NICHOLS RESEARCH CORP /AL/
10-K/A, 1999-01-13
ENGINEERING SERVICES
Previous: NICHOLS RESEARCH CORP /AL/, 10-K/A, 1999-01-13
Next: STATE STREET RESEARCH FINANCIAL TRUST, 24F-2NT, 1999-01-13



<PAGE>
================================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K/A
                                 AMENDMENT NO. 1
              (X) ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                   THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                       FISCAL YEAR ENDED AUGUST 31, 1998.

            ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                   THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                           TRANSITION PERIOD FROM TO .

                         Commission file number 0-15295

                          NICHOLS RESEARCH CORPORATION
             (Exact name of registrant as specified in its charter)

              Delaware                                 63-0713665
              --------                                 ----------
   (State or other jurisdiction of        (I.R.S. Employer Identification No.)
    incorporation or organization)

     4090 South Memorial Parkway
         Huntsville, Alabama                          35815-1502
         -------------------                          ----------
(Address of principal executive offices)              (Zip Code)

The registrant's telephone number including area code:  (256) 883-1140
                                                         --------------

Securities registered pursuant to Section 12(b) of the Act:

Title of each class                                        Name of each exchange
- -------------------                                        ---------------------
       None                                                         None

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                     --------------------------------------
                                (Title of Class)


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

                                       1
<PAGE>

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

         As of November 3, 1998,  there were  13,854,932  shares  outstanding of
Nichols Research  Corporation voting Common Stock, $.01 par value. The aggregate
market value of the voting stock held by  non-affiliates  of the  registrant was
approximately  $225,938,622 based on the closing price of such stock as reported
by the Nasdaq  National  Market on  November 3, 1998,  assuming  that all shares
beneficially held by officers and members of the registrant's Board of Directors
are  shares  owned by  "affiliates,"  a status  which each of the  officers  and
directors individually disclaims.


                       DOCUMENTS INCORPORATED BY REFERENCE


Documents                                                   Form 10-K Reference
- ---------                                                   -------------------

Portions of the Proxy Statement for the January 14, 1999    Part III
  Annual Shareholders' Meeting


================================================================================

Except for  historical  information  contained  herein,  this document  contains
forward-looking  statements as defined in Section 21E of the Securities Exchange
Act of 1934.  Such  forward-looking  statements are subject to various risks and
uncertainties  that could cause actual results to differ  materially  from those
projected in the forward-looking  statements.  These risks and uncertainties are
discussed  in  more  detail  in the  Management's  Discussion  and  Analysis  of
Financial  Condition  and Results of Operations  section of this Annual  Report.
These forward-looking statements can be generally identified as such because the
content of the  statements  will  usually  contain  such words as the Company or
management  "believes,"  "anticipates,"  "expects," "plans," or words of similar
import.  Similarly,   statements  that  describe  the  Company's  future  plans,
objectives, goals, or strategies are forward-looking statements.

   
This Annual Report on Form 10-K/A amends and supersedes, to the extent set forth
herein,  the  Registrant's  Annual Report on Form 10-K for the year ended August
31, 1998 previously  filed on November 27, 1998 (the Form 10-K). The Company has
restated certain of its historical fiscal year end audited financial  statements
to  reflect  a $3.5  million  reduction  in the  amount  allocated  to  acquired
in-process  technology recorded and written off in connection with the Company's
1997 acquisition of TXEN, Inc. (TXEN). As more particularly set forth below, the
following  financial and related information has been updated in connection with
the filing of the restated financial statements included herein:

                                       2
<PAGE>

<TABLE>
<CAPTION>
                  DESCRIPTION                                                                PAGE NUMBER IN 10-K/A
- -----------                                                                                  ---------------------
<S>                                                                                          <C>   

PART I   Executive Officers of the Registrant                                                             4

PART II  Item 6.  Selected Financial Data                                                                 6
        
         Item 7.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                                               7

         Item 8.  Financial Statements and Supplementary Data*                                            24

PART IV  Item 14. Exhibits, Financial Statement Schedules, and Reports on Form
                  8-K                                                                                     45
</TABLE>

                  (a) (1) The    financial    statements    and other  financial
information of Nichols  Research  Corporation  set forth below and the Report of
Independent Auditors thereon are incorporated by reference from pages 24 through
44 of this Form 10-K/A Annual Report:

Consolidated Balance Sheets at August 31, 1998, 1997, and 1996

Consolidated Statements of Income for the three years ended August 31, 1998

Consolidated Statements of Stockholders' Equity for the three years ended August
31, 1998

