acquired by SAG. The Company expects to continue
to benefit from SAG's product development efforts, which in 1996 totaled
approximately $56 million. See "Company Background."
 
  Leverage Customer Base. Most of the Company's customers are large,
sophisticated organizations with complex information systems in dispersed,
heterogeneous computing environments. Over 1,500 customers in North America,
South America, Japan and Israel have licensed the Company's products or
purchased the Company's professional services since January 1996. Typically,
the IT budget of a customer of the Company substantially exceeds the annual
amount that customer spends with the Company. The Company believes it can
expand its share of its customers' IT budgets through increased and improved
product and professional services offerings.
 
  Expand Professional Services Offerings. The Company believes that, due to
the strategic nature of its products, customers require the Company to provide
comprehensive professional services and support. The Company's strategy is to
expand its key professional services offerings, which are centered around
application development, data warehousing, Web integration and the year 2000
problem. The Company expects to hire additional consultants and to develop new
professional services offerings to meet its customers' evolving service needs.
The Company intends to expand its efforts to cross sell its professional
services to its product customers.
 
                                      34
<PAGE>
 
  Leverage Distribution Channels. The Company directly and indirectly sells its
products in over 20 countries throughout the Territory through exclusive
distributors. Through the Cooperation Agreement with SAG, the Company has
access to SAG's distribution channels for the Company's products (other than
those licensed from SAG) in over 50 additional countries outside the Territory.
The Company intends to leverage this distribution channel by developing and
acquiring additional products for distribution by SAG.
 
PRODUCTS AND SERVICES
 
  The following diagram depicts how the Company provides enterprise solutions
for its customers. The Company works at the highest level of IT organizations
to evaluate the overall needs of the enterprise and develop solutions that use
its products and professional services to effectively build, extend and enable
complex computing environments. Typically, the Company's solutions focus either
on building and deploying new mission-critical applications or enhancing and
extending existing business-critical applications through building data
warehouses and integrating with the Internet and intranets. The Company's
products and professional services allow its customers to leverage their
investments in existing information systems and personnel and to enhance and
expand these systems to meet the changing needs of their organizations.
 
 
- --------------------------------------------------------------------------------
                         UNDERSTAND BUSINESS PROBLEMS
- --------------------------------------------------------------------------------
                          IDENTIFY BUSINESS SOLUTIONS
- --------------------------------------------------------------------------------

               Build and Deploy              Enhance and Extend

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

         ENTERPRISE DEVELOPMENT              ENTERPRISE ENABLEMENT 
            Mission-critical                   Business-critical

- --------------------------------------------------------------------------------
              APPLICATIONS                  DECISION SUPPORT    WEB INTEGRATION
Buy . Rightsize . Migrate . Build . Deploy    Data Warehouse   Internet/Intranet
- --------------------------------------------------------------------------------
                                   PLATFORMS
                     MVS/VSE . UNIX . Windows NT . Windows
- --------------------------------------------------------------------------------
        NATURAL              ADABAS                 ENTIRE            YEAR 2000
4GL Development Language  Data Management  Middleware & Web Enabling Remediation
- --------------------------------------------------------------------------------
                            PROFESSIONAL SERVICES 
   Core Product . Web Integration . Data Warehouse . Year 2000 . Education 
                             Technology . Support
- --------------------------------------------------------------------------------

                                      35
<PAGE>
 
  The following table summarizes the Company's product offerings by category,
indicating the year the product was introduced, the shipment date of the
product's current version, and the platforms supported by the product.
 
<TABLE>
<CAPTION>
                                 YEAR OF    CURRENT PLATFORMS
  PRODUCTS (1)                 INTRODUCTION VERSION SUPPORTED
 
                            ENTERPRISE DEVELOPMENT
- -------------------------------------------------------------
  <S>                          <C>          <C>     <C>
  NATURAL Product Line
   NATURAL                         1979      12/95   MVS/VSE
   NATURAL                         1993      7/96     UNIX
   NATURAL                         1996      11/96   WIN NT
   NATURAL Lightstorm              1995      2/97      WIN
   CONSTRUCT                       1988      9/97    MVS/VSE
   CONSTRUCT                       1993      10/96    UNIX
   CONSTRUCT Spectrum              1997      8/97    MVS/VSE
   CONSTRUCT Spectrum              1997      8/97    WIN NT
   CONSTRUCT Spectrum SDK          1997      8/97    MVS/VSE
   CONSTRUCT Spectrum SDK          1997      8/97    WIN NT
   PREDICT                         1983      2/97    MVS/VSE
   PREDICT                         1993      2/97     UNIX
- -------------------------------------------------------------
  ADABAS Product Line
   ADABAS                          1972      1/97    MVS/VSE
   ADABAS                          1993      7/97     UNIX
   ADABAS Delta Save Facility      1996      2/96    MVS/VSE
   ADABAS FASTPATH                 1991      12/96   MVS/VSE
   ADABAS SQL Server               1992      10/95   MVS/VSE
   ADABAS Vista                    1997      9/97    MVS/VSE
   ADABAS ADAPLEX +                1996      2/97    MVS/VSE
- -------------------------------------------------------------
                             ENTERPRISE ENABLEMENT
- -------------------------------------------------------------
  ENTIRE Product Line
   iXpress                         1996      8/97    WIN NT
   ENTIRE ACCESS                   1994      12/96    UNIX
   ENTIRE ACCESS                   1995      12/96   WIN NT
   ENTIRE BROKER                   1994      4/97    MVS/VSE
   ENTIRE BROKER                   1996      8/97     UNIX
   ENTIRE BROKER                   1996      7/97    WIN NT
   ENTIRE BROKER SDK               1997      9/97    WIN NT
   ENTIRE BROKER APPC              1991      2/95    MVS/VSE
   ENTIRE NET-WORK                 1987      8/97    MVS/VSE
   ENTIRE NET-WORK                 1993      9/97     UNIX
   ENTIRE NET-WORK                 1995      3/97    WIN NT
   ENTIRE SAF Gateway              1997      4/97    MVS/VSE
   EntireX DCOM                    1997      9/97     UNIX
- -------------------------------------------------------------
  Data Warehouse Product Line
   SourcePoint                     1995      6/97     UNIX
   PASSPORT                        1995      8/97    MVS/VSE
   CONSTRUCT Extract Service       1997      5/97    MVS/VSE
   CONSTRUCT Extract Service       1997      3/97     UNIX
   ESPERANT                        1994      2/97      WIN
   DSS AGENT                       1995      8/96      WIN
- -------------------------------------------------------------
  Year 2000 Product
   INSIGHT 2000 Tool Kit           1997      9/97      WIN
</TABLE>
- --------
(1) CONSTRUCT, CONSTRUCT Spectrum, CONSTRUCT Spectrum SDK and INSIGHT 2000
    Tool Kit are products owned by the Company. iXpress, PASSPORT, ESPERANT
    and DSS AGENT are products which the Company has the right to license
    pursuant to agreements with third parties other than SAG. The Company has
    the exclusive right to license and service all other products listed in
    this table in North America, South America, Japan and Israel pursuant to
    the Cooperation Agreement with SAG.
 
                                      36
<PAGE>
 
 Enterprise Development Products and Professional Services
 
  The Company provides a family of enterprise development software products
and related professional services that allow its customers to develop and
deploy enterprise solutions that are integrated with existing data and
applications.
 
 .  NATURAL, the Company's 4GL programming language for the enterprise
   environment, is designed to increase productivity in application software
   design, development and deployment. NATURAL supports Rapid Application
   Development to RDBMS environments with applications that are portable,
   scaleable and interoperable across multiple computing platforms.
 
 .  Add-on products for the NATURAL environment include: NATURAL LightStorm,
   for repository-based development environments; CONSTRUCT, for model-based
   Rapid Application Development; and CONSTRUCT Spectrum, for automated
   development of distributed components.
 
  The Company's family of data management solutions delivers access to data
and are designed to ensure the reliability, integrity, and security of such
data throughout an organization's computing environment.
 
 .  ADABAS, the Company's flagship high-performance database management
   product, is designed to handle large volumes of changing data requiring
   high levels of availability. It provides multi-data model support, multi-
   platform support, comprehensive SQL support, and a variety of extended
   capabilities that take advantage of technological advances in both hardware
   and software.
 
 .  Add-on products for the ADABAS environment include: ADABAS SQL Server, an
   SQL interface to ADABAS data; ADABAS ADAPLEX +, a technology that
   distributes and presents a single view of multiple databases; ADABAS
   FASTPATH, which optimizes database and application performance; and ADABAS
   Delta Save Facility, a product for reducing backup time and database
   recovery processing.
 
 .  Core Product Services. These professional services focus on the deployment
   and use of the Company's database management and application development
   products, including application development and enhancement, application
   reengineering, application porting and rightsizing.
 
 Enterprise Enablement Products and Professional Services
 
  The Company's ENTIRE middleware products and professional services minimize
the complexity of integrating a distributed computing environment that
encompasses a variety of platforms, protocols, programming languages and
databases.
 
 .  The ENTIRE product family includes: ENTIRE BROKER, a cross-platform
   messaging middleware product that links mainframe applications and
   components to ActiveX- and Java-enabled desktops; and ENTIRE SAF Gateway, a
   central security administration environment. The Company also offers ENTIRE
   BROKER APPC, a product that links Advanced Program-to-Program Communication
   and IBM's MQSeries-enabled mainframe applications to ActiveX- and Java-
   enabled desktops; ENTIRE BROKER SDK, a set of software products for
   building and deploying distributed applications; and EntireX DCOM, a
   product that allows applications or pieces of applications to work together
   transparently on Windows and/or UNIX platforms.
 
 .  iXpress is an Internet-enablement technology that combines component
   technology, such as Java and ActiveX, with enterprise systems, allowing
   organizations to deliver and manage business-critical information solutions
   via the Web.
 
 .  Web Integration Services. The Company offers its customers a variety of Web
   integration professional services, such as integrating an organization's
   Internet site with an order entry system; integrating multiple sources of
   data, applications and services from multiple platforms; enabling secure
   access for suppliers to specific data and applications; and distributing
   application components across the network.
 
                                      37
<PAGE>
 
  The Company's data warehousing solutions include both products and
professional services for implementing a data warehouse, and its approach
encompasses six elements: data acquisition, data warehouse administration,
services and support, education, business analysis tools and database
management.
 
 .  SourcePoint is an administration product for automating data extraction,
   transportation and loading from operational data sources to data warehouse
   servers. SourcePoint works separately or in an integrated fashion with
   PASSPORT, a data extraction and transformation product. In addition, the
   Company's CONSTRUCT Extract Service offers a Rapid Application Development
   approach to creating NATURAL extraction programs that integrate directly
   with SourcePoint.
 
 .  ESPERANT, a query and reporting product, and DSS AGENT, a relational online
   analytical processing (OLAP) product, offer users decision support tools
   for accessing and analyzing data for improved decision making.
 
 .  Data Warehouse Services. The Company provides consulting services and
   methodologies for building and implementing data warehouses, with a focus
   on rapid delivery of scaleable data warehouses.
 
  The Company offers a software product and a professional services capability
that address the year 2000 problem.
 
 .  INSIGHT 2000 Tool Kit is a product that allows developers to analyze and
   remediate NATURAL code by providing a picture of how much code needs to be
   fixed and helping project managers break year 2000 projects into segments
   and develop a comprehensive work plan for executing remediation.
 
 .  Year 2000 Services. The Company's year 2000 professional services offerings
   include impact assessment, analysis and implementation to assist customers
   in resolving their year 2000 problem. These services are provided through a
   professional staff with expertise in managing large projects and in the
   methodologies and products that underlie software integration and systems
   management. The Company also recently established Millennium Centers in
   Denver, Colorado, Fort Lee, New Jersey and Dallas, Texas to provide
   remediation and testing for its Year 2000 Program and plans to establish
   additional centers in the future. Year 2000 remediation can be done at one
   of the Company's Millennium Centers or at the customer's site.
 
 Other Services
 
  Education Services. The Company provides customers with in-depth training in
the Company's products, with courses available through scheduled and
customized classes. In addition, the Company offers programs to accelerate the
implementation of application development, Web integration, data warehouse and
year 2000 projects.
 
  Technology Services. The Company also provides system engineering services,
supplementary database administration services and database application and
network performance and tuning services.
 
SOFTWARE PRODUCT DEVELOPMENT
 
  Prior to the Recapitalization, the Company was a wholly owned subsidiary of
SAG and the Company's research and development efforts were directed by SAG.
The Company's software product development expenses were $0.9 million, $0.9
million and $1.4 million in 1994, 1995 and 1996, respectively.
 
  Since the Recapitalization, the Company has begun building its internal
product development group, which currently consists of 17 people, including 11
people added as a result of the acquisition of R.D. Nickel. The first product
resulting from the Company's recent internal product development efforts is
INSIGHT 2000 Tool Kit, which was released in September 1997. The Company
intends to continue expanding its product development group through additional
acquisitions and internal hiring.
 
                                      38
<PAGE>
 
  Since the Cooperation Agreement provides the Company with an exclusive and
perpetual right to license in the Territory products developed by SAG, the
Company also expects to continue to benefit from SAG's product development
efforts. In 1996, SAG's product development costs were approximately $56
million. In September 1997, SAG released EntireX DCOM, the first product
resulting from SAG's strategic relationship with Microsoft.
 
PRODUCT MAINTENANCE AND CUSTOMER SUPPORT
 
  The Company offers a wide range of product maintenance and customer support
services. The Company believes that its future success is dependent in part on
its ability to provide high levels of customer service in order to cultivate
advocacy by the Company's installed customer base. For the twelve months ended
September 30, 1997, approximately 96% of the Company's customers who were
eligible renewed at least one of their maintenance agreements. As of September
30, 1997, the Company had 119 employees devoted to its maintenance and
customer support services.
 
  Customers may choose from three levels of service and support offerings:
basic, extended and custom, which are differentiated by service deliverables
and access to support persons. Some of these customer support services
include:
 
  .  Support during product proof-of-concept/trial
  .  Technical support 24 hours a day, seven days a week
  .  Customized support offerings
  .  Onsite installation and implementation
  .  Remote analysis
  .  Automated customer assistance and Web-based electronic services
 
CUSTOMERS AND MARKETS
 
  Over 1,500 customers in North America, South America, Japan and Israel have
licensed the Company's products or purchased the Company's professional
services since January 1996. These customers consist primarily of major
corporations, government agencies and educational institutions.
 
  The following examples are representative of how customers use the Company's
products and professional services to build and enable enterprise level,
mission-critical applications for large organizations.
 
  Utility Business Services, Incorporated ("UBS"). An information service
bureau for water and wastewater companies, UBS needed to develop a new
customer information system to handle approximately 600,000 customer accounts
for 15 clients in New Jersey and New York. UBS decided to use the Company's
ADABAS, NATURAL and CONSTRUCT products and related services to develop a
system of enhanced services and applications that could be sold as an
independent software package to UBS's water utility clients handling their own
billing and information tracking. According to UBS, six of its programmers
developed the entire system in less than two years at a cost of approximately
$420,000 and the system resulted in savings of approximately $1.7 million
compared to projected COBOL development costs.
 
  Federal Aviation Administration ("FAA"). In 1994, the FAA decided to migrate
its 400 mainframe COBOL financial and accounting modules to a client/server
windows architecture. To facilitate conversion of the online portion of the
system, the FAA used the Company's NATURAL Lightstorm product to create new
client/server components and the ADABAS product to manage data running in
Microsoft's Windows and Windows NT environments. According to the FAA, the new
system supports 1.7 million financial transactions each month, is utilized to
pay vendors an average of $27 million a day and is used daily by approximately
2,000 employees worldwide to process departmental accounting information.
 
  City of New York. The City of New York was using an integrated, COBOL-based
system to process various business and commercial compliance activities, such
as license processing, inspections, cash management and consumer services. In
order to keep up with the changing operational requirements of a diverse user
community, the City of New York decided to switch to a new system using the
Company's
 
                                      39
<PAGE>
 
ADABAS and NATURAL products. According to the City of New York, the new system
produced a 60% decrease in license processing time and resulted in a 40%
increase in revenue collections.
 
  Pepsi-Cola General Bottlers Inc. ("PCGB"). In 1990, PCGB, then one of the
largest of Pepsi-Cola's bottlers, found that its systems were unable to handle
the company's volume of transactions. PCGB decided to replace its existing
systems with a system designed to centralize and support business processes in
a single set of programs and files. PCGB chose the Company's ADABAS product
and, in the process, developed its own enterprise methodology called Open
Batch Architecture which uses the Company's NATURAL, CONSTRUCT and ADABAS
products to streamline code development. According to PCGB, its new system for
domestic operations processes approximately 40 million commands daily.
 
  Vincent Metal Goods ("Vincent"). As a result of a merger in 1995, Vincent, a
large stainless steel and aluminum distributor, needed to consolidate and
convert its two existing computing systems into a single system for use by
Vincent's sales, warehouse and clerical employees located in 49 sites
throughout the United States. Vincent used the Company's professional services
offerings to develop, program and test new applications and selected a
mainframe system running on the Company's ADABAS and NATURAL products.
According to Vincent, its consolidated computer system is year 2000-ready and
was successfully completed three months ahead of schedule, within budget and
with minimal disruption to business functions and end-users.
 