Consolidated Statements of Cash Flows for the three years ended  August 31, 1998

Notes to Consolidated Financial Statements

Report of Ernst & Young LLP, Independent Auditors

Selected Quarterly Financial Data

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

                       (3)  The following exhibits are being filed herewith as a
result of the restatement of the Company's audited financial statements:

Exhibits:

    Exhibit 23     Consent of Ernst & Young LLP, Independent Auditor
    Exhbit  27     Financial Data Schedule

*The financial statements included herein supercede and replace the financial
statements located on pages 24 through 37 of the Form 10-K.

                                       3
    
<PAGE>

                                     PART I
                      EXECUTIVE OFFICERS OF THE REGISTRANT

         Information  relating  to the  executive  officers of the Company as of
August 31, 1998,  is set forth below.  Officers  serve at the  discretion of the
Board of Directors.

<TABLE>
<CAPTION>

                                                                                                           Officer
Name                        Age                       Position                                              Since
<S>                          <C>           <C>                                                              <C>

Chris H. Horgen              52            Chairman                                                         1976
Michael J. Mruz              53            Chief Executive Officer, President, Chief Operating              1994
                                           Officer and Director
Roy J. Nichols               60            Senior Vice President and Vice Chairman                          1976
Patsy L. Hattox              49            Corporate Vice President, Chief Administrative                   1980
                                           Officer, Secretary and Director
J. Michael Coward            55            Corporate Vice President and Chief Marketing Officer             1990
Allen E. Dillard             38            Corporate Vice President, Chief Financial Officer
                                           and Treasurer                                                    1992
Michael W. Solley            40            Executive Vice President                                         1992
John Rose                    52            President, Army Business Operations                              1998
James C. Moule               62            President, Navy and Air Force Business Operations                1988
Carl W. Monk, Jr.            51            President, National Programs Business Operations                 1998
Thomas L. Patterson          56            Chairman, Healthcare IT and Director                             1996
Paul D. Reaves               41            Chief Executive Officer, Healthcare IT                           1998
H. Grey Wood                 42            President, Healthcare IT                                         1998
Maurice Romine               57            President, Commercial IT                                         1996
</TABLE>


     Messrs. Horgen,  Nichols,  Coward, Dillard, Solley and Moule and Ms. Hattox
have been  principally  employed by the Company for over five years.  Mr. Horgen
serves as a director of SouthTrust Bank of Alabama, N.A. Mr. Nichols serves as a
director of Adtran, Inc.

         Michael J. Mruz became  President  of the Company in August  1994,  its
Chief  Operating  Officer  and a  Director  in  September  1994,  and its  Chief
Executive  Officer in  September  1997.  From 1989 to 1994,  Mr.  Mruz served as
Executive Vice President,  Chief  Financial and  Administrative  Officer,  and a
member of the Board of Directors of BDM  International,  Inc.  (BDM),  a defense
contractor.  While  at BDM,  Mr.  Mruz  held the  positions  of  Corporate  Vice
President from 1988 to 1989, Vice President/General  Manager of BDM's Huntsville
Technology Center from 1983 to 1988, Vice President, Systems Design and Analysis
from 1979 to 1983, and various  management and technical  positions from 1974 to
1979.  Mr. Mruz served in the U.S.  Air Force from 1968 through 1974 in research
and development assignments involving communications systems.

                                       4
<PAGE>

         John P. Rose  became  the  President  of the  Company's  Army  Business
Operations on May 1, 1998.  General Rose retired as a Brigadier General from the
U.S. Army in April,  1998. He served as the Director of Requirements on the Army
Staff from July 1995 to April 1998.  From July 1992 to July 1995,  General  Rose
served as Director of North Atlantic Treaty  Organization  (NATO) Force Programs
at the Supreme  Headquarters  Allied Powers  Europe  (SHAPE),  Belgium.  In that
capacity he orchestrated military requirements for NATO nations in the post Cold
War environment.

         Carl W. Monk, Jr. was named  president of the Company's National
Programs Business  Operations in September 1998. Mr. Monk joined the Company
in July 1998 with the acquisition of Welkin.  Mr. Monk was the founder and
CEO of Welkin from its inception in 1988 through its merger with the Company
in 1998.

         Thomas  L.  Patterson  is  Chairman  of  Nichols  TXEN  Corporation,  a
wholly-owned  subsidiary of the Company.  He has been active in the  healthcare,
managed care, and insurance markets since 1980. Mr. Patterson was co-founder and
President of TXEN,  Inc.,  an  information  technology  company for managed care
organizations,  from 1989 to 1997. From 1980 to 1989, he was President of SEAKO,
Inc., an information technology company for practice management and managed care
systems.

     Paul D. Reaves has been Chief Executive Officer of Nichols TXEN Corporation
since May 1998.  Mr.  Reaves was a co-founder  of TXEN,  Inc.,  and he served as
Executive Vice President of TXEN,  Inc.,  from 1989 to 1997.  From 1981 to 1989,
Mr. Reaves was employed by SEAKO, Inc. in programming,  implementation, customer
support and sales and  marketing.  Mr. Reaves served as Vice President of SEAKO,
Inc. from 1985 to 1989.

         H. Grey Wood has been  President  of  Nichols  TXEN  Corporation  since
January 1998 and was Vice President and General  Manager of TXEN, Inc. from 1995
to 1998.  From 1993 to 1995, he was Director and General Manger of the Physician
Practice Management Group of CSC Healthcare  Systems,  Inc., a vendor of turnkey
practice management and managed care software.

   
        Maurice G.Romine became President of  Nichols  InfoTec   Corporation,  a
wholly-owned  subsidiary  of the  Company,  in  May  1997.  He  served  as  Vice
President/General  Manager of Nichols  InfoTec  Corporation  from  November 1996
until May 1997,  and Vice  President  of the  Company's  Commercial  Information
Technology  Systems from  February 1996 to November  1996.  Prior to joining the
Company, Mr. Romine was self-employed as an Independent Consultant from February
1995 to February  1996.  Mr. Romine was employed by Intergraph  Corporation,  an
interactive  computer  graphics  systems  company,  where he served as Executive
Vice-President,  Business  Operations  from October 1992 to February  1995.  Mr.
Romine served as Intergraph's  Executive  Vice-President,  Corporation Marketing
from November 1989 to October 1992,  and held various  management  and technical
positions from October 1976 to November 1989.
    

                                       5
<PAGE>
                                     PART II


ITEM 6.  SELECTED FINANCIAL DATA
   
<TABLE>
<CAPTION>

                           FIVE-YEAR FINANCIAL SUMMARY

                       Pro forma                     Pro forma
                          1998         1998            1997              1997            1996             1995            1994
                       Restated      Restated        Restated          Restated
                       --------      --------        --------          --------        --------        ---------        ---------
<S>                <C>             <C>            <C>              <C>               <C>             <C>               <C>

Revenues           $ 427,043,000   $427,043,000   $ 398,142,000    $  398,142,000     $256,605,000   $ 180,698,000     $149,874,000

Net income         $16,733,000***  $ 14,198,000    13,199,000**    $    4,699,000     $ 10,063,000   $   7,651,000     $  6,858,000

Earnings per
  common share *   $        1.23   $       1.04   $        1.09    $         0.39     $       1.00   $        0.80     $       0.72

Earnings per
  common share
  assuming
  dilution*        $        1.18   $       1.01   $        1.04    $         0.37     $       0.94   $        0.77     $       0.70

Stockholders'
equity             $ 169,747,000   $169,747,000   $ 150,468,000    $  150,468,000     $115,052,000   $  69,358,000     $ 58,365,000


Long-term debt     $   2,948,000   $  2,948,000   $   4,025,000    $    4,025,000     $  4,784,000   $   5,366,000     $  4,328,000


Goodwill and
  other intangibles,
  net              $  57,262,000   $ 57,262,000   $  51,346,000    $   51,346,000      $21,004,000   $   8,803,000      $         -


Total assets       $ 227,336,000   $227,336,000   $ 213,632,000    $  213,632,000     $165,321,000   $ 103,283,000      $82,318,000

</TABLE>

*        As adjusted for a three-for-two stock split effective October 21, 1996.

**       Excludes a $8.5 million write off of purchased in-process research and
         development.

***      Excludes $4.1 million of pretax special charges.

    

NOTE:  All prior  periods  have been  restated  to reflect  the fiscal year 1998
merger with Welkin, which was accounted for as a pooling of interests.