  The following is a representative list of some of the Company's customers
that produced revenues of at least $500,000 for the Company since January 1,
1996.
 
American Community Mutual Insurance Co.      National Aeronautics and Space
American Electric Power Company, Inc.        Administration
Banorte Bank                                 Nissan Motor Co., LTD.
Brown University                             Ryerson Tull
Burlington Northern Santa Fe Corporation     Rykoff-Sexton, Inc.
Cable and Wireless, PLC                      S.C. Johnson & Son Inc.
Centers for Disease Control                  Sprint Corporation
Central Hudson Gas & Electric Corporation    State of California
City of New York                             State of Hawaii
City of Philadelphia                         State of Nevada
Commonwealth of Virginia                     State of New Jersey
Cutler-Hammer, Inc.                          State of Texas
Delta Air Lines, Inc.                        State of Washington
Duke Power Company                           Union Electric Company
Federal Aviation Administration              University of Arkansas
Federal Bureau of Investigation              University of Hawaii
Federal Express Corp.                        University of Texas
KN Energy, Inc.                              University of Toronto
Morgan Stanley, Dean Witter, Discover & Co.  US Airways Group, Inc.
Nabisco Inc.                                 US Patent & Trademark Office
                                             USX Corporation
 
  In 1996 and during the first nine months of 1997, no single customer
accounted for more than 10% of the Company's total revenues.
 
SALES AND MARKETING
 
  The Company sells and markets its products through both direct and indirect
channels. Recently, the Company reorganized its sales organization into three
groups which focus separately on sales of ELAs, professional services and the
Year 2000 Program. The reorganization of the sales force has resulted in
significantly increased productivity per salesperson.
 
                                      40
<PAGE>
 
  In North America, the Company sells and markets its products through a
direct channel that included over 120 people in 19 offices as of September 30,
1997. The Company sells its products in over 20 additional countries through
six exclusive distributorships in South America, Japan and Israel. In
addition, the Company has access to SAG's distribution channels for the
Company's products (other than those licensed from SAG) in over 50 countries
outside North America, South America, Japan and Israel. As of September 30,
1997, in North America, the Company directly sold its professional services
through 29 people. In addition, as of September 30, 1997, the Company had nine
people in the United States focused on selling its Year 2000 Program.
 
  As of September 30, 1997, the Company's corporate marketing organization
supported the Company's sales and professional services channels through the
efforts of 35 professionals with expertise in product marketing, marketing
communications, database marketing, inside sales and strategic development.
The Company also has strategic marketing relationships with certain vendors of
computing products and services, including IBM, Microsoft, Digital Equipment
Corporation, Andersen Consulting and BDM.
 
COMPETITION
 
  The markets for the Company's software products and professional services
are highly competitive and characterized by continual change and improvement
in technology. The Company provides products and professional services to
several markets within the computer industry and encounters a variety of
competitors within each such market. Many of the Company's competitors have
significantly greater financial, marketing and other competitive resources
than the Company. In addition, in certain markets in which the Company
competes, such as the year 2000 market, there are no significant barriers to
entry. Few of the Company's competitors compete in all of the same markets as
the Company.
 
  In the enterprise development markets, the Company's competitors with
respect to enterprise and departmental database management products include
IBM, Oracle, Informix, Sybase and Microsoft. In addition, the Company's 4GL
applications programming language, NATURAL, competes with offerings from both
large and small companies, including Oracle, Microsoft, IBM and Sterling
Software. In the enterprise enablement markets, the Company's products compete
in both the component/object and the message oriented segments of the
middleware market, where its competitors include IBM, Microsoft, and
Visigenic. The Company's competitors in the data warehousing segment of the
enablement markets include IBM, SAS, and PLATINUM and database vendors such as
Oracle, Sybase and Informix. In the market for year 2000 products and
professional services, the Company's competitors include Formal Systems,
Viasoft, BDM and EDS.
 
  The principal competitive factors affecting the markets for the Company's
product and professional services offerings include: (1) product
functionality, performance, reliability and ease of use, (2) quality of
technical support, training and consulting services, (3) responsiveness to
customer needs, (4) reputation, experience and financial stability and (5)
cost of ownership, including initial price and deployment costs as well as
ongoing maintenance costs. Due to the continued increase in new product
licenses and professional services revenues, the Company believes that it has
competed effectively in each of these areas. Nevertheless, current and
potential competitors may introduce new and better products, make strategic
acquisitions, or establish cooperative relationships among themselves or with
third parties, thereby increasing the ability of their products to address the
needs of the Company's current and prospective customers. There can be no
assurance that the Company will be able to compete successfully against
current and future competitors, and the failure to do so would have a material
adverse effect upon the Company's business, financial condition and results of
operations. See "Risk Factors--Competition."
 
PROPRIETARY RIGHTS
 
  The products sold by the Company consist of products developed by SAG (e.g.,
ADABAS, NATURAL and ENTIRE), products owned by other third parties which are
distributed by the Company (e.g.,
 
                                      41
<PAGE>
 
ESPERANT and iXpress) and products developed or acquired by the Company (i.e.,
INSIGHT 2000 Tool Kit, CONSTRUCT, CONSTRUCT Spectrum and CONSTRUCT Spectrum
SDK). For all of these products, the Company, if not the developer, is
contractually obligated to provide appropriate security measures to protect
the proprietary materials of SAG and other third parties against
misappropriation and illegal copying.
 
  The Company treats all of the products that it distributes as proprietary
trade secrets and confidential information. It relies primarily upon a
combination of trade secret, copyright and trademark laws, its license
agreements with customers, and its internal security systems, confidentiality
procedures and employee agreements to maintain the security of its products.
The Company typically provides its products to users under nonexclusive,
nontransferable perpetual licenses which generally permit use of the licensed
software solely for internal operations on designated computers at specific
sites. Under certain circumstances, the Company makes available the source
code for its products under an escrow arrangement which restricts access to
and use of the source code. Although the Company takes steps to protect its
trade secrets and other proprietary rights, there can be no assurance that
misappropriation will not occur. In addition, the laws of some foreign
countries do not protect proprietary rights to the same extent as the laws of
the United States.
 
  The Company seeks to protect its software, documentation and other written
materials under copyright law, and to assert trademark rights in its product
names. The Company has not sought to protect its products under patent laws,
though SAG and some third parties have patented, in the United States, Japan
and/or the European Union, certain of the products which the Company
distributes.
 
  Although the Company is not aware of any claims that its products,
trademarks or other proprietary rights infringe on the proprietary rights of
third parties, there can be no assurance that third parties will not assert
infringement claims against the Company in the future with respect to current
and future products or that any such assertion may not require the Company to
enter into royalty arrangements or result in costly litigation. See "Risk
Factors--Proprietary Technology."
 
EMPLOYEES
 
  As of September 30, 1997, the Company employed 826 people, with 372 in
professional services and consulting, 124 in sales and marketing, 175 in
customer support, 14 in research and development and 141 in general and
administrative. As of September 30, 1997, the Company also utilized
approximately 106 individuals under independent contracts. None of the
Company's employees is represented by a labor union, and the Company has never
experienced any work stoppage. The Company considers its relations with its
employees to be good. The Company's success will depend in part on its
continued ability to attract and retain highly qualified personnel in a
competitive market for experienced software developers, professional services
staff and sales and marketing personnel. See "Risk Factors--Dependence on Key
Personnel; Need to Hire Additional Personnel."
 
FACILITIES
 
  The Company's executive offices, principal marketing and data center
facility are located in approximately 155,000 square feet of space in a three
building campus that the Company leases in Reston, Virginia. The Company's
Customer Service and Support Center is located in approximately 85,000 square
feet that the Company leases in Highlands Ranch, Colorado.
 
  The Company leases product sales and professional services branch offices in
Irvine and Sacramento, California; Atlanta, Georgia; Chicago, Illinois;
Braintree, Massachusetts; Bloomington, Minnesota; Fort Lee, New Jersey;
Plymouth Meeting, Pennsylvania; Dallas, Texas; Bellevue, Washington and
Reston, Virginia in the United States. The Company's subsidiary in Mexico
leases offices in Mexico City and Monterrey, Mexico. As a result of the
acquisition of R.D. Nickel, the Company leases product sales and professional
services branch offices in the following cities in Canada: Calgary, Cambridge,
Edmonton, Montreal, Ottawa and Toronto.
 
 
                                      42
<PAGE>
 
LEGAL PROCEEDINGS
 
  From time to time, the Company is involved in legal proceedings and
litigation arising in the ordinary course of business. As of the date of this
Prospectus, the Company is not a party to any litigation or other legal
proceeding that, in the opinion of management, could have a material adverse
effect on the Company's business, financial condition or results of
operations.
 
                                      43
<PAGE>
 
                                  MANAGEMENT
 
EXECUTIVE OFFICERS AND DIRECTORS
 
  The executive officers and directors of the Company, and their respective
ages as of September 26, 1997, are as follows:
 
<TABLE>
<CAPTION>
NAME                      AGE POSITION
- ----                      --- --------
<S>                       <C> <C>
Carl J. Rickertsen (1)..   37 Chairman of the Board
Daniel F. Gillis........   51 President, Chief Executive Officer and Director
Harry K. McCreery.......   51 Vice President, Treasurer and Chief Financial Officer
Timothy L. Hill.........   39 Vice President--Marketing
Derek M. Brigden........   45 Vice President--Operations and Chief Information Officer
James H. Daly...........   54 Vice President, Secretary and General Counsel
Thomas E. Gorley........   51 Vice President--Professional Services
Dr. Philip S. Dauber (1)
 (2)....................   56 Director
Dr. Erwin Koenigs.......   47 Director
Edward E. Lucente (2)...   57 Director
Dr. Paul G. Stern (1)...   58 Director
</TABLE>
- --------
(1) Member of the Compensation Committee.
(2)Member of the Audit Committee.
 
  In addition to the executive officers listed above, David S. Linthicum has
accepted the Company's offer of employment and will serve as Chief Technology
Officer of the Company, subject to his election to that office by the
Company's Board of Directors.
 
  Carl J. Rickertsen has served as Chairman of the Board of the Company since
April 1997. Mr. Rickertsen is also a member of TC Equity Partners, LLC and TC
Management LLC, which are, respectively, the sole general partner and managing
agent of Thayer. From September 1994 to April 1996, Mr. Rickertsen was a
partner with Thayer Capital Partners, an affiliate of Thayer. Prior to that,
Mr. Rickertsen acted as a private financial consultant from 1993 through
August 1994, and was a partner at Hancock Park Associates, a private equity
investment firm based in Los Angeles, from 1989 to 1993. Before joining
Hancock Park Associates, Mr. Rickertsen was an associate at Brentwood
Associates from 1987 to 1989, and worked in the high technology group at
Morgan Stanley & Co., Inc. from 1983 to 1985. Mr. Rickertsen currently serves
as a director of MLC Holdings, Inc.
 
  Daniel F. Gillis has served as President and Chief Executive Officer of the
Company and the Company's wholly owned subsidiary, Software AG Americas, Inc.
("Software Americas"), since May 1996. He also has served as a director of the
Company since February 1997. Previously, Mr. Gillis served as Senior Vice
President of U.S. Sales of Software Americas from April 1995 to May 1996 and
as Vice President of Federal Systems Sales of Software Americas from January
1995 to March 1995. From August 1994 to January 1995, he was a private
consultant. From May 1987 through August 1994, he was Executive Vice President
at Falcon Microsystems Inc., a computer products reseller and systems
integrator. Mr. Gillis currently serves as a director of Carleton Corporation.
 
  Harry K. McCreery has served as Vice President, Treasurer and Chief
Financial Officer of the Company since April 1997. He also has served as
Treasurer of Software Americas since May 1991, Chief Financial Officer of
Software Americas since June 1989 and Chief Information Officer of Software
Americas from June 1989 to December 1990.
 
  Timothy L. Hill has served as Vice President--Marketing of the Company since
August 1997. Previously, Mr. Hill served from July 1994 through July 1997 as
Vice President, Worldwide Marketing & Sales for Iomega Corporation, a
manufacturer of computer storage products. From August 1993 through July 1994,
Mr. Hill served as Vice President, Marketing for Falcon Microsystems Inc. From
January 1988 to August 1993, Mr. Hill was Director of Marketing & Sales,
Consumer Business Division, at Gates Energy Products, a manufacturer of
consumer and commercial rechargeable battery products.
 
                                      44
<PAGE>
 
  Derek M. Brigden has served as Vice President--Operations and Chief
Information Officer of the Company since April 1997. He has been Vice
President--Operations and Chief Information Officer of Software Americas since
December 1990.
 
  James H. Daly has served as Vice President and General Counsel of the
Company since April 1997 and as Secretary of the Company since 1992. Mr. Daly
also has served as Vice President, General Counsel and Secretary of Software
Americas since May 1991.
 
  Thomas E. Gorley has served as Vice President--Professional Services of the
Company since April 1997. He has served as Vice President--Professional
Services of Software Americas since February 1996. From September 1994 to June
1995, Mr. Gorley served as Senior Vice President of Electronic Data Systems
Corporation, a systems integration and consulting company. He also served as
President of Bell Atlantic Utilities Systems, a software development and
services company, from June 1992 to December 1993. Mr. Gorley was a private
consultant from June 1995 to February 1996 and from January 1994 to September
1994.
 
  Dr. Philip S. Dauber has served as a director of the Company since April
1997. Dr. Dauber has served as a consultant at IQI, Inc., a telemarketing
firm, since November 1996, and as the acting President of IQI, Inc. from
February 1997 through August 1997. Before joining IQI, Inc., Dr. Dauber was
employed as an independent consultant, providing services to several
technology oriented businesses. Dr. Dauber served as a Senior Vice President
of Unisys Corporation from 1981 to 1987 during which time he was also Chairman
and Chief Executive Officer of Memorex, Inc., a wholly owned subsidiary of
Unisys Corporation. Before joining Unisys Corporation, Dr. Dauber was employed
by IBM from 1965 to 1981 and served as Secretary of its Corporate Management
Committee from 1980 to 1981.
 
  Dr. Erwin Koenigs has served as a director of the Company since December
1996 and was Chairman of the Board of the Company from December 1996 through
March 1997. Dr. Koenigs has served as Chairman of the Board of SAG since
September 1996 and Chief Executive Officer of SAG since November 1996. From
April 1989 to November 1996, Dr. Koenigs was Chief Executive Officer of
Linotype-Hell AG in Eschborn, Germany, a supplier of prepress and publishing
technology.
 
  Edward E. Lucente has served as a director of the Company since April 1997.
Since May 1995, Mr. Lucente has served as the Chief Executive Officer and
President of Liant Software Corporation, a software development company.
Previously, he was a marketing consultant from May 1994 until April 1995, and
Executive Vice President of Sales and Marketing of Digital Equipment
Corporation, a computer hardware, software and services company, from March
1993 through April 1994. From February 1991 until March 1993, Mr. Lucente was
a Member of the Executive Office of Northern Telecom Limited, a supplier of
digital telecommunications systems, serving from January 1992 until March 1993
as an Executive Vice President of Northern Telecom Limited. Mr. Lucente
currently serves as a director of Compuserve Corporation, Genicom Corporation
and Information Resources, Inc.
 
  Dr. Paul G. Stern has served as a director of the Company since April 1997.
Dr. Stern is also a member of TC Equity Partners, LLC and TC Management LLC,
which are, respectively, the sole general partner and managing agent of
Thayer. In 1995, Dr. Stern joined Thayer as a co-founder. Prior to that, Dr.
Stern was a Special Limited Partner at Forstmann Little & Co., a private
investment firm, from June 1993 to June 1995. From March 1989 until June 1993,
Dr. Stern served as Chief Executive Officer and Chairman of the Board of
Northern Telecom Limited. Dr. Stern currently serves as a director of The Dow
Chemical Company, The LTV Corporation and Whirlpool Corporation.
 
  The Company's Second Amended and Restated Bylaws (the "Bylaws") provide for
the Company's Board of Directors to be comprised of six directors, and permit
the Board of Directors from time to time to increase or decrease the number of
directors. Pursuant to the terms of the Company's Second Amended and Restated
Certificate of Incorporation (the "Certificate of Incorporation"), upon the
consummation of this offering the directors will be divided into three
classes. One class will hold office initially for a term expiring at the
annual
 
                                      45
<PAGE>
 
meeting of the stockholders to be held in 1998, a second class will hold
office initially for a term expiring at the annual meeting of stockholders to
be held in 1999 and a third class will hold office initially for a term
expiring at the annual meeting of stockholders to be held in 2000. Each
director will hold office for the term to which he is elected and until his
successor is duly elected and qualified or until his earlier death,
resignation or removal. Mr. Gillis and Dr. Dauber will have terms expiring in
1998, Dr. Koenigs and Mr. Lucente will have terms expiring in 1999, and Mr.
Rickertsen and Dr. Stern will have terms expiring in 2000. At each annual
meeting of the stockholders of the Company, the successors to the class of
directors whose terms expire at such meeting will be elected to hold office
for a term expiring at the third succeeding annual meeting of stockholders
after their election.
 
  Executive officers of the Company are elected by the Board of Directors on
an annual basis and serve until the first meeting of the Board of Directors
following the next annual meeting of stockholders following their election and
until their successors have been duly elected and qualified or until their
earlier death, resignation or removal. There are no family relationships among
any of the executive officers or directors of the Company.
 
COMMITTEES OF THE BOARD OF DIRECTORS
 
  In April 1997, the Board of Directors established an Audit Committee and a
Compensation Committee. The Audit Committee makes recommendations concerning
the engagement of independent public accountants, reviews with the Company's
independent public accountants the plans and results of the audit engagement,
approves professional services provided by the Company's independent public
accountants and reviews any recommendations made by the Company's auditors
regarding the Company's accounting methods and the adequacy of the Company's
internal accounting controls. The current members of the Audit Committee are
Mr. Lucente and Dr. Dauber. The Compensation Committee establishes general
guidelines regarding the compensation of the officers and executives of the
Company and its subsidiaries, and determines the compensation of the executive
officers of the Company. The Compensation Committee also administers the Stock
Option Plan. The current members of the Compensation Committee are Mr.
Rickertsen and Drs. Stern and Dauber. The Audit Committee and the Compensation
Committee are comprised solely of directors who are not officers or employees
of the Company or any of its subsidiaries ("Independent Directors").
 
DIRECTOR COMPENSATION
 
  The Company's directors were not compensated during 1996 for any services
provided as directors and did not receive during such fiscal year any benefits
or other forms of compensation, cash or otherwise, from the Company for their
service as directors. The Company has no present plans to pay such benefits or
compensation to directors. The Company intends to reimburse directors for
certain out-of-pocket expenses incurred in connection with attendance at Board
of Directors and committee meetings.
 
  Each of Dr. Dauber and Mr. Lucente has received grants of nonstatutory stock
options under the Stock Option Plan to purchase 54,450 shares of Common Stock
at an exercise price equal to $1.47 per share. The options vest in equal
annual installments over a period of four years, commencing March 31, 1998.
The options become exercisable in full upon a change in control of the
Company. See "--Stock Option Plan."
 
                                      46
<PAGE>
 
EXECUTIVE COMPENSATION
 
  The following table sets forth certain information concerning the
compensation paid to the persons who served as the Company's Chief Executive
Officer during 1996 and each of the four other most highly compensated
executive officers of the Company whose annual salary and bonus compensation
for 1996 exceeded $100,000 (collectively, the "Named Executive Officers"). The
Named Executive Officers did not receive any stock option grants in 1996, hold
any stock options at the end of 1996 or exercise any stock options during
1996.
 
                          SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                    ANNUAL COMPENSATION
                             ----------------------------------
                                                 OTHER ANNUAL      ALL OTHER
NAME AND PRINCIPAL POSITION   SALARY   BONUS   COMPENSATION (1) COMPENSATION (2)
- ---------------------------  -------- -------- ---------------- ----------------
<S>                          <C>      <C>      <C>              <C>
Current Executive Officers
Daniel F. Gillis (3)
 President and Chief
 Executive Officer.........  $249,039 $240,500     $24,000         $  179,671
Harry K. McCreery (4)
 Vice President, Treasurer
 and Chief Financial
 Officer...................   170,000  132,600         --             235,933
Derek M. Brigden (4)
 Vice President--Operations
 and Chief Information
 Officer...................   150,000  101,346         --               7,500
James H. Daly (4)
 Vice President, Secretary
 and General Counsel.......   142,000   92,300      20,208            159,183
Former Executive Officers
Michael J. King (5)
 President and Chief
 Executive Officer.........   130,344      --          --           2,800,874(5)
William P. Cripe (6)
 Vice President--Human
 Resources.................   123,613   81,900         --              97,060(6)
</TABLE>
- -------
(1) Consists of sales commissions paid to the Named Executive Officer. In
    accordance with the rules of the Securities and Exchange Commission (the
    "Commission"), other compensation in the form of perquisites and other
    personal benefits has been omitted because such perquisites and other
    personal benefits constituted in the aggregate less than the lesser of
    $50,000 or 10% of the total annual salary and bonus reported for the Named
    Executive Officer during 1996.
(2) Unless otherwise indicated, consists of (i) amounts of deferred
    compensation earned and credited to deferred compensation accounts of the
    Named Executive Officer during 1996 and (ii) $7,500 of contributions paid
    by the Company on behalf of the Named Executive Officer under the 401(k)
    Plan. See "--Deferred Compensation Agreements," "--401(k) Plan" and
    footnotes 5 and 6 below. The Company does not have any long term incentive
    plans.
(3) Mr. Gillis served as President and Chief Executive Officer of the Company
    from May 6, 1996.
(4) In 1996, these individuals served as executive officers of Software
    Americas, the Company's wholly owned subsidiary, and performed policy
    making functions for both Software Americas and the Company.
(5) Mr. King served as President and Chief Executive Officer of the Company
    and Software Americas prior to Mr. Gillis. Amounts reported as All Other
    Compensation include (i) severance payments in the amount of $950,000,
    (ii) deferred compensation payments in the amount of $1,843,374 and (iii)
    $7,500 of contributions paid by the Company under the 401(k) Plan.
(6) During 1996, Mr. Cripe served as Vice President--Human Resources of
    Software Americas. His employment with Software Americas was terminated on
    March 21, 1997. Amounts reported as All Other Compensation include (i)
    $90,930 of deferred compensation earned and credited to Mr. Cripe's
    deferred compensation account and (ii) $6,130 of contributions paid by the
    Company on behalf of Mr. Cripe under the 401(k) Plan.
 
                                      47
<PAGE>
 
  Messrs. Gillis, McCreery, Brigden, Daly, Gorley and Hill have received
grants of nonstatutory stock options under the Stock Option Plan to purchase
aggregate amounts of 2,472,800 and 1,017,225 shares of Common Stock at an
exercise price per share equal to $1.47 and $12.00, respectively. The options
granted to Messrs. Gillis and McCreery vest in equal annual installments over
a period of three years, and the options granted to Messrs. Brigden, Daly,
Gorley and Hill vest in equal annual installments over a period of four years.
The options become exercisable in full upon a change in control of the Company
and may be partially accelerated in connection with the executive officer's
termination of employment with the Company. See "--Stock Option Plan." Messrs.
Gillis, McCreery, Brigden, Daly and Gorley have also received grants of
nonstatutory stock options under the Stock Option Plan to purchase an
aggregate of 601,150 shares of Common Stock at an exercise price per share
equal to $9.60, which options are fully vested. In addition, the Company has
granted to Mr. Linthicum a nonstatutory stock option under the Stock Option
Plan to purchase 50,050 shares of Common Stock at an exercise price per share
equal to $10.00, which vests over a period of four years.
 
STOCK OPTION PLAN
 
  In connection with the Recapitalization, which was consummated on March 31,
1997, the Company authorized the granting of stock options to purchase an
aggregate of 3,300,000 shares of Common Stock at an exercise price equal to
$1.47, the per share purchase price of the Recapitalization. On April 29,
1997, the Company adopted the Software AG Systems, Inc. 1997 Stock Option Plan
(the "Stock Option Plan"). The Stock Option Plan is intended to assist the
Company and its affiliates in attracting and retaining employees, directors,
consultants and advisors (collectively, the "Eligible Individuals") and to
promote the identification of their interests with those of the stockholders
of the Company. The Stock Option Plan permits a maximum of 6,875,000 shares of
Common Stock to be issued to Eligible Individuals pursuant to grants of stock
options. Unless sooner terminated by the Company's Board of Directors, the
Stock Option Plan will terminate on April 11, 2007. Options granted under the
Stock Option Plan may be either "incentive stock options" within the meaning
of Section 422 of the Internal Revenue Code of 1986, as amended (the "Code"),
or nonstatutory stock options. No option granted under the Stock Option Plan
is exerciseable after the tenth anniversary of the option's date of grant. The
Company has granted to Eligible Individuals nonstatutory stock options to
acquire an aggregate of 5,048,725 shares of Common Stock at a weighted average
exercise price of $5.03 per share.
 
401(K) PLAN
 
  The Company provides a 401(k) plan (the "401(k) Plan") giving eligible
employees, including executive officers, the opportunity to accrue additional
income and to save for retirement on a before-tax basis. The 401(k) Plan is
qualified as a 401(k) plan under the Code. The Company employees are generally
eligible to participate in the plan after six months of full-time employment.
The 401(k) Plan provides that each participant may contribute up to 15% of the
participant's annual pre-tax compensation, but not more than the annual
maximum prescribed by law. The 401(k) Plan provides for the Company to make
matching contributions equal to 100% of pre-tax contributions up to 5% of the
participant's compensation for the payroll period or other period over which
contributions are made, as further limited by law. The 401(k) Plan also
permits the Company to make discretionary employer contributions, which if
made, are allocated in proportion to the compensation of each employee to the
total compensation for the year of all employees. The 401(k) Plan does not
allow contributions to exceed 6% of compensation. Earnings under the 401(k)
Plan accumulate tax free until distributed.
 
DEFERRED COMPENSATION AGREEMENTS
 
  The Company has entered into deferred compensation agreements with Messrs.
Gillis, McCreery and Daly (the "Deferred Compensation Agreements"). Pursuant
to these agreements, each of Messrs. Gillis, McCreery and Daly annually
receives a credit of $41,838, $46,000 and $24,000, respectively, to his
deferred compensation account plus an additional credit to such account equal
to 53%, 100% and 120%, respectively,
 
                                      48
<PAGE>
 
of his bonus for such year. The deferred compensation accounts earn interest
at an annual rate of 6%. Under the Deferred Compensation Agreements, no
additional credits, other than interest, will be made to any of the deferred
compensation accounts after December 31, 1998. The deferred compensation
accounts of Messrs. McCreery and Daly are fully vested. Mr. Gillis' deferred
compensation account is currently 40% vested and will vest in full as of
December 31, 1998. Except under certain circumstances, upon termination of
employment, each of Messrs. Gillis, McCreery and Daly is entitled to receive
from the Company payments totaling the vested portion of his deferred
compensation account.
 
SEVERANCE AGREEMENTS
 
  Mr. Gillis has entered into a memorandum of understanding with the Company
with respect to the termination of his employment as President and Chief
Executive Officer of the Company. Under this agreement, the Company is
required to pay Mr. Gillis a severance benefit equal to twelve months of his
then-current salary plus annual bonus ($460,000 minimum payment), and, for a
period not to exceed twelve months, to continue to make available his health
and other fringe benefits if (i) the Company terminates his employment other
than for cause or (ii) he resigns within ninety days of a substantial change
in his title or a substantial reduction in his compensation and benefits or
job responsibilities.
 
  Each of Messrs. McCreery, Brigden and Daly has entered into a memorandum of
understanding with the Company with respect to the termination of his
employment on terms and conditions substantially similar to Mr. Gillis'
memorandum of understanding with the Company, provided, however, that (i) the
severance benefit due each such executive officer upon termination under his
respective memorandum of understanding is equal to twelve months of his then-
current salary plus a pro-rated bonus payment and (ii) no severance or other
benefits are due under these agreements if the executive officer resigns
within ninety days of a substantial reduction in his compensation and benefits
related to a company wide reduction or a substantial reduction in his job
responsibilities that is deemed to be in the best business interests of the
Company.
 
  Pursuant to the terms of a Shareholders Agreement dated as of April 1, 1997,
each of Messrs. Gillis, McCreery, Brigden, Daly and Gorley has agreed that (i)
prior to the fifth anniversary of the termination of his employment with the
Company, he will not influence any employee to leave the Company and (ii)
prior to the third anniversary of the termination of his employment with the
Company (unless such termination is by the Company without cause), he will not
directly or indirectly compete with the Company by soliciting any of its
customers, clients or suppliers. Mr. Hill has agreed to similar restrictions
pursuant to a subscription agreement between Mr. Hill and the Company dated as
of August 22, 1997, as amended.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
  Prior to April 1997, the Company did not have a Compensation Committee or
other committee of the Board of Directors performing an equivalent function,
and the compensation of the Company's executive officers was determined by the
Company's Board of Directors. During 1996, Michael J. King, President and
Chief Executive Officer of the Company until May 1996, participated in
deliberations of the Company's Board of Directors concerning executive officer
compensation. Since April 29, 1997, the Compensation Committee of the
Company's Board of Directors has been comprised of Mr. Rickertsen and Drs.
Stern and Dauber, each of whom is an Independent Director. Mr. Rickertsen and
Dr. Stern are members of TC Equity Partners, LLC, which is the sole general
partner of Thayer, a stockholder of the Company.
 
 
                                      49
<PAGE>
 
                    CERTAIN RELATIONSHIPS AND TRANSACTIONS
 
  At the closing of the Recapitalization, the senior management of the Company
and Thayer acquired approximately 89% of the outstanding voting equity of the
Company pursuant to an agreement among the Company, SAG, Thayer and the
following officers of the Company: Daniel F. Gillis, Harry K. McCreery, Gary
Hayes, James H. Daly, Derek M. Brigden and Thomas E. Gorley (collectively,
such individuals are referred to as the "Managers"). Prior to the
Recapitalization, SAG owned all of the Company's 27,500,000 outstanding shares
of Common Stock. In connection with the Recapitalization, the Company (i)
repurchased 24,750,000 shares of Common Stock from SAG for an aggregate
purchase price of 57,000,000 Deutsche Marks ($33.9 million) and (ii) issued
and sold 20,678,350 shares of Common Stock to Thayer and an aggregate of
771,650 shares of Common Stock to the Managers for an aggregate purchase price
of $31,526,820, or $1.47 per share. Of the Common Stock purchased by the
Managers, Messrs. Gillis and McCreery each purchased 204,050 shares and
Messrs. Hayes, Daly, Brigden and Gorley purchased 84,975, 108,625, 67,925 and
102,025 shares, respectively. After the Recapitalization, SAG retained
2,750,000 shares of Common Stock, representing approximately 11% of the
outstanding Common Stock. Dr. Erwin Koenigs, the Chairman of the Board and
Chief Executive Officer of SAG, is currently a director of the Company. As a
result of the Recapitalization, Thayer and the Managers respectively owned
85.4% and 3.2% of the outstanding Common Stock. Dr. Stern and Mr. Rickertsen,
directors of the Company, are members of TC Equity Partners, LLC, which is the
sole general partner of Thayer. In addition, Mr. Gillis is currently, and was
at the time of the Recapitalization, a director of the Company.
 
  In connection with the Recapitalization, on March 31, 1997, the Company
borrowed $5,000,000 from Thayer under a short term note agreement for working
capital requirements. This note accrued interest at a simple rate equal to 10%
per annum and was repaid on April 11, 1997. In addition, the Company paid to
TC Management LLC ("TC Management") a financial advisory fee of $840,000 in
consideration for investment banking and advisory services provided by TC
Management in connection with the Recapitalization, and reimbursed TC
Management for its out-of-pocket expenses in connection with the
Recapitalization. On April 1, 1997, the Company also agreed to pay on a
quarterly basis an annual fee of $300,000 to TC Management for management and
consulting services to be provided by TC Management to the Company in
connection with the operation and conduct of the Company's business. Through
September 30, 1997, the Company has paid $150,000 of such fees. TC Management
is the managing agent of and provides management services to Thayer. Dr. Stern
and Mr. Rickertsen, directors of the Company, are members of TC Management. In
connection with the Recapitalization, the Company also paid a one-time
advisory fee of $250,000 to MLC Group, Inc., a wholly owned operating
subsidiary of MLC Holdings, Inc. Mr. Rickertsen, a director of the Company, is
a director of MLC Holdings, Inc.
 
  Prior to the Recapitalization, the Company licensed and serviced SAG
products pursuant to a license agreement entered into by SAG and the Company
on January 1, 1995 (the "License Agreement"). The License Agreement gave the
Company the exclusive right to license and service SAG products in North
America, South America, Japan and Israel, and gave SAG the exclusive right to
license and service the Company's products in all other areas. Immediately
prior to the Recapitalization, the Company and SAG entered into the
Cooperation Agreement dated March 31, 1997, which terminated and superseded
the License Agreement. The Cooperation Agreement generally (i) provides the
Company the exclusive and perpetual right to license and service in North
America, South America, Japan and Israel (the "Territory") both existing and
future products developed or acquired by SAG and (ii) provides SAG the
exclusive and perpetual right to license and service outside the Territory
both existing and future products developed or acquired by the Company. Each
of the Company and SAG must pay the other 24% of the net revenues derived from
such licenses. Except in certain circumstances, the Company's minimum annual
royalty payment to SAG through the year 2000 must at least equal $21 million.
This 24% royalty rate is fixed for 20 years. In 1994, 1995, 1996 and the first
nine months of 1997, the Company's royalty payments to SAG were approximately
$29.0 million, $23.9 million, $26.1 million and $19.8 million, respectively.
In the same periods,
 
                                      50
<PAGE>
 
SAG's royalty payments to the Company were approximately $0.0, $0.3 million,
$0.3 million and $0.5 million, respectively. As consideration for the
Cooperation Agreement, the Company paid SAG 38,000,000 Deutsche Marks
(approximately $22.6 million) on March 31, 1997. See "Company Background."
 
  On December 5, 1993, the Company and SAG entered into a Products and
Research & Development Operations Transfer Agreement (the "R&D Agreement")
which required the Company to provide certain services relating to certain SAG
employees who utilized the Company's facilities. In connection with the
Recapitalization, on March 31, 1997, the Company entered into an
Administrative Services Agreement (the "ASA") with SAG, terminating the R&D
Agreement and requiring that the Company provide services similar to those
required under the R&D Agreement. SAG is required under the ASA to reimburse
the Company for its costs incurred in connection with the ASA and to pay the
Company $500,000 per year during the years 1997, 1998 and 1999 for the use of
certain machinery leased by the Company. In 1994, 1995, 1996 and the first
nine months of 1997, payments to the Company under the R&D Agreement and the
ASA were approximately $7.5 million, $8.8 million, $15.9 million and $8.7
million, respectively.
 