                                       6
<PAGE>



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

Except for  historical  information  contained  herein,  this document  contains
forward-looking  statements as defined in Section 21E of the Securities Exchange
Act of 1934.  Such  forward-looking  statements are subject to various risks and
uncertainties  that could cause actual results to differ  materially  from those
projected in the forward-looking  statements.  These risks and uncertainties are
discussed  in  more  detail  below.  These  forward-looking  statements  can  be
generally  identified as such because the content of the statements will usually
contain  such words as the  Company  or  management  "believes,"  "anticipates,"
"expects,"  "plans,"  or words of similar  import.  Similarly,  statements  that
describe the  Company's  future plans,  objectives,  goals,  or  strategies  are
forward-looking statements.

Overview and Business Environment

         The  Company  is  a  leading  provider  of  technical  and  information
technology (IT) services, including information processing,  systems development
and systems integration.  The Company provides these services to a wide range of
clients,  including the  Department of Defense  (DOD),  other federal  agencies,
state  and  local  governments,  healthcare  and  insurance  organizations,  and
commercial  enterprises.  The Company was founded in 1976 to develop specialized
optical  sensing   capabilities  for  military  weapons  and  ballistic  defense
programs.  Until fiscal year 1991,  virtually all of the Company's revenues were
derived under contracts with the federal government  relating to high technology
weapons  systems,   strategic   missile  defense  and  other  related  aerospace
technologies.  Areas of particular  strength have included tactical  technology,
smart sensing systems,  simulations,  data processing,  systems  engineering and
systems  integration  (including  software  development,   networking,  hardware
acquisition   and   installation,   user  training  and  system   operation  and
maintenance).  Beginning in fiscal year 1991, in response to  increasing  budget
pressure on military  procurements,  the Company  strategically began to develop
applications  for  its  technical  capabilities  outside  its  traditional  core
military  business.  Although the Company's core military business has continued
to grow, the Company has  successfully  entered the markets for other government
information technology solutions, as well as information technology solutions in
the healthcare  industry and other commercial  markets.  The Company's  business
strategy consists of three key elements:  (i) maintain the Company's  leadership
in technology;  (ii) apply the Company's  technology to create solutions for new
clients;  and (iii) make strategic  acquisitions  and  investments to expand the
business of the Company and gain industry knowledge.

         The Company is organized into four strategic business units, reflecting
the  particular  market  focus  of  each  line  of  business.  The  Defense  and
Intelligence  unit,  formerly  Nichols  Federal,   provides  technical  services
primarily  to U.S.  Government  defense  agencies.  The  Government  Information
Technology unit, formerly Nichols InfoFed,  provides  information and technology
solutions and services to a variety of  governmental  agencies.  The  Commercial
Information Technology unit, formerly Nichols InfoTec,  provides information and
technology  services  to  various  commercial  clients,  other  than  healthcare
clients.  The Healthcare  Information  Technology unit, formerly Nichols SELECT,
provides  information and  administrative  services to clients in the healthcare

                                       7
<PAGE>

and insurance industries.  For the year ended August 31, 1998, the percentage of
total revenues attributable to the four business units was approximately 55% for
Defense and Intelligence,  24% for Government IT, 10% for Commercial IT, and 11%
for Healthcare IT.

Risk Factors

         The Company's  business and financial  performance are subject to risks
and uncertainties, including those discussed below.

         Acquisition Strategy

         Expansion  through  acquisitions  is  an  important  component  of  the
Company's overall business strategy.  The Company has successfully completed ten
strategic acquisitions and alliances since September 1, 1994, most of which have
centered on IT and healthcare information services markets. Since the respective
dates of the acquisitions, the Company has integrated these acquired entities in
order to draw on the Company's base of technical  expertise and  capabilities in
designing  solutions for government,  commercial,  and healthcare  clients.  The
Company's  continued  ability to grow by acquisitions is dependent upon, and may
be  limited  by,  the  availability  of  compatible  acquisition  candidates  at
reasonable  prices,  the Company's  ability to fund or finance  acquisitions  on
acceptable  terms,  and  the  Company's  ability  to  maintain  or  enhance  the
profitability of any acquired business.

         Performance of Large Systems Integration Contracts

         As part of the Company's  business  strategy to enter new markets,  the
Company  continues to pursue  large  systems  integration  contracts in both the
government and commercial  markets,  although  competition for such contracts is
intense and many of the Company's  competitors  have greater  resources than the
Company.  While such contracts are working  capital  intensive,  requiring large
equipment and software purchases to be funded by the Company before payment from
the customer,  the Company  believes such  contracts  offer  attractive  revenue
growth and margin expansion  opportunities  for the Company's range of technical
expertise and capabilities.