  From 1988 until the Recapitalization, the Company was a wholly owned
subsidiary of SAG. Accordingly, during that period, there were a variety of
intercompany transactions, including loans and dividends, between the Company
and SAG. In 1994, 1995 and 1996, the Company paid aggregate dividends to SAG
of $0.6 million, $1.7 million and $9.0 million, respectively. Except as
described above, all of these transactions that were material terminated in
connection with the Recapitalization. See "Dividend Policy" and Note 6 of the
Notes to the Consolidated Financial Statements.
 
  On August 22, 1997, the Company entered into a subscription agreement with
Timothy L. Hill, the Company's Vice President--Marketing, pursuant to which
the Company issued and sold to Mr. Hill 137,500 shares of Common Stock for an
aggregate purchase price of $202,095. Pursuant to the subscription agreement,
the Company has the right to repurchase Mr. Hill's shares at $1.47 per share
if Mr. Hill's employment with the Company is terminated for cause or if Mr.
Hill voluntarily terminates his employment prior to August 17, 1999. The
Company's repurchase right terminates in the event of a change of control of
the Company. In addition, the Company has issued options to purchase an
aggregate of 94,325 shares of Common Stock at an exercise price of $1.47 to
the members of Thayer's Advisory Board.
 
  The Company and Thayer have entered into a registration rights agreement for
the benefit of all holders as of September 26, 1997 of "restricted securities"
of the Company within the meaning of Rule 144 of the Commission, and certain
transferees of such holders. Pursuant to this agreement, a majority-in-
interest of such holders has the right to require the Company to register
their restricted securities for resale under the Securities Act on up to five
occasions (only one of which may be on Form S-1) and such holders have been
granted certain "piggy-back" registration rights with regard to certain
securities offerings initiated by the Company. The Company has agreed to pay
certain expenses in connection with such registrations.
 
  Messrs. Gillis, McCreery, Daly and Gorley borrowed $250,000, $250,000,
$182,605 and $75,000, respectively, from the Company under individual
promissiory notes, each of which is dated March 24, 1997, and Messrs. McCreery
and Daly borrowed $363,000 and $120,740, respectively, from the Company under
individual promissory notes, each of which is dated August 9, 1996. Each of
the promissory notes accrues interest at the rate of 6% per annum and is due
and payable upon termination of its maker's employment with the Company. None
of the promissory notes require periodic interest or principal payments. As of
September 30, 1997, the amount outstanding under each promissory note equaled
the entire amount borrowed plus accrued interest.
 
                                      51
<PAGE>
 
                      PRINCIPAL AND SELLING STOCKHOLDERS
 
  The following table sets forth certain information known to the Company
regarding beneficial ownership of the Company's Common Stock as of October 15,
1997, and as adjusted to reflect the sale of the shares pursuant to this
offering, by (i) each person who is known by the Company to own beneficially
more than 5% of the outstanding shares of Common Stock, (ii) each director and
Named Executive Officer of the Company, (iii) all directors and executive
officers of the Company as a group and (iv) each Selling Stockholder. Except
as otherwise indicated below, to the knowledge of the Company, each person
listed below has sole voting power and investment power with respect to the
shares beneficially owned by such person, subject to community property laws
where applicable.
 
<TABLE>
<CAPTION>
                                  SHARES                              SHARES
                            BENEFICIALLY OWNED                  BENEFICIALLY OWNED
                          PRIOR TO OFFERING (2)    SHARES TO BE AFTER OFFERING (2)
                          -------------------------  SOLD IN    ------------------
NAME AND ADDRESS (1)         NUMBER      PERCENT   OFFERING (3)   NUMBER   PERCENT
- --------------------      ------------- ----------------------- ---------- -------
<S>                       <C>           <C>        <C>          <C>        <C>
Thayer Equity Investors      20,209,200     83.0%   3,083,260   17,125,940  59.2%
 III, L.P...............
 1455 Pennsylvania
 Avenue, N.W.
 Washington, DC 20004
Software AG.............      2,750,000     11.3          --     2,750,000   9.5
 Uhlandstrasse 12, D-
 64297
 Darmstadt, Germany
TC Co-Investors, LLC....        109,725     *          16,740       92,985    *
 1455 Pennsylvania
 Avenue, N.W.
 Washington, DC 20004
Daniel F. Gillis........        561,550      2.3          --       561,550   1.9
Harry K. McCreery.......        396,550      1.6          --       396,550   1.4
James H. Daly...........        125,675     *             --       125,675    *
Derek M. Brigden........         84,975     *             --        84,975    *
Carl J. Rickertsen (4)..     20,318,925     83.5    3,100,000   17,218,925  60.0
Dr. Philip S. Dauber             67,925     *             --        67,925    *
 (5)....................
Dr. Erwin Koenigs (6)...      2,852,025     11.7          --     2,852,025   9.9
Edward E. Lucente.......            --       --           --           --    --
Dr. Paul G. Stern (4)...     20,318,925     83.5    3,100,000   17,218,925  60.0
Michael J. King.........            --       --           --           --    --
William Cripe...........            --       --           --           --    --
All directors and
 executive officers as a
 group (11 persons)
 (7)....................     24,664,200     98.9%   3,100,000   21,564,200    73%
</TABLE>
- --------
*  Less than 1% of the outstanding Common Stock.
(1) The business address for Messrs. Gillis, McCreery, Brigden and Daly is
    11190 Sunrise Valley Drive, Reston, Virginia 20191. The business address
    for Mr. Rickertsen and Dr. Stern is c/o Thayer Equity Investors III, L.P.,
    1455 Pennsylvania Avenue, N.W., Washington, DC 20004. The business address
    for Dr. Koenigs is c/o Software AG, Uhlandstrasse 12, D-64297, Darmstadt,
    Germany.
 
                                      52
<PAGE>
 
(2) The number of shares of Common Stock outstanding prior to this offering
    includes (i) 24,337,500 shares outstanding as of October 15, 1997 and (ii)
    with respect to each person, the shares issuable by the Company pursuant
    to options held by such person which may be exercised within 60 days
    following October 15, 1997 ("Presently Exercisable Options"). The number
    of shares of Common Stock deemed outstanding after this offering includes
    an additional 4,600,000 shares that are being offered for sale by the
    Company in this offering. Beneficial ownership is determined in accordance
    with the rules of the Commission that deem shares to be beneficially owned
    by any person or group who has or shares voting and investment power with
    respect to such shares. Presently Exercisable Options are deemed to be
    outstanding and to be beneficially owned by the person holding such
    options for the purpose of computing the percentage ownership of such
    person, but are not treated as outstanding for the purpose of computing
    the percentage ownership of any other person or group.
(3) If the Underwriters exercise their over-allotment option to purchase up to
    1,155,000 shares, the following stockholders named in the table above will
    sell up to the following number of additional shares: Thayer Equity
    Investors III, L.P., 574,381 shares; and TC Co-Investors, LLC 3,119
    shares.
(4) Consists of 20,209,200 shares held of record by Thayer and 109,725 shares
    held of record by TC Co- Investors, LLC ("TC Co-Investors"). Thayer is a
    Delaware limited partnership whose sole general partner is TC Equity
    Partners, LLC, a Delaware limited liability company ("TC Equity
    Partners"). TC Equity Partners beneficially owns, and has sole voting and
    investment power with respect to, the shares of Common Stock held of
    record by Thayer. TC Co-Investors is a Delaware limited liability company
    whose managing member is TC Management LLC ("TC Management"). TC
    Management beneficially owns, and has sole voting and investment power
    with respect to, the shares of Common Stock held of record by TC Co-
    Investors. Frederic V. Malek, Dr. Paul G. Stern and Carl J. Rickertsen are
    the members of TC Management and the principal members of TC Equity
    Partners. Dr. Stern and Mr. Rickertsen may be deemed to be the beneficial
    owners of the shares of Common Stock held by each of Thayer and TC Co-
    Investors.
(5) All of the reported shares are held of record by PSERD Trust, of which Dr.
    Dauber is a trustee. Dr. Dauber shares voting and investment power with
    respect to all shares held by PSERD Trust and may be deemed to be the
    beneficial owner of all such shares.
(6) 2,750,000 of the reported shares are held of record by Software AG
    ("SAG"). Dr. Koenigs, a director of the Company, is the Chairman of the
    Board and Chief Executive Officer of SAG, and may be deemed to have or
    share voting and investment power with respect to all shares held of
    record by SAG. Dr. Koenigs disclaims beneficial ownership of all shares
    held of record by SAG.
(7) Includes 20,209,200 shares held of record by Thayer, 2,750,000 shares held
    of record by SAG, 109,725 shares held of record by TC Co-Investors and
    67,925 shares held of record by PSERD Trust. See footnotes (4), (5) and
    (6).
 
                                      53
<PAGE>
 
                         DESCRIPTION OF CAPITAL STOCK
 
  The authorized capital stock of the Company consists of 75,000,000 shares of
Common Stock, $.01 par value per share, and 25,000,000 shares of preferred
stock, $.01 par value per share (the "Preferred Stock").
 
  The following summary of certain provisions of the Common Stock and
Preferred Stock does not purport to be complete and is subject to, and
qualified in its entirety by, the provisions of applicable law and by the
Company's Certificate of Incorporation, a copy of which is filed as an exhibit
to the Registration Statement of which this Prospectus is a part.
 
COMMON STOCK
 
  As of October 15, 1997, there were 24,337,500 shares of Common Stock
outstanding held of record by 18 stockholders. Based on the number of shares
outstanding as of that date and giving effect to the issuance of the 4,600,000
shares of Common Stock being offered by the Company hereby, there will be
28,937,500 shares of Common Stock outstanding upon the consummation of this
offering.
 
  Holders of Common Stock are entitled to one vote per share on all matters to
be voted on by stockholders. There are no cumulative voting rights. All
outstanding shares of Common Stock are, and all shares of Common Stock issued
and sold in this offering will be, duly authorized, validly issued, fully paid
and nonassessable. Subject to such preferential rights as may be granted by
the Board of Directors in connection with the issuance of Preferred Stock,
distributions may be paid to the holders of Common Stock when, as and if
declared by the Board of Directors out of funds legally available therefore.
The Company does not intend to pay cash dividends on its Common Stock in the
foreseeable future. See "Dividend Policy." Holders of Common Stock have no
preemptive or other rights to subscribe for additional shares of Common Stock,
redemption rights or conversion rights. Upon liquidation, dissolution or
winding up of the Company, the holders of the Common Stock are entitled to
share ratably in all assets of the Company that are legally available for
distribution after payment of all debts and other liabilities and subject to
any prior rights of holders of Preferred Stock, if any, then outstanding.
 
PREFERRED STOCK
 
  The Board of Directors has authority to issue 25,000,000 shares of Preferred
Stock in one or more series and to fix the relative rights, preferences,
privileges, qualifications, limitations and restrictions thereof, including
dividend rights, dividend rates, conversion rights, voting rights, terms of
redemption, redemption prices, liquidation preferences and the number of
shares constituting any series or the designation of such series, without
further vote or action by the stockholders. The Board of Directors could,
without the approval of the stockholders, issue Preferred Stock having voting
or conversion rights that could adversely affect the voting power of the
holders of Common Stock, and the issuance of Preferred Stock could be used,
under certain circumstances, to render more difficult or discourage a hostile
takeover of the Company. The Company has no present plans to issue any shares
of Preferred Stock.
 
LIMITATION ON LIABILITY AND INDEMNIFICATION OF DIRECTORS
 
  The Company has adopted provisions in its Certificate of Incorporation
limiting the liability of directors of the Company for monetary damages. The
effect of this provision in the Certificate of Incorporation is to eliminate
the rights of the Company and its stockholders (through stockholders'
derivative suits on behalf of the Company) to recover monetary damages against
a director for breach of the fiduciary duty of care as a director (including
breaches resulting from negligent or grossly negligent behavior) except in
certain limited situations. This provision does not limit or eliminate the
rights of the Company or any stockholder to seek nonmonetary relief such as an
injunction or rescission in the event of a breach of a director's duty of
care. The provisions of the Certificate of Incorporation described above apply
to an officer of the Company only if
 
                                      54
<PAGE>
 
he or she is a director of the Company and is acting in his or her capacity as
director, and do not apply to officers of the Company who are not directors.
These provisions will not alter the liability of directors under federal
securities laws.
 
  The Company's Certificate of Incorporation and Bylaws contain provisions
indemnifying the directors and officers of the Company to the fullest extent
permitted by the Delaware General Corporate Law ("DGCL"). The Company believes
that these provisions will assist the Company in attracting and retaining
qualified individuals to serve as directors and officers.
 
CERTAIN PROVISIONS OF DELAWARE LAW, THE CERTIFICATE OF INCORPORATION AND THE
BYLAWS
 
  The Company is subject to the provisions of Section 203 of the DGCL. Subject
to certain exceptions, Section 203 prohibits a Delaware corporation from
engaging in a "business combination" with an "interested stockholder" for a
period of three years after the date of the transaction in which the person
became an interested stockholder, unless the interested stockholder attained
such status with the approval of the Board of Directors, the business
combination is approved in a prescribed manner or certain other conditions are
satisfied. A "business combination" includes, among other transactions,
mergers, asset sales and other transactions resulting in a financial benefit
to the interested stockholder. Subject to certain exceptions, an "interested
stockholder" is a person who, together with affiliates and associates, owns,
or within three years did own, 15% or more of the corporation's voting stock.
 
  The Company's Certificate of Incorporation and Bylaws contain certain
provisions that could make more difficult the acquisition of the Company by
means of a tender offer, a proxy contest or otherwise. These provisions are
intended to discourage certain types of coercive takeover practices and
inadequate takeover bids and to encourage persons seeking to acquire control
of the Company to negotiate first with the Board of Directors. The Company
believes that the benefits of these provisions outweigh the potential
disadvantages of discouraging such proposals because, among other things,
negotiation of such proposals might result in an improvement of their terms.
 
  Classified Board of Directors. The Certificate of Incorporation provides
that, upon consummation of an underwritten public offering of the Company's
Common Stock, the Board of Directors will be divided into three classes of
directors, each class constituting approximately one-third of the total number
of directors and the classes serving staggered three-year terms. The
classification of directors will have the effect of making it more difficult
for stockholders to change the composition of the Board of Directors. The
Company believes, however, that the longer time required to elect a majority
of a classified Board of Directors will help to ensure continuity and
stability of the Company's management and policies. The classification
provisions could also have the effect of discouraging a third party from
accumulating large blocks of the Company's Common Stock or attempting to
obtain control of the Company, even though such an attempt might be beneficial
to the Company and its stockholders. Accordingly, stockholders could be
deprived of certain opportunities to sell their shares of Common Stock at a
higher market price than might otherwise be the case. See "Management--
Executive Officers and Directors."
 
  Number of Directors; Removal; Filling Vacancies. The Certificate of
Incorporation provides that the number of directors will be fixed by, or
determined pursuant to, the Bylaws. The Bylaws provide that the Board of
Directors shall consist of six directors and that the Board of Directors may
increase or decrease the number of directors. The Bylaws also provide that,
after consummation of an underwritten public offering of the Company's Common
Stock, the number of directors shall not be increased by 50% or more in any
12-month period without the approval of at least two-thirds of the directors
then in office. The Certificate of Incorporation provides that any vacancies
will be filled only by the affirmative vote of a majority of the remaining
directors then in office, even if less than a quorum. Accordingly, the Board
of Directors could temporarily prevent any stockholder from enlarging the
Board of Directors and filling the new directorships with such stockholder's
own nominees. The Certificate of Incorporation also provides that directors
(or the entire Board) may be removed from office by the stockholders for cause
by the vote of the holders of at least a majority of the Common Stock.
 
 
                                      55
<PAGE>
 
  No Stockholder Action by Written Consent; Special Stockholder Meetings. The
Certificate of Incorporation provides that, after the consummation of an
underwritten public offering of the Company's Common Stock, stockholder action
can be taken only at an annual or special meeting of stockholders and can not
be taken by written consent in lieu of a meeting. The Bylaws provide that
special meetings of the stockholders may be called only by the Chairman of the
Board of Directors, a majority of the Board of Directors or the Chief
Executive Officer of the Company. These provisions may have the effect of
delaying consideration of a stockholder proposal until the next annual
stockholder meeting. These provisions may also discourage another person or
entity from making a tender offer for the Company's Common Stock.
 
  Advance Notice Provisions for Stockholder Nominations and Stockholder
Proposals. The Bylaws establish an advance notice procedure for stockholders
to make nominations of candidates for election as directors or to bring other
business before an annual meeting of stockholders of the Company (the
"Stockholder Notice Procedure"). The Stockholder Notice Procedure provides
that (i) only persons who are nominated by, or at the direction of, the Board
of Directors, or by a stockholder who has given timely written notice
containing specified information to the Secretary of the Company prior to the
meeting at which directors are to be elected, will be eligible for election as
directors of the Company and (ii) at an annual meeting only such business may
be conducted as has been brought before the meeting by, or at the direction
of, the Board of Directors, or by a stockholder who has given timely written
notice to the Secretary of the Company of such stockholder's intention to
bring such business before the meeting. Except for stockholder proposals
submitted in accordance with the federal proxy rules as to which the
requirements specified therein shall control, notice of stockholder
nominations or business to be conducted at a meeting must be received by the
Company not less than 60 days nor more than 90 days prior to the date of the
annual meeting if the notice is to be submitted at an annual meeting, or not
later than 10 days following the day on which notice of the date of a special
meeting was given if the notice is to be submitted at a special meeting.
 
  The purpose of requiring stockholders to give the Company advance notice of
nominations and other business is to afford the Board of Directors a
meaningful opportunity to consider the qualifications of the proposed nominees
or the advisability of the other proposed business and, to the extent deemed
necessary or desirable by the Board of Directors, to inform stockholders and
make recommendations about such qualifications or business, as well as to
provide a more orderly procedure for conducting meetings of stockholders.
Although the Bylaws do not give the Board of Directors any power to disapprove
stockholder nominations for the election of directors or proposals for action,
they may have the effect of precluding a contest for the election of directors
or the consideration of stockholder proposals if the proper procedures are not
followed and of discouraging or deterring a third party from conducting a
solicitation of proxies to elect its own slate of directors or to approve its
own proposal without regard to whether consideration of such nominees or
proposals might be harmful or beneficial to the Company and its stockholders.
 
  Amendment of Certificate of Incorporation and Bylaws. The Certificate of
Incorporation provides that, after consummation of an underwritten public
offering of the Company's Common Stock, the provisions therein relating to the
staggered Board of Directors, the availability of action by written consent by
stockholders, removal of directors and filling of vacancies on the Board of
Directors may be amended, altered, changed or repealed only by the affirmative
vote of the holders of at least two-thirds of the voting power of all the
shares of capital stock then entitled to vote, voting as a single class. The
Certificate of Incorporation also provides that the Bylaws may be adopted,
amended, altered, changed or repealed by the affirmative vote of the majority
of the members of the Board of Directors. After consummation of an
underwritten public offering of the Company's Common Stock, any action taken
by the stockholders with respect to adopting, amending, altering, changing or
repealing any Bylaw may be taken only by the affirmative vote of the holders
of at least two-thirds of the voting power of all of the shares of capital
stock then entitled to vote generally in the election of directors, voting as
a single class.
 
TRANSFER AGENT AND REGISTRAR
 
  The Transfer Agent and Registrar for the Company's Common Stock is Bank of
New York.
 
                                      56
<PAGE>
 
                        SHARES ELIGIBLE FOR FUTURE SALE
 
  Prior to this offering, there has been no market for the Common Stock of the
Company. Future sales of substantial amounts of Common Stock in the public
market, or the perception that such sales might occur, could adversely affect
the market price of the Common Stock and could impair the ability of the
Company to raise equity capital in the future.
 
  Upon completion of this offering, the Company will have 28,937,500
outstanding shares of Common Stock (assuming no exercise of the Underwriters'
over-allotment option). Of these shares, the 7,700,000 shares of Common Stock
sold in this offering will be freely tradable without restriction or further
registration under the Securities Act, except for any shares purchased by
"affiliates" of the Company, as that term is defined under the Securities Act
and the regulations promulgated thereunder (an "Affiliate"). The remaining
21,237,500 shares of Common Stock (the "Restricted Shares") held by existing
stockholders were sold by the Company in reliance on exemptions from the
registration requirements of the Securities Act and are "restricted
securities" within the meaning of Rule 144.
 
  Of the Restricted Shares, 2,750,000 shares will be eligible for sale
beginning 90 days after the date of this Prospectus (all of which will be
subject to 180-day lock-up agreements between certain shareholders and the
Representatives of the Underwriters), and 17,880,850, 469,150 and 137,500
additional shares (all of which will be subject to 180-day lock-up agreements)
will be eligible for sale beginning March 31, 1998, June 30, 1998 and August
22, 1998, respectively.
 
  All of the holders of Restricted Shares have agreed with the Representatives
that, until 180 days from the effective date of the Registration Statement of
which this Prospectus is a part, subject to certain limited exceptions, they
will not, directly or indirectly, sell, offer, contract to sell, pledge, grant
any option to purchase or otherwise dispose of any shares of Common Stock or
any securities convertible into, or exchangeable for, or any rights to
purchase or acquire, shares of Common Stock, owned directly by such holders or
with respect to which they have the power of disposition, without the prior
written consent of BancAmerica Robertson Stephens. BancAmerica Robertson
Stephens may, in its sole discretion and at any time without notice, release
all or any portion of the securities subject to the lockup agreements.
 
  In general, under Rule 144 as currently in effect, beginning 90 days after
the date of this Prospectus, any holder of Restricted Shares, including an
Affiliate of the Company, as to which at least one year has elapsed since the
later of the date of the acquisition of such Restricted Shares from the
Company or an Affiliate, would be entitled within any three-month period to
sell a number of shares that does not exceed the greater of 1% of the then
outstanding shares of Common Stock (289,375 shares immediately following the
closing of this offering) or the average weekly trading volume of the Common
Stock during the four calendar weeks preceding the date on which notice of the
sale is filed with the Commission. Sales under Rule 144 are also subject to
certain manner of sale provisions, notice requirements and the availability of
current public information about the Company. Affiliates of the Company must
comply with the restrictions and requirements of Rule 144 (except for the one-
year holding period requirement) in order to sell shares of Common Stock which
are not "restricted securities" (such as shares acquired by Affiliates in this
offering).
 
  Further, under Rule 144(k) a person who holds restricted shares as to which
at least two years have elapsed since the later of their acquisition from the
Company or an Affiliate, and who is not deemed to have been an Affiliate of
the Company at any time during the three months preceding a sale, is entitled
to sell such shares under Rule 144 without regard to volume limitations,
manner of sale provisions, notice requirements or availability of current
public information concerning the Company.
 
  Rule 701 permits resales of shares in reliance upon Rule 144 but without
compliance with certain restrictions, including the holding period
requirement, of Rule 144. Any employee, officer or director of or consultant
to the Company who purchased his or her shares pursuant to a written
compensatory plan or contract may be entitled to rely on the resale provisions
of Rule 701. Rule 701 permits affiliates to sell their Rule 701 shares under
Rule 144 without complying with the holding period requirements of Rule 144.
Rule
 
                                      57
<PAGE>
 
701 further provides that non-affiliates may sell such shares in reliance on
Rule 144 without having to comply with the holding period, public information,
volume limitation or notice provisions of Rule 144. In both cases, a holder of
Rule 701 shares is required to wait until 90 days after the date of this
Prospectus before selling such shares.
 
  As of November 18, 1997, options to purchase 5,048,725 shares were
outstanding under the Stock Option Plan, and an additional 1,826,275 shares
were reserved for issuance under the Stock Option Plan. The Company intends to
file a registration statement on Form S-8 under the Securities Act covering
the shares issuable and reserved for issuance under the Stock Option Plan.
Such registration statement is expected to be filed and become effective as
soon as practicable after consummation of this offering. After the effective
date of such registration statement, shares of Common Stock issued under the
Stock Option Plan will be immediately eligible for sale in the public market,
subject in certain cases to the lock-up restrictions described above and to
Rule 144 volume limitations applicable to Affiliates.
 
  All holders of Restricted Shares have been granted certain rights to have
their shares of Common Stock registered for sale under the Securities Act. See
"Certain Relationships and Transactions."
 
                                      58
<PAGE>
 
                                 UNDERWRITING
 
  The Underwriters named below, acting through their representatives,
BancAmerica Robertson Stephens and Donaldson, Lufkin & Jenrette Securities
Corporation (the "Representatives"), have severally agreed, subject to the
terms and conditions of the Underwriting Agreement, to purchase from the
Company and the Selling Stockholders the number of shares of Common Stock set
forth opposite their respective names below. The Underwriters are committed to
purchase and pay for all such shares if any are purchased. No such reduction
shall change the amount of proceeds to be received by the Company as set forth
on the cover page of this Prospectus.
 
<TABLE>
<CAPTION>
                                                                        NUMBER
      UNDERWRITER                                                      OF SHARES
      -----------                                                      ---------
      <S>                                                              <C>
      BancAmerica Robertson Stephens.................................. 3,855,000
      Donaldson, Lufkin & Jenrette Securities Corporation............. 2,570,000
      BT Alex. Brown Incorporated.....................................   250,000
      CIBC Oppenheimer Corp. .........................................   250,000
      Smith Barney Inc. ..............................................   250,000
      Chase Securities Inc. ..........................................   175,000
      EVEREN Securities, Inc. ........................................   175,000
      Friedman, Billings, Ramsey & Co., Inc. .........................   175,000
                                                                       ---------
          Total....................................................... 7,700,000
                                                                       =========
</TABLE>
 
  The Company has been advised by the Representatives that the Underwriters
propose to offer the shares of Common Stock to the public at the initial
public offering price set forth on the cover page of this Prospectus and to
certain dealers at such price less a concession of not more than $0.40 per
share, of which $0.10 per share may be reallowed to other dealers. After the
initial public offering, the public offering price, concession and reallowance
to dealers may be reduced by the Representatives.
 
  The Company and the Selling Stockholders have granted to the Underwriters an
option, exercisable during the 30-day period after the date of this
Prospectus, to purchase an aggregate of up to an additional 1,155,000 shares
of Common Stock at the same price per share as the Company and the Selling
Stockholders receive for the 7,700,000 shares that the Underwriters have
agreed to purchase. To the extent that the Underwriters exercise such option,
each of the Underwriters will have a firm commitment to purchase approximately
the same percentage of such additional shares that the number of shares of
Common Stock to be purchased by it shown in the above table represents as a
percentage of the 7,700,000 shares offered hereby. If purchased, such
additional shares will be sold by the Underwriters on the same terms as those
on which the 7,700,000 shares are being sold. The Company and the Selling
Stockholders subject to such over-allotment option will be obligated, pursuant
to the option, to sell shares to the Underwriters to the extent the option is
exercised. The Underwriters may exercise such option only to cover over-
allotments made in connection with the sale of shares of Common Stock offered
hereby.
 
  The Underwriting Agreement contains covenants of indemnity among the
Underwriters, the Company and the Selling Stockholders against certain civil
liabilities, including liabilities under the Securities Act and liability
arising from breaches of representations and warranties contained in the
Underwriting Agreement or the inaccuracy of certain information set forth
herein that was provided by the Underwriters.
 
  All current executive officers, directors and stockholders of the Company
will have agreed with the Representatives that, until 180 days from the
effective date of the Registration Statement of which this Prospectus is a
part, subject to certain limited exceptions, they will not, directly or
indirectly, offer, sell, contract to sell, grant any option to purchase,
pledge, or otherwise dispose of or transfer, any shares of Common Stock, or
any securities convertible into or exchangeable for, or any rights to purchase
or acquire, shares of Common Stock, now owned or hereafter acquired by such
holders or with respect to which they have or hereafter acquire the power of
disposition, without the prior written consent of BancAmerica Robertson
Stephens. BancAmerica
 
                                      59
<PAGE>
 
Robertson Stephens may, in its sole discretion and without notice, release all
or any portion of the securities subject to the lock-up agreements. In
addition, the Company has agreed that, until 180 days from the date of this
Prospectus, the Company will not, without the prior written consent of
BancAmerica Robertson Stephens, subject to certain exceptions, sell or
otherwise dispose of any shares of Common Stock, any options or warrants to
purchase any shares of Common Stock or any securities convertible into,
exercisable for or exchangeable for shares of Common Stock other than the
Company's sale of shares in this offering, the issuance of Common Stock upon
the exercise of outstanding options, or the Company's grant of options and
issuance of stock under the Stock Option Plan. See "Shares Eligible for Future
Sale."
 
  The Representatives have advised the Company and the Selling Stockholders
that the Underwriters do not intend to confirm sales to accounts over which
they exercise discretionary authority.
 
  Certain persons participating in this offering may overallot or effect
transactions which stabilize, maintain or otherwise affect the market price of
the Common Stock at levels above those which might otherwise prevail in the
open market, including by entering stabilizing bids, effecting syndicate
covering transactions or imposing penalty bids. A stabilizing bid means the
placing of any bid or effecting of any purchase for the purpose of pegging,
fixing or maintaining the price of the Common Stock. A syndicate covering
transaction means the placing of any bid on behalf of the underwriting
syndicate or the effecting of any purchase to reduce a short position created
in connection with this offering. A penalty bid means an arrangement that
permits the Underwriters to reclaim a selling concession from a syndicate
member in connection with this offering when shares of Common Stock sold by
the syndicate member are purchased in syndicate covering transactions. Such
transactions may be effected, where permitted, on the NYSE or otherwise. Such
stabilizing, if commenced, may be discontinued at any time.
 
  The Underwriters have reserved for sale, at the initial public offering
price, up to 5% of the shares of Common Stock offered hereby for employees of
the Company, including executive officers, and certain individuals who have
expressed an interest in purchasing shares of Common Stock in this offering.
The number of shares available for sale to the general public will be reduced
to the extent such persons purchase such reserved shares. Any reserved shares
not so purchased will be offered by the Underwriters to the general public on
the same basis as other shares offered hereby.
 
  Prior to this offering, there has been no public market for the Common Stock
of the Company. Consequently, the initial public offering price for the Common
Stock has been determined through negotiations among the Company and the
Representatives. The material factors considered in such negotiations were
prevailing market and economic conditions, certain financial information of
the Company for recent periods, the market valuations of other companies
engaged in activities similar to those of the Company, estimates of the
business potential and prospects of the Company, the present state of the
Company's business operations, the Company's management and other factors
deemed relevant. There can be no assurance that an active or orderly trading
market will develop for the Common Stock or that the Common Stock will trade
in the public market subsequent to this offering at or above the initial
trading price. See "Risk Factors--No Prior Market for Common Stock and
Possible Volatility of Common Stock Price".
 
  This offering will be made pursuant to the provisions of Rules 2710 and 2720
of the Conduct Rules (the "Conduct Rules") of the National Association of
Securities Dealers, Inc. (the "NASD"). In connection with the
Recapitalization, Thayer purchased 20,678,350 shares of Common Stock at a
purchase price equal to $1.47 per share. Certain limited partners of Thayer
(collectively, the "Thayer Investors") are affiliates of members of the NASD
that may participate in this offering, including BT Alex. Brown Incorporated
and Chase Securities Inc. Thayer is selling 3,083,260 shares of Common Stock
in this offering and will own 17,125,940 shares of Common Stock upon the
closing of this offering. Due to the ownership interest of the Thayer
Investors in Thayer, which is a Selling Stockholder in this offering, the
members of the NASD who are affiliates of the Thayer Investors may be deemed
to beneficially own shares of Common Stock. Accordingly, under the Conduct
Rules the initial public offering price can be no higher than that recommended
by a "qualified independent underwriter" meeting certain standards. In
accordance with the Conduct Rules, BancAmerica Robertson Stephens is serving
as a qualified independent underwriter in pricing this offering and in
conducting due diligence with respect to the Company.
 
                                      60
<PAGE>
 
                                 LEGAL MATTERS
 
  The validity of the shares of Common Stock offered hereby will be passed
upon for the Company and the Selling Stockholders by Arnold & Porter,
Washington, D.C. Certain legal matters in connection with this offering will
be passed upon for the Underwriters by Hale and Dorr LLP, Washington, D.C.
 
                                    EXPERTS
 
  The consolidated financial statements and schedule of the Company as of
December 31, 1995 and 1996, and for each of the years in the three-year period
ended December 31, 1996 have been included in this Prospectus and elsewhere in
the Registration Statement in reliance upon the reports of KPMG Peat Marwick
LLP, independent certified public accountants, appearing elsewhere herein, and
upon the authority of said firm as experts in accounting and auditing.
 
  On July 11, 1997, the Company retained KPMG Peat Marwick LLP to act as its
independent public accountants and informed the prior auditors, Gocial &
Company, P.C., the Company's independent accountants since January 1992, of
its decision. In connection with the prior auditors' audit of the consolidated
financial statements for the years ended December 31, 1995 and 1996, there
were no disagreements with the Company on any matters of accounting principles
or practices, financial statement disclosure or auditing scope or procedures.
The prior auditors' report on the Company's consolidated financial statements
for the years ended December 31, 1995 and 1996 contained no adverse opinion or
disclaimer of opinion and was not modified or qualified as to uncertainty,
audit scope, or accounting principles. The decision to change was approved by
the Board of Directors of the Company. The Company has provided the prior
auditors with a copy of the disclosure contained in this section of the
Prospectus.
 
                            ADDITIONAL INFORMATION
 
  The Company has filed with the Commission a Registration Statement (of which
this Prospectus is a part) on Form S-1 (together with all amendments,
schedules and exhibits thereto, the "Registration Statement") under the
Securities Act with respect to the shares of Common Stock offered hereby. This
Prospectus does not contain all the information set forth in the Registration
Statement, certain portions of which have been omitted as permitted by the
rules and regulations of the Commission. Statements contained in this
Prospectus as to the content of any contract or other documents are not
necessarily complete, and with respect to each such contract or other document
filed as an exhibit to the Registration Statement reference is made to the
exhibit, and each such statement is qualified in all respects by such
reference. For further information regarding the Company and the Common Stock
offered hereby, reference is hereby made to the Registration Statement and
such exhibits and schedules which may be obtained from the Commission at its
principal office in Washington, D.C. upon payment of the fees prescribed by
the Commission.
 
  The Registration Statement, including the exhibits and schedules forming a
part thereof, filed by the Company with the Commission can be inspected and
copies obtained from the public reference facilities maintained by the
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at the following regional offices of the Commission: Seven
World Trade Center, Suite 1300, New York, New York 10048, and Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511. Copies of
such material can be obtained from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates. In addition, the Commission maintains a Web site (http:\\www.sec.gov)
that contains reports, proxy and information statements and other information
regarding registrants that file electronically with the Commission.
 
                                      61
<PAGE>
 
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
 
<TABLE>
<S>                                                                        <C>
Independent Auditors' Report.............................................. F-2
Consolidated Balance Sheets as of December 31, 1995 and 1996.............. F-3
Consolidated Statements of Operations for each of the years in the three-
 year period ended December 31, 1996...................................... F-4
Consolidated Statements of Stockholder's Equity for each of the years in
 the three-year period ended December 31, 1996............................ F-5
Consolidated Statements of Cash Flows for each of the years in the three-
 year period ended December 31, 1996...................................... F-6
Notes to Consolidated Financial Statements................................ F-7
Unaudited Condensed Consolidated Balance Sheet as of September 30, 1997... F-18
Unaudited Condensed Consolidated Statements of Operations for the nine
 months ended September 30, 1996, the three months ended March 31, 1997,
 and the six months ended September 30, 1997.............................. F-19
Unaudited Condensed Consolidated Statements of Cash Flows for the nine
 months ended September 30, 1996, the three months ended March 31, 1997,
 and the six months ended September 30, 1997.............................. F-20
Notes to Unaudited Condensed Consolidated Financial Statements............ F-21
</TABLE>
 
                                      F-1
<PAGE>
 
                         INDEPENDENT AUDITORS' REPORT
 
Board of Directors
Software AG Systems, Inc.:
 
  We have audited the accompanying consolidated balance sheets of Software AG
Systems, Inc. and subsidiaries as of December 31, 1995 and 1996, and the
related consolidated statements of operations, stockholder's equity, and cash
flows for each of the years in the three-year period ended December 31, 1996.
These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.
 
  We conducted our audits in accordance with 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Software
AG Systems, Inc. and subsidiaries as of December 31, 1995 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, 1996, in conformity with generally
accepted accounting principles.
 
 
                                          KPMG Peat Marwick LLP
 
McLean, Virginia
September 12, 1997, except for
note 14, which is as of November 17, 1997
 
 
                                      F-2
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 
                           DECEMBER 31, 1995 AND 1996
 
<TABLE>
<CAPTION>
                                                                1995     1996
                                                              -------- --------
                                                               (in thousands)
<S>                                                           <C>      <C>
ASSETS
Current:
  Cash and cash equivalents.................................. $  1,573 $ 25,773
  Accounts receivable, net of allowance for doubtful
   accounts..................................................   58,983   67,370
  Notes receivable, SAG......................................      --    30,000
  Current portion of deferred income taxes...................    3,666    3,412
  Prepaid expenses...........................................    1,600    3,298
  Other current assets.......................................      816    2,686
                                                              -------- --------
    Total current assets.....................................   66,638  132,539
Installment accounts receivable, net of current portion......   19,114   10,955
Note receivable, SAG.........................................   20,000      --
Property, equipment and leasehold improvements, net of
 accumulated depreciation and amortization...................   15,026    8,923
Deferred income taxes........................................      --     1,469
Other assets.................................................    4,834    4,202
                                                              -------- --------
      Total assets........................................... $125,612 $158,088
                                                              ======== ========
LIABILITIES AND STOCKHOLDER'S EQUITY
Current:
  Accounts payable........................................... $  3,301 $  6,773
  Accrued payroll and employee benefits......................   12,986   10,792
  Payable to SAG.............................................   17,132   33,317
  Income taxes payable.......................................    1,821    3,106
  Other current liabilities..................................    3,694    5,265
  Current portion of deferred revenues, net of deferred
   royalties of $7,126,000 and $7,923,000....................   30,169   42,865
                                                              -------- --------
    Total current liabilities................................   69,103  102,118
Deferred revenues, net of deferred royalties of $7,131,000
 and $7,415,000..............................................   23,883   23,472
Deferred gain................................................      --     2,690
Deferred income taxes........................................       27      --
                                                              -------- --------
      Total liabilities......................................   93,013  128,280
                                                              -------- --------
Commitments and contingencies
Stockholder's equity:
  Common stock ($.01 par value; 55,000,000 shares authorized,
   27,500,000 shares issued and outstanding).................      275      275
  Additional paid-in capital.................................   11,877   11,877
  Retained earnings..........................................   20,447   17,656
                                                              -------- --------
    Total stockholder's equity...............................   32,599   29,808
                                                              -------- --------
      Total liabilities and stockholder's equity............. $125,612 $158,088
                                                              ======== ========
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-3
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
                  YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
 
<TABLE>
<CAPTION>
                                         1994          1995          1996
                                     ------------- ------------- -------------
                                     (in thousands, except per share amounts)
<S>                                  <C>           <C>           <C>
Revenues:
  Software license fees............. $      51,832 $      52,061 $      52,163
  Maintenance fees..................        65,871        65,307        69,702
  Professional services fees........        29,552        35,194        34,975
                                     ------------- ------------- -------------
    Total revenues..................       147,255       152,562       156,840
                                     ------------- ------------- -------------
Cost of revenues:
  Software license..................        13,513        15,244        14,120
  Maintenance.......................        29,823        23,488        25,885
  Professional services.............        26,490        32,591        32,966
                                     ------------- ------------- -------------
    Total cost of revenues..........        69,826        71,323        72,971
                                     ------------- ------------- -------------
Gross profit........................        77,429        81,239        83,869
                                     ------------- ------------- -------------
Operating expenses:
  Software product development......           900           900         1,372
  Sales and marketing...............        50,422        52,512        48,677
  Administrative and general........        25,212        24,639        28,539
                                     ------------- ------------- -------------
    Total operating expenses........        76,534        78,051        78,588
                                     ------------- ------------- -------------
Income from operations..............           895         3,188         5,281
Other income and expense, net.......         1,882         2,449         5,230
                                     ------------- ------------- -------------
Income before income taxes..........         2,777         5,637        10,511
Income tax provision................         1,395         2,311         4,302
                                     ------------- ------------- -------------
Net income.......................... $       1,382 $       3,326 $       6,209
                                     ============= ============= =============
Net income per share................ $        0.05 $        0.11 $        0.21
                                     ============= ============= =============
Shares used in computing net income
 per share..........................        30,231        30,231        30,231
                                     ============= ============= =============
</TABLE>
 
 
          See accompanying notes to consolidated financial statements.
 
                                      F-4
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
 
                  YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
 
<TABLE>
<CAPTION>
                            COMMON STOCK
                           $0.01 PAR VALUE  ADDITIONAL               TOTAL
                           ----------------  PAID-IN-  RETAINED  STOCKHOLDER'S
                           SHARES   AMOUNT   CAPITAL   EARNINGS     EQUITY
                           -------- ------- ---------- --------  -------------
                                            (in thousands)
<S>                        <C>      <C>     <C>        <C>       <C>
Balance at December 31,
 1993.....................   27,500  $  275  $11,877   $18,039      $30,191
Net income................                               1,382        1,382
Cash dividends ($0.02 per
 share)...................                                (600)        (600)
                           --------  ------  -------   -------      -------
Balance at December 31,
 1994.....................   27,500     275   11,877    18,821       30,973
Net income................                               3,326        3,326
Cash dividends ($0.06 per
 share)...................                              (1,700)      (1,700)
                           --------  ------  -------   -------      -------
Balance at December 31,
 1995.....................   27,500     275   11,877    20,447       32,599
Net income................                               6,209        6,209
Cash dividends ($0.33 per
 share)...................                              (9,000)      (9,000)
                           --------  ------  -------   -------      -------
Balance at December 31,
 1996.....................   27,500  $  275  $11,877   $17,656      $29,808
                           ========  ======  =======   =======      =======
</TABLE>
 
 
          See accompanying notes to consolidated financial statements.
 
                                      F-5
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                  YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
 
<TABLE>
<CAPTION>
                                                1994      1995      1996
                                              --------  --------  --------
                                                    (in thousands)
<S>                                           <C>       <C>       <C>      
Cash flows from operating activities:
 Net income.................................. $  1,382  $  3,326  $  6,209
 Adjustments to reconcile net income to net
  cash provided by operating activities:
  Depreciation and amortization..............    3,952     3,921     3,660
  Loss on sales of property and equipment....      139        67       156
  Deferred income taxes......................    1,509      (408)   (1,242)
  Deferred gain..............................      --        --       (140)
  Net proceeds from sales of accounts receiv-
   able......................................      --     28,852    28,448
  Change in:
    Accounts receivable, excluding net pro-
     ceeds from sales........................  (14,303)  (47,331)  (28,674)
    Prepaid expenses.........................     (913)      348    (1,698)
    Other current assets.....................     (224)      225    (1,870)
    Accounts payable.........................      451      (817)    3,472
    Accrued payroll and employee benefits....      508     3,181    (2,194)
    Payable to SAG...........................    6,749     8,495    16,185
    Other current liabilities................      329       646     1,571
    Income taxes payable.....................      967     1,678     1,285
    Deferred revenues, net...................    7,210    27,435    12,285
                                              --------  --------  --------
       Net cash provided by operating activi-
        ties.................................    7,756    29,618    37,453
                                              --------  --------  --------
Cash flows from investing activities:
 Additions to property, equipment and lease-
  hold improvements..........................   (2,973)   (1,839)   (3,740)
 Proceeds from sales of property and equip-
  ment.......................................       18       200     9,044
 Short-term investment.......................     (150)      150       --
 Notes receivable, SAG.......................      --    (20,000)  (10,000)
 Change in other assets, net.................       41    (2,287)      443
                                              --------  --------  --------
       Net cash used in investing activi-
        ties.................................   (3,064)  (23,776)   (4,253)
                                              --------  --------  --------
Cash flows from financing activities:
 Payment of long-term obligations............   (3,882)   (3,124)      --
 Dividends paid..............................     (600)   (1,700)   (9,000)
                                              --------  --------  --------
       Net cash used in financing activi-
        ties.................................   (4,482)   (4,824)   (9,000)
                                              --------  --------  --------
Net increase in cash and cash equivalents....      210     1,018    24,200
Cash and cash equivalents, beginning.........      345       555     1,573
                                              --------  --------  --------
Cash and cash equivalents, ending............ $    555  $  1,573  $ 25,773
                                              ========  ========  ========
Noncash investing and financing activity:
 Deferred gain on sale leaseback of customer
  support facility .......................... $    --   $    --   $  2,830
                                              ========  ========  ========
Supplemental disclosures:
 Interest paid............................... $    446  $    350  $    103
                                              ========  ========  ========  
 Income taxes paid (refunded), net........... $   (743) $    387  $  3,481
                                              ========  ========  ========
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-6
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
(1) DESCRIPTION OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Reporting Entity and Principles of Consolidation
 
  Software AG Systems, Inc. and subsidiaries (the "Company") is a wholly owned
subsidiary of Software AG, a German corporation ("SAG"). Subsequent to year-
end 1996, the Company was recapitalized. See note 14.
 
  The consolidated financial statements include the accounts of Software AG
Systems, Inc. and its wholly owned subsidiaries, including Software AG
Americas, Inc. (formerly Software AG of North America, Inc.).
 
  All inter-company balances and transactions between the Company and its
wholly owned subsidiaries have been eliminated.
 
 Description of Operations
 
  The Company provides software products and professional services utilized by
organizations to build and enhance enterprise-level applications. The
Company's products are used for mission-critical applications that require
reliability, scaleability and security, such as customer billing systems,
financial accounting systems, and inventory management. The Company's business
is focused on database management and applications development products. The
Company markets and sells its software products and services, as well as
third-party products, through direct and indirect channels in North America,
South America, Japan and Israel.
 
 Revenue Recognition
 
  The Company recognizes revenue in accordance with the provisions of the
American Institute of Certified Public Accountants Statement of Position No.
91-1, Software Revenue Recognition.
 
  Product license revenues are recognized when there is an executed license
agreement, the software and authorization code have been delivered,
collectibility from the customer is probable, and there are no significant
remaining obligations to the customer.
 
  Maintenance revenues, which include unspecified when-and-if deliverable
software upgrades, user documentation, and technical support for software
products, are deferred and recognized on a straight-line basis over the term
of the maintenance agreement, generally one year.
 
  Customer training revenues and revenues from time and material type
professional consulting and custom application contracts are recognized as the
services are provided and the work is performed. Revenues from long-term fixed
price professional consulting and custom application contracts are accounted
for under the percentage of completion method. When estimates of costs, on
long-term fixed price contracts, indicate a loss, such a loss is provided for
currently.
 
  Sales of enterprise license agreements, which generally bundle a combination
of products, technical services, and professional consulting services, are
accounted for according to their component parts using the criteria described
above.
 
 Property, Equipment and Leasehold Improvements
 
  Property, equipment and leasehold improvements are recorded at cost.
Depreciation of property and equipment is provided on a straight-line basis
over the estimated useful asset lives, generally 31.5 years for property and
three to five years for equipment. Leasehold improvements are amortized on a
straight-line basis over the lesser of the respective lease term or estimated
useful asset lives.
 
                                      F-7
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
 Income Taxes
 
  The Company uses the asset and liability method to account for income taxes.
Under the asset and liability method, deferred income taxes are recognized for
the future tax consequences attributable to future years for differences
between the financial statement carrying amounts and the tax bases of existing
assets and liabilities. 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 taxes of a change in tax rates is recognized in income in
the period that includes the enactment date.
 
 Use of Estimates
 
  The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
consolidated financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.
 
 Cash Equivalents
 
  The Company considers all highly liquid instruments with a maturity of three
months or less at time of purchase to be cash equivalents. Cash equivalents
consist of commercial paper and overnight repurchase agreements.
 
 Net Income per Share
 
  Net income per share is computed using the weighted average number of common
and common equivalent shares outstanding during the period. Pursuant to the
Securities and Exchange Commission Staff Accounting Bulletins and staff
policy, such computations include all common and common equivalent shares
issued within the 12 months preceding the Company's initial public offering as
if they were outstanding for all periods presented. See note 14.
 
(2) CONCENTRATIONS OF CREDIT RISK AND FAIR VALUES OF FINANCIAL INSTRUMENTS
 
 Concentrations of Credit Risk
 
  Financial instruments that potentially subject the Company to credit risk
include accounts receivable and cash. Management believes that credit risk
related to the Company's accounts receivable is limited due to a large number
of customers in differing industries and geographic areas. The Company does
not require collateral for accounts receivable. Historically, the Company has
not experienced significant losses on accounts receivable except in isolated
situations. The Company maintains depository relationships with several banks.
At times, the Company's cash deposits may exceed federally insured limits.
Periodically, the Company invests excess cash in low risk, highly liquid
repurchase agreements and other instruments through high credit quality
financial institutions. The Company has not experienced any losses in its
depository accounts or short-term investments and management believes that the
Company is not exposed to any significant credit risks.
 
 Fair Value of Financial Instruments
 
  The carrying amounts of cash, accounts receivable, notes receivable from
SAG, accounts payable, payable to SAG, and amounts included in other current
assets and current liabilities that meet the definition of a financial
instrument, approximate fair value because of the short-term nature of these
amounts.
 
                                      F-8
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
  The carrying amount of installment accounts receivable, net of related
deferred revenues approximates the fair value.
 
(3) ACCOUNTS RECEIVABLE
 
  At December 31, 1995 and 1996, accounts receivable include:
 
<TABLE>
<CAPTION>
                                                                1995    1996
                                                               ------- -------
                                                               (in thousands)
   <S>                                                         <C>     <C>
   Domestic:
     Currently billed......................................... $31,305 $25,988
     Advanced billings on maintenance.........................     --   14,593
     Unbilled services........................................   2,209   6,029
     Installment..............................................  35,790  26,255
     Other....................................................   2,745   1,059
                                                               ------- -------
                                                                72,049  73,924
   International..............................................  10,814   9,381
                                                               ------- -------
                                                                82,863  83,305
   Less: allowance for doubtful accounts......................   4,766   4,980
                                                               ------- -------
                                                                78,097  78,325
   Less: long-term portion of installment accounts
    receivable................................................  19,114  10,955
                                                               ------- -------
   Current portion of accounts receivable..................... $58,983 $67,370
                                                               ======= =======
</TABLE>
 
 Installment Accounts Receivable
 
  Installment accounts receivable represent unbilled receivables from
enterprise license agreements and other long-term and short-term contracts
with deferred invoicing terms.
 
  At December 31, 1995 and 1996, installment accounts receivable include:
 
<TABLE>
<CAPTION>
                                                                 1995    1996
                                                                ------- -------
                                                                (in thousands)
   <S>                                                          <C>     <C>
   Gross installment accounts receivable....................... $37,709 $27,258
   Less: unearned interest.....................................   1,919   1,003
                                                                ------- -------
                                                                 35,790  26,255
   Less: current portion.......................................  16,676  15,300
                                                                ------- -------
                                                                $19,114 $10,955
                                                                ======= =======
</TABLE>
 
  The effective interest rate on the installment accounts receivable, net of
related deferred revenues, at December 31, 1995 and 1996 was approximately
12%.
 
                                      F-9
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
  At December 31, 1996, installment accounts receivable are scheduled to be
invoiced as follows:
 
<TABLE>
<CAPTION>
      YEARS ENDING DECEMBER 31,                                     AMOUNT
      -------------------------                                 --------------
                                                                (in thousands)
      <S>                                                       <C>
      1997.....................................................    $15,884
      1998.....................................................      4,874
      1999.....................................................      4,034
      2000.....................................................      1,260
      2001.....................................................      1,206
                                                                   -------
                                                                   $27,258
                                                                   =======
</TABLE>
 
  In 1995 and 1996, the Company sold installment accounts receivable relating
to certain enterprise license agreements and other long-term contracts to
unrelated financing companies, receiving net proceeds of $28,852,000 and
$28,448,000, respectively. The installment accounts receivable sold include
those relating to product and license fees, technical services, and
professional consulting services. Under the terms of the agreements with the
financing companies, the Company continues to service the receivables sold,
including invoicing and collection, and makes payments to the financing
companies under pre-determined amortization schedules based on the scheduled
invoicing dates of the receivables sold. The amortization schedules provide
rates of return to the financing companies ranging from 8.5% to 8.9%.
 
  The agreements allow for substitution of contracts for early terminations
and require the Company to repurchase contracts that cease to meet eligibility
requirements, such as those contracts that become 90 days past due. At
December 31, 1995 and 1996, the Company remained contingently liable under the
recourse provisions for $26,468,000 and $44,801,000, respectively. The
Company's allowance for doubtful accounts is maintained at a level that
management believes is sufficient to cover potential losses under the recourse
provisions on receivables sold.
 
  Under the terms of the agreements, the Company is required to maintain
specified amounts of net worth and cash availability, and a debt to equity
ratio that does not exceed a specified amount. If the Company fails to
maintain these specified amounts, the financing companies may assume the
servicing rights on receivables sold.
 
 Unbilled Services
 
  Unbilled services relate primarily to long-term professional consulting
services and custom application contracts accounted for using the percentage
of completion method. Billings on these contracts generally are tied to
achieving specific milestones.
 
  At December 31, 1995 and 1996, unbilled services include:
 
<TABLE>
<CAPTION>
                                                                 1995    1996
                                                                ------- -------
                                                                (in thousands)
   <S>                                                          <C>     <C>
   Unbilled work in process.................................... $ 3,712 $ 6,775
   Retainage...................................................   1,008   1,474
                                                                ------- -------
                                                                  4,720   8,249
   Less: advance billings and prepayments......................   2,511   2,220
                                                                ------- -------
                                                                $ 2,209 $ 6,029
                                                                ======= =======
</TABLE>
 
                                     F-10
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
(4) PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS
 
<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                                ---------------
                                                                 1995    1996
                                                                ------- -------
                                                                (in thousands)
   <S>                                                          <C>     <C>
   Building and land........................................... $ 6,589 $   --
   Computer equipment..........................................  16,705  18,138
   Furniture and other equipment...............................   7,032   7,713
   Leasehold improvements......................................   8,410   9,021
                                                                ------- -------
                                                                 38,736  34,872
   Less: accumulated depreciation and amortization.............  23,710  25,949
                                                                ------- -------
                                                                $15,026 $ 8,923
                                                                ======= =======
</TABLE>
 
  Depreciation and amortization for 1994, 1995, and 1996, was $3,829,000,
$3,733,000, and $3,473,000, respectively.
 
(5) SALE OF CUSTOMER SUPPORT FACILITY
 
  In 1996, the Company recorded a sale-leaseback transaction for its customer
support facility. In connection with the sale, the Company realized a gain of
$2,830,000, which is being recognized on a straight-line basis over the term
of the related operating lease.
 
(6) TRANSACTIONS WITH RELATED PARTY
 
 Royalties
 
  In 1994, the Company licensed and serviced SAG products under a pre-existing
license agreement pursuant to which the Company was required to make payments
to SAG based on a specified percentage of the net sales amount for licenses
of, and technical services on, SAG's products. Effective January 1, 1995, the
Company and SAG entered into a new license agreement whereby the Company was
required to pay royalties of 24% of such net sales amounts. For 1994, 1995 and
1996, royalty expense related to SAG's products was $29,026,000, $23,887,000
and $26,058,000, respectively.
 
  Under the license agreement, SAG pays royalties to the Company on sales of
the Company's products under the same terms. For 1995 and 1996, royalty
revenues related to the Company's products were $295,000 and $294,000,
respectively.
 
  As more fully described in note 14, prior to the Recapitalization, the
Company and SAG entered into a Cooperation Agreement on March 31, 1997.
 
 Cost Reimbursements
 
  As an accommodation to SAG, the Company houses certain of SAG's product
development and quality assurance personnel. SAG reimburses the Company for
the costs incurred related to such product development and quality assurance
activities. All intellectual property resulting from this work is the sole
property of SAG. The reimbursements from SAG are netted against costs incurred
and included in software product development costs in the statement of
operations. Reimbursements for 1994, 1995, and 1996, were $7,518,000,
$8,767,000, and $15,931,000, respectively.
 
                                     F-11
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
 Notes Receivable/Payable
 
  In 1995, the Company loaned $20,000,000 to SAG, which originally was
scheduled to be repaid in 2000. In 1996, the Company loaned an additional
$10,000,000 to SAG, which originally was scheduled to be repaid in 2001.
Interest at 6.5% and 7%, respectively, is payable quarterly on the 1995 and
1996 loans. Interest earned for 1995 and 1996 was $280,000 and $1,590,000,
respectively.
 
  The payable to SAG of $17,132,000 and $33,317,000 at December 31, 1995 and
1996, respectively, includes royalties due under the license agreement on
sales of both product licenses and technical services, as well as net amounts
due on other transactions between the Company and SAG. These amounts are non-
interest bearing.
 
  In March, 1997, the Company and SAG agreed to offset the entire balance of
the notes receivable from SAG as of December 31, 1996 against the payable to
SAG.
 
  In 1995, SAG loaned $2,500,000 to the Company, which was repaid during the
year. Interest expense on this note was $119,000, computed at 8%.
 
 Dividends
 
  In 1994, 1995, and 1996, the Company paid dividends of $600,000, $1,700,000
and $9,000,000, respectively, to SAG, which at the time owned 100% of the
outstanding common stock of the Company.
 
(7) INCOME TAXES
 
  Income tax expense for 1994, 1995, and 1996 consisted of:
 
<TABLE>
<CAPTION>
                                                         1994    1995    1996
                                                        ------  ------  -------
                                                           (in thousands)
<S>                                                     <C>     <C>     <C>
Current expense:
  Federal.............................................. $ (719) $1,744  $ 4,167
  State................................................    (85)    274      586
  Foreign..............................................    690     701      791
                                                        ------  ------  -------
                                                          (114)  2,719    5,544
                                                        ------  ------  -------
Deferred expense (benefit):
  Federal..............................................  1,350    (265)  (1,136)
  State................................................    159    (143)    (106)
                                                        ------  ------  -------
                                                         1,509    (408)  (1,242)
                                                        ------  ------  -------
                                                        $1,395  $2,311  $ 4,302
                                                        ======  ======  =======
</TABLE>
 
 
                                     F-12
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
(7) INCOME TAXES--(CONTINUED)
 
  Income tax expense for 1994, 1995, and 1996, differed from the amounts
computed by applying the U.S. federal income tax rate of 34% to pretax income
as a result of the following:
 
<TABLE>
<CAPTION>
                                                           1994   1995    1996
                                                          ------ ------  ------
                                                             (in thousands)
<S>                                                       <C>    <C>     <C>
Computed "expected" tax expense:......................... $  944 $1,917  $3,573
Increase (reduction), in income taxes resulting from:
  State income taxes, net of federal benefit.............    106    181     296
  Expenses, principally meals and entertainment, not de-
   ductible..............................................    310    277     224
  Other, net.............................................     35    (64)    209
                                                          ------ ------  ------
                                                          $1,395 $2,311  $4,302
                                                          ====== ======  ======
</TABLE>
 
  The tax effects of temporary differences that give rise to significant
portions of deferred income tax assets (liabilities) at December 31, 1995 and
1996 consist of:
 
<TABLE>
<CAPTION>
                                                                1995     1996
                                                               -------  -------
                                                               (in thousands)
<S>                                                            <C>      <C>
Deferred tax assets arising from deductible temporary differ-
 ences:
  Accrued compensation costs and other expenses..............  $ 1,808  $ 1,533
  Allowance for doubtful accounts............................    1,859    1,879
  Depreciation and amortization..............................      600      917
  Deferred gain--installment method..........................      172    1,022
                                                               -------  -------
                                                                 4,439    5,351
Deferred tax liabilities arising from taxable temporary dif-
 ferences:
  Leases of product licenses.................................      800      470
                                                               -------  -------
Net deferred income taxes....................................    3,639    4,881
Less: current portion, deferred tax assets...................    3,666    3,412
                                                               -------  -------
Noncurrent portion, deferred tax assets (liabilities)........  $   (27) $ 1,469
                                                               =======  =======
</TABLE>
 
  In assessing the realization of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred
tax assets will not be realized. The ultimate realization of deferred tax
assets is dependent upon the generation of future taxable income during the
periods in which those temporary differences become deductible. Based upon the
level of historical taxable income and projections for future taxable income
over the periods for 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. The amount of the deferred tax asset
considered realizable, however, could be reduced in the near term if estimates
of future taxable income are reduced.
 
(8) RETIREMENT PLANS
 
  The Company has a retirement plan covering substantially all of its
employees. This plan meets the requirements of Section 401(k) of the Internal
Revenue Code. The Company matches employee contributions and may make
additional contributions based on the Company's profitability. For 1994, 1995,
and 1996, the Company's matching (and total) contributions were $1,967,000,
$1,789,000, and $1,854,000, respectively.
 
                                     F-13
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
(8) RETIREMENT PLANS--(CONTINUED)
 
  The Company also has entered into deferred compensation agreements with
certain key executives. Under these agreements, the executives are credited
with annual pre-determined amounts and amounts based on bonuses received, and
earn interest on the deferred amounts. Total deferrals, which are included in
accrued payroll and employee benefits, were $3,038,000 and $1,504,000, at
December 31, 1995 and 1996, respectively, net of loans of $0 and $558,000,
respectively. The expense for these agreements was $653,000 and $1,218,000,
for 1995 and 1996, respectively. To assist in the funding of these agreements
the Company has purchased corporate-owned life insurance on certain of these
executives. The cash surrender value of these policies, which is included in
other assets, was $1,067,000 and $668,000, at December 31, 1995 and 1996,
respectively.
 
(9) OPERATING LEASE COMMITMENTS
 
  The Company leases office space and equipment under operating lease
agreements that expire at various dates through 2015.
 
  Future minimum rent payments under operating leases, net of aggregate rents
of $1,924,000 expected to be received from subleasing of a portion of the
customer support facility and another facility, at December 31, 1996, are:
 
<TABLE>
<CAPTION>
YEARS ENDING DECEMBER 31,                          FACILITIES EQUIPMENT  TOTAL
- -------------------------                          ---------- --------- -------
                                                          (in thousands)
<S>                                                <C>        <C>       <C>
1997..............................................  $ 5,770    $1,357   $ 7,127
1998..............................................    5,969     1,162     7,131
1999..............................................    6,102       811     6,913
2000..............................................    6,030       148     6,178
2001..............................................    5,426        39     5,465
Thereafter........................................   29,392       --     29,392
                                                    -------    ------   -------
                                                    $58,689    $3,517   $62,206
                                                    =======    ======   =======
</TABLE>
 
  Facility rent expense for 1994, 1995, and 1996, was $5,942,000, $6,105,000,
and $7,002,000, respectively. Rent expense includes the current year effect of
determinable scheduled rent increases and initial rent abatement periods
contained in certain of the Company's facility lease agreements.
 
  Equipment lease expense for 1994, 1995, and 1996, was $706,000, $l,532,000,
and $1,678,000, respectively.
 
  The Company's operating lease agreement for its customer support facility
requires the Company to maintain minimum amounts of net worth and retained
earnings. If the minimum amounts are not maintained, the Company will be
required to post a $500,000 irrevocable letter of credit for each $2,000,000
shortfall, to be applied by the lessor in the event of default under the
lease.
 
(10) CONTINGENCIES
 
  The Company is involved in various claims and legal proceedings of a nature
considered normal to its business, primarily relating to product and contract
performance issues, and employee termination matters. While it is not feasible
to predict or determine the final outcome of these proceedings, management
does not believe that they will have a material adverse effect on the
Company's financial position or results of operations.
 
                                     F-14
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
(11) NEW ACCOUNTING STANDARDS
 
  In February 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 128, "Earnings per
Share," which is effective for all interim and annual periods ending after
December 15, 1997. This statement replaces "primary" and "fully diluted"
earnings per share ("EPS") with "basic" and "diluted" EPS on the face of the
statement of operation.
 
  In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income," which is effective for the year ending December 31, 1998. This
statement established standards for the reporting and display of comprehensive
income and its components in the financial statements. Earlier application of
this standard is permitted. However, upon its adoption the Company will be
required to reclassify previously reported annual and interim financial
statements.
 
  The Company does not expect that the adoption of these new accounting
standards will have a material effect on the Company's financial position or
results of operation.
 
(12) REVENUES FROM INTERNATIONAL DISTRIBUTORS
 
  Royalty revenues from international distributors for 1994, 1995, and 1996
are as follows:
 
<TABLE>
<CAPTION>
                                                       1994     1995     1996
                                                     -------- -------- --------
                                                           (in thousands)
<S>                                                  <C>      <C>      <C>
Japan............................................... $  8,145 $  8,607 $  9,207
Brazil..............................................    2,800    5,931    7,000
Canada..............................................    4,410    3,981    4,640
Other...............................................    8,610    3,046    6,114
                                                     -------- -------- --------
  Total royalty revenues from international distrib-
   utors............................................   23,965   21,565   26,961
  Domestic revenues.................................  123,290  130,997  129,879
                                                     -------- -------- --------
    Total revenues.................................. $147,255 $152,562 $156,840
                                                     ======== ======== ========
</TABLE>
 
  Royalty revenues from international distributors included in software
license fees and maintenance fees on the consolidated statements of operations
were approximately $12,379,000 and $11,586,000, respectively, in 1994,
$13,316,000 and $8,249,000, respectively, in 1995, and $16,982,000 and
$9,979,000, respectively, in 1996.
 
(13) OTHER INCOME AND EXPENSE, NET
 
  Other income and expense, net on the consolidated statements of operations
primarily includes interest income of $1,293,000 in 1994; interest income of
$1,406,000 in 1995; and interest income of $2,914,000, and gain on sale of
other assets of $1,000,000 in 1996.
 
(14) SUBSEQUENT EVENTS
 
  On March 31, 1997, the Company consummated a Recapitalization Agreement
under which the Company repurchased from its parent 24,750,000 shares of
common stock and sold 21,450,000 shares of common stock to an unrelated entity
and certain of the Company's senior managers.
 
                                     F-15
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
                       DECEMBER 31, 1994, 1995 AND 1996
 
 
(14) SUBSEQUENT EVENTS--(CONTINUED)
 
  Prior to the consummation of the Recapitalization Agreement, the Company
entered into a perpetual (unless otherwise terminated by the written agreement
of the parties) Cooperation Agreement with SAG that terminated and superseded
the license agreement dated January 1, 1995. As consideration for the
Cooperation
Agreement, the Company paid SAG approximately $22,600,000. Under the
Cooperation Agreement, each of the Company and SAG are required to pay the
other royalties of 24% of net revenues from sales of licenses of, and
technical services on, each other's products for the initial 20 years of the
perpetual term of the agreement. For calendar years 1997 through 2000, the
Company will be required to pay SAG minimum annual royalties of $21,000,000,
provided that SAG's worldwide product and technical services revenues for each
of those years are at least equal to SAG's 1996 worldwide revenues. In the
event of a decrease in SAG's worldwide revenues, the minimum annual royalty
requirement will be reduced proportionately.
 
  In connection with the Recapitalization Agreement, which was consummated on
March 31, 1997, the Company authorized the granting of stock options to
acquire an aggregate of 3,300,000 shares of common stock at an exercise price
of $1.47, of which options to acquire an aggregate of 3,059,650 shares have
been granted. This exercise price represents the amount per share that Thayer
and management paid to acquire approximately an 89% interest in the Company on
March 31, 1997 pursuant to the Recapitalization Agreement. The Company adopted
the Software AG Systems, Inc. 1997 Stock Option Plan (the "Plan") on April 29,
1997. On August 8, 1997, 749,650 and 106,975 options were granted with
exercise prices of $9.60 and $1.47 per share, respectively, under the Plan. On
September 24, 1997, 1,031,250 options were granted with an exercise price of
$12.00 per share, under the Plan. On November 17, 1997, 124,025 options were
granted with an exercise price of $10.00 per share, under the Plan. As of
November 17, 1997, previously granted options to purchase an aggregate of
22,825 shares had been forfeited.
 
  On September 30, 1997, the Company acquired 100% of the issued and
outstanding shares of the common stock of R.D. Nickel and Associates, Inc.
("Nickel"). The transaction was accounted for using the purchase method of
accounting for a business combination. The aggregate purchase price of
Cdn$14,000,000 (US$10,130,000) was funded through a cash payment of
Cdn$7,000,000 (US$5,065,000) and a note payable of Cdn$7,000,000
(US$5,065,000).
 
  Nickel is a software company that has a family of application development
products and that has been the exclusive distributor of SAG's products in
Canada since 1973.
 
  In connection with the transaction, the Company recorded a $6,051,000 non-
recurring charge against earnings for in-process research and development
costs. The remaining excess purchase price of $4,864,000 represents goodwill,
and has been recorded as other intangible assets. The related amortization
period for the goodwill is ten years.
 
  In September, 1997, the Company's Board of Directors authorized management
of the Company to file a Registration Statement with the Securities and
Exchange Commission permitting the Company to sell shares of its common stock
to the public. The Company's Board of Directors also approved a 275-for-1
stock split which became effective on November 17, 1997. Common share and per
share data in these consolidated financial statements have been retroactively
adjusted to reflect the stock split. Additionally, the Company's Certificate
of Incorporation was amended and restated to authorize an additional
20,000,000 shares of $.01 par value common stock and an additional 11,250,000
shares of $.01 par value preferred stock, for a total of 75,000,000 authorized
shares of common stock and 25,000,000 authorized shares of $.01 par value
preferred stock. The Company had previously authorized 13,750,000 shares of
$.01 par value preferred stock on March 14, 1997.
 
                                     F-16
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONCLUDED)
 
                        DECEMBER 31, 1994, 1995 AND 1996
 
 
(15) QUARTERLY FINANCIAL DATA (UNAUDITED)
 
  Unaudited summarized financial data by quarters for 1995 and 1996 is as
follows:
 
<TABLE>
<CAPTION>
                                                  QUARTER ENDED
                                    -------------------------------------------
                                    MARCH 31  JUNE 30  SEPTEMBER 30 DECEMBER 31
                                    --------  -------  ------------ -----------
                 1995                 (in thousands, except per share data)
                 ----
   <S>                              <C>       <C>      <C>          <C>
   Revenue......................... $32,623   $38,763    $37,917      $43,259
   Gross profit....................  16,193    19,668     21,217       24,161
   Net income (loss) ..............  (3,637)    2,653      2,108        2,202
   Net income (loss) per share..... $ (0.12)  $  0.09    $  0.07      $  0.07
<CAPTION>
                 1996
                 ----
   <S>                              <C>       <C>      <C>          <C>
   Revenue......................... $32,286   $37,109    $41,126      $46,319
   Gross profit....................  15,434    20,151     21,276       27,008
   Net income (loss) ..............    (212)     (623)     2,745        4,299
   Net income (loss) per share..... $  (.01)  $  (.02)   $  0.09      $  0.14
</TABLE>
 
                                      F-17
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                SEPTEMBER 30,
                                                                     1997
                                                                --------------
                                                                (in thousands)
<S>                                                             <C>
ASSETS
Current:
  Cash and cash equivalents....................................    $ 18,322
  Accounts receivable, net of allowance for doubtful accounts..      58,857
  Current portion of deferred income taxes.....................       3,411
  Other current assets.........................................       4,721
                                                                   --------
    Total current assets.......................................      85,311
Installment accounts receivable, net of current portion........       8,028
Property, equipment and leasehold improvements, net of
 accumulated depreciation and amortization.....................       9,213
Deferred income taxes..........................................       1,469
Cooperation agreement, net of accumulated amortization.........      22,325
Other intangible asset, net of accumulated amortization........      11,042
Other assets...................................................       3,668
                                                                   --------
      Total assets.............................................    $141,056
                                                                   ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current:
  Accounts payable.............................................    $  6,066
  Accrued payroll and employee benefits........................      12,133
  Payable to SAG...............................................       8,650
  Other current liabilities....................................      12,222
  Current portion of deferred revenues, net of deferred
   royalties...................................................      43,121
                                                                   --------
    Total current liabilities..................................      82,192
Deferred revenues, net of deferred royalties...................      22,463
                                                                   --------
      Total liabilities .......................................     104,655
                                                                   --------
Stockholders' equity...........................................      36,401
                                                                   --------
        Total liabilities and stockholders' equity.............    $141,056
                                                                   ========
</TABLE>
 
      See accompanying notes to unaudited condensed consolidated financial
                                  statements.
 
                                      F-18
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                                             PREDECESSOR           SUCCESSOR
                                                                                      -------------------------- -------------
                                                                                       NINE MONTHS  THREE MONTHS  SIX MONTHS
                                                                                          ENDED        ENDED         ENDED
                                                                                      SEPTEMBER 30,  MARCH 31,   SEPTEMBER 30,
                                                                                          1996          1997         1997
                                                                                      ------------- ------------ -------------
                                                                                      (in thousands, except per share amounts)
<S>                                                                                   <C>           <C>          <C>
Revenues:
  Software license fees..............................................................    $31,763      $ 7,341       $32,712
  Maintenance fees...................................................................     51,778       17,352        35,936
  Professional services fees.........................................................     26,980        9,948        21,028
                                                                                         -------      -------       -------
    Total revenues...................................................................    110,521       34,641        89,676
                                                                                         -------      -------       -------
Cost of revenues:
  Software license...................................................................      8,543        2,098        10,502
  Maintenance........................................................................     19,263        6,205        14,639
  Professional services..............................................................     25,854        9,211        17,942
                                                                                         -------      -------       -------
    Total cost of revenues...........................................................     53,660       17,514        43,083
                                                                                         -------      -------       -------
Gross profit.........................................................................     56,861       17,127        46,593
                                                                                         -------      -------       -------
Operating expenses:
  Software product development.......................................................      1,372          --            595
  Sales and marketing................................................................     31,139        7,317        20,537
  Administrative and general.........................................................     23,472        8,500        18,249
  Write-off of acquired in-process research and development costs....................        --           --          6,051
                                                                                         -------      -------       -------
    Total operating expenses.........................................................     55,983       15,817        45,432
                                                                                         -------      -------       -------
Income (loss) from operations........................................................        878        1,310         1,161
Other income and expense, net........................................................      2,173          978         1,376
                                                                                         -------      -------       -------
Income (loss) before income taxes....................................................      3,051        2,288         2,537
Income tax expense (benefit).........................................................      1,141          915         3,613
                                                                                         -------      -------       -------
Net income (loss)....................................................................    $ 1,910      $ 1,373       $(1,076)
                                                                                         =======      =======       =======
Net income (loss) per share..........................................................    $  0.06      $  0.05       $ (0.04)
                                                                                         =======      =======       =======
Shares used in computing net income (loss) per share.................................     30,231       30,231        27,069
- --------------------------------------------------
                                                                                         =======      =======       =======
</TABLE>
 
 
 
      See accompanying notes to unaudited condensed consolidated financial
                                  statements.
 
                                      F-19
<PAGE>
 
                   SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                                             PREDECESSOR           SUCCESSOR
                                                                                      -------------------------- -------------
                                                                                       NINE MONTHS  THREE MONTHS  SIX MONTHS
                                                                                          ENDED        ENDED         ENDED
                                                                                      SEPTEMBER 30,  MARCH 31,   SEPTEMBER 30,
                                                                                          1996          1997         1997
                                                                                      ------------- ------------ -------------
                                                                                                  (in thousands)
<S>                                                                                   <C>           <C>          <C>
Cash flows from operating activities:
  Net income (loss)..................................................................    $ 1,910      $ 1,373      $ (1,076)
  Adjustments to reconcile net income (loss) to net cash provided by (used in)
   operating activities:
    Depreciation and amortization....................................................      2,743          941         3,429
    Gain on sales of property and equipment..........................................         (8)         --            (4)
    Deferred gain....................................................................        --           (36)          --
    Net proceeds from sales of accounts receivable...................................      9,258          --         27,859
    Write-off of acquired in-process research and development costs..................        --           --          6,051
    Stock options issued.............................................................        --           --            129
    Changes in operating accounts, net of effect of acquisition......................    (16,068)       8,148       (25,860)
                                                                                         -------      -------      --------
                                                                                          (2,165)      10,426        10,528
                                                                                         -------      -------      --------
Cash flows from investing activities:
  Additions to property, equipment and leasehold improvements........................     (2,064)        (208)       (2,134)
  Proceeds from sales of property and equipment......................................      8,699          --              2
  Purchase of Cooperation Agreement..................................................        --           --        (22,612)
  Acquisition, net of cash received..................................................        --           --         (1,260)
                                                                                         -------      -------      --------
                                                                                           6,635         (208)      (26,004)
                                                                                         -------      -------      --------
Cash flows from financing activities:
  Repurchase of common stock.........................................................        --           --        (33,920)
  Issuance of common stock...........................................................        --           --         31,727
  Dividends paid.....................................................................     (3,000)         --            --
                                                                                         -------      -------      --------
                                                                                          (3,000)         --         (2,193)
                                                                                         -------      -------      --------
Net increase (decrease) in cash and cash equivalents.................................      1,470       10,218       (17,669)
Cash and cash equivalents, beginning.................................................      1,573       25,773        35,991
                                                                                         -------      -------      --------
Cash and cash equivalents, ending....................................................    $ 3,043      $35,991      $ 18,322
- --------------------------------------------------
                                                                                         =======      =======      ========
</TABLE>
 
 
      See accompanying notes to unaudited condensed consolidated financial
                                  statements.
 
                                      F-20
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
(1) BASIS OF PRESENTATION
 
  In the opinion of management, the accompanying unaudited condensed
consolidated financial statements reflect all adjustments, consisting of only
normal recurring accruals, necessary for a fair presentation of the financial
position of Software AG Systems, Inc. and subsidiaries (the "Company") as of
September 30, 1997, and the results of its operations for the nine months
ended September 30, 1996, and the three-month period ended March 31, 1997 and
the six month period ended September 30, 1997. These condensed consolidated
financial statements are unaudited and do not include all related footnote
disclosures. The September 30, 1997 condensed consolidated balance sheet
reflects the Recapitalization of the Company (see note 2), and is not
comparative to the financial positions of prior periods. The interim unaudited
condensed financial statements should be read in conjunction with the audited
financial statements.
 
  The Company's results of operations for the nine months ended September 30,
1996 and the three month period ended March 31, 1997, respectively, are based
on operations which occurred prior to the acquisition of the Company by Thayer
Equity Investors III, L.P. ("Thayer") and certain members of the Company's
management and are not comparative with the results of operations for the six
month period ended September 30, 1997. The results of operations for the three
month period ended March 31, 1997 and the six month period ended September 30,
1997 are not necessarily indicative of the results of operations to be
expected in the future.
 
(2) RECAPITALIZATION OF THE COMPANY
 
  On March 31, 1997, the Company consummated a Recapitalization Agreement
under which the Company repurchased from its former parent, Software AG, a
German corporation ("SAG"), 24,750,000 shares of common stock and sold
21,450,000 shares of common stock to Thayer and certain of the Company's
managers. As a result of this change in control, the acquisition by Thayer and
such managers was accounted for as a purchase business combination, and as
such the fair value of the Company's assets and liabilities was recorded as of
April 1, 1997.
 
  Prior to the consummation of the Recapitalization Agreement, the Company
entered into a perpetual (unless otherwise terminated by the written agreement
of the parties) Cooperation Agreement with SAG that terminated and superseded
the license agreement dated January 1, 1995. As consideration for the
Cooperation Agreement, the Company paid SAG approximately $22,600,000. Under
the Cooperation Agreement, each of the Company and SAG are required to pay the
other royalties of 24% of net revenues from sales of licenses of, and
technical services on, each other's products for the initial 20 years of the
perpetual term of the agreement. For calendar years 1997 through 2000, the
Company will be required to pay SAG minimum annual royalties of $21,000,000,
provided that SAG's worldwide product and technical services revenues for each
of those years are at least equal to SAG's 1996 worldwide revenues. In the
event of a decrease in SAG's worldwide revenues, the minimum annual royalty
requirement will be reduced proportionately.
 
  Pursuant to the Recapitalization Agreement, Thayer and certain of the
Company's managers acquired approximately an 89% interest in the Company for
approximately $31.5 million. The determination of fair value allocated to the
identifiable assets and liabilities of the Company has been estimated by
management based on the nature of the assets and liabilities acquired, and
general economic factors. Based on this preliminary allocation, the fair value
of the Company's Cooperation Agreement has been estimated at approximately
$23,500,000, based on an independent appraisal. The amortization period for
the Cooperation Agreement is ten years. The fair value of the Company's
remaining assets and liabilities has been presumed to be equal to the book
value as of the date of the acquisition. Based on preliminary allocation of
the purchase price to the net assets and liabilities, an excess of purchase
price over net assets acquired (goodwill) of approximately $6,401,000 was
recorded. Such goodwill is being amortized on a straight-line basis over 10
years. In the opinion of management of the Company, the final allocation of
the purchase price will not be materially different from the preliminary
purchase price allocation.
 
                                     F-21
<PAGE>
 
                  SOFTWARE AG SYSTEMS, INC. AND SUBSIDIARIES
 
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
 
(3) STOCK OPTION PLAN
 
  In connection with the Recapitalization Agreement which was consummated on
March 31, 1997, the Company authorized the granting of stock options to
acquire an aggregate of 3,300,000 shares of common stock at an exercise price
of $1.47, of which options to acquire an aggregate of 3,059,650 shares have
been granted. This exercise price represents the amount per share that Thayer
and management paid to acquire approximately an 89% interest in the Company on
March 31, 1997 pursuant to the Recapitalization Agreement. The Company adopted
the Software AG Systems, Inc. 1997 Stock Option Plan (the "Plan") on April 29,
1997. On August 8, 1997, 749,650 and 106,975 options were granted with
exercise prices of $9.60 and $1.47 per share, respectively, under the Plan. On
September 24, 1997, 1,031,250 options were granted with an exercise price of
$12.00 per share, under the Plan. On November 17, 1997, 124,025 options were
granted with an exercise price of $10.00 per share, under the Plan. As of
November 17, 1997, previously granted options to purchase an aggregate of
22,825 shares had been forfeited. The Company accounts for issuances of stock
options under APB 25, "Accounting for Stock Issued to Employees."
 
(4) ACQUISITION
 
  On September 30, 1997, the Company acquired 100% of the issued and
outstanding shares of the common stock of R.D. Nickel and Associates, Inc.
("Nickel"). The transaction was accounted for using the purchase method of
accounting for a business combination. The aggregate purchase price of
Cdn$14,000,000 (US$10,130,000) was funded through a cash payment of
Cdn$7,000,000 (US$5,065,000) and a note payable of Cdn$7,000,000
(US$5,065,000).
 
  Nickel is a software company that has a family of application development
products and that has been the exclusive distributor of SAG's products in
Canada since 1973.
 
  In connection with the transaction, the Company recorded a $6,051,000 non-
recurring charge against earnings for in-process research and development
costs. The remaining excess purchase price of $4,864,000 represents goodwill,
and has been recorded as other intangible assets. The related amortization
period for the goodwill is ten years.
 
  At September 30, 1997, the net assets acquired have been reported in the
Company's unaudited condensed consolidated financial statements.
 
  The Nickel acquisition was not determined to be significant to the
operations or balance sheet of the Company; accordingly, the pro forma
financial information has not been presented.
 
(5) SUBSEQUENT EVENTS
 
  In September, 1997, the Company's Board of Directors authorized management
of the Company to file a Registration Statement with the Securities and
Exchange Commission permitting the Company to sell shares of its common stock
to the public. The Company's Board of Directors also approved a 275-for-1
stock split which became effective on November 17, 1997. Common share and per
share data in these condensed consolidated financial statements have been
retroactively adjusted to reflect the stock split. Additionally, the Company's
Certificate of Incorporation was amended and restated to authorize an
additional 20,000,000 shares of $.01 par value Common Stock and an additional
11,250,000 shares of $.01 par value preferred stock, for a total of 75,000,000
authorized shares of common stock and 25,000,000 authorized shares of $.01 par
value preferred stock. The Company had previously authorized 13,750,000 shares
of $.01 par value preferred stock on March 14, 1997.
 
                                     F-22
<PAGE>
 
[Outside Back Cover]


Graphical depiction of five computer screens, one large central screen and four
smaller screens in each corner, with the text "FREE YOUR INFORMATION" 
superimposed over the large screen. Each of the four smaller screens has text 
that describes certain of the Company's products or services. The text for each
smaller screen is set forth below:

1. ENTERPRISE DEVELOPMENT

   Application Development & Database Management Tools

    . NATURAL
    . NATURAL Lightstorm
    . CONSTRUCT
    . ADABAS
    . PREDICT

2. ENTERPRISE ENABLEMENT

   Middleware & Web Enabling Solutions

    . iXpress
    . ENTIRE BROKER
    . ENTIRE NET-WORK
    . ENTIRE SAF Gateway

3. DATA WAREHOUSE

   Data Management & Access Technologies

    . SourcePoint
    . PASSPORT
    . CONSTRUCT Extra Service
    . ESPERANT
    . DSS AGENT

4. PROFESSIONAL SERVICES

   Customized Consulting

    . Core Services
    . Web Integration
    . Data Warehouse 
    . Year 2000
    . Education



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