         Variability of Quarterly Earnings or Operating Results

         The  Company's  revenues  and earnings  may  fluctuate  from quarter to
quarter  based on such  factors as the  number,  size,  and scope of projects in
which the Company is engaged,  the contractual terms and degree of completion of
such  projects,  expenditures  required by the Company in  connection  with such
projects,  any  delays  incurred  in  connection  with such  projects,  employee
utilization  rates,  the  adequacy of  provisions  for losses,  the  accuracy of
estimates  of  resources  required to  complete  ongoing  projects,  and general
economic  conditions.  Under  certain  contracts,  the  Company is  required  to
purchase,  integrate  and  deliver to the  customer  large  amounts of  computer
processing systems and other equipment. Revenues are accrued as costs to deliver
these systems are incurred, and as a result, quarterly revenues will be impacted
by fluctuations  related to equipment  purchases which occur on a periodic basis
depending on contract terms and modifications.

                                       8

<PAGE>

         Concentration of Revenues

         Approximately  75%,  88%, and 76% of the  Company's  total  revenues in
fiscal  year 1998,  fiscal year 1997 and fiscal  year 1996,  respectively,  were
derived from contracts or subcontracts funded by the U.S. Government. These U.S.
Government  contracts  include military weapons systems  contracts funded by the
DOD that accounted for  approximately  55%, 53%, and 57% of the Company's  total
revenues in such years, respectively.  The Company believes that the success and
development  of its business will  continue to be dependent  upon its ability to
participate in U.S.  Government  contract programs.  Accordingly,  the Company's
financial  performance  may be directly  affected by  changing  U.S.  Government
procurement  practices and policies.  Other  factors that could  materially  and
adversely  affect the  Company's  government  contracting  business and programs
include budgetary constraints,  changes in fiscal policies or available funding,
changes in government programs or requirements  (including  proposals to abolish
certain government agencies or departments, curtailing the U.S. Government's use
of  technology  services  firms,  the  adoption  of new  laws  or  regulations),
technological developments and general economic conditions.  These factors could
cause U.S.  Government  agencies to exercise their rights to terminate  existing
contracts for convenience or not to exercise options to renew such contracts.

         Certain  of  the   Company's   contracts   individually   contribute  a
significant  percentage of the Company's  revenues.  The Company's seven largest
contracts (by revenues) are with the U.S. Government and generated approximately
43% of the  Company's  total  revenues for the year ended  August 31, 1998.  The
Company expects  revenues to continue to be  concentrated in a relatively  small
number of large U.S. Government contracts. Termination of such contracts, or the
Company's  inability to renew or replace such contracts when they expire,  could
materially and adversely affect the Company's revenues and income. During fiscal
year 1999, five of these seven contracts are expected to be recompeted.

         Reductions or Changes in Military Weapons Expenditures

         Historically,  a majority of the  Company's  revenues (55% for the year
ended August 31, 1998) are related to U.S.  military weapons  systems.  The U.S.
military  weapons  budget has been  declining in real terms since the mid-1980s,
resulting in some cases in program  delays,  extensions,  and  cancellations.  A
further significant  decline in U.S. military  expenditures for weapons systems,
or a reduction  in the weapons  systems  portion of the  defense  budget,  could
materially and adversely affect the Company. While not anticipated,  the loss or
significant   curtailment  of  the  Company's  U.S.  military   contracts  would
materially and adversely affect the Company's revenues and income.

         Approximately  17% of the  Company's  revenues in fiscal year 1998 were
from contracts  related to Ballistic  Missile Defense (BMD),  compared to 20% of
revenues  in fiscal  year 1997 and 26% of revenues in fiscal year 1996 from such
contracts.  Strategic defense has existed for more than 26 years as a mission of
DOD  through  activities  such as the BMD  program.  If a decision  were made to
reduce substantially the scope of current BMD programs, management believes that
many national and theater missile  defense  programs would continue to be funded
by the U.S. Army and U.S. Air Force,  and other DOD agencies.  While the Company
has expanded into other markets, a decision to reduce significantly or eliminate
missile defense  funding would have an adverse effect on the Company's  revenues
and income.

                                       9
<PAGE>

         Uncertainties Associated with Government Contracts

         The Company performs its services under U.S. Government  contracts that
usually  require  performance  over a  period  of one to five  years.  Long-term
contracts  may be  conditioned  upon  continued  availability  of  Congressional
appropriations.   Variances  between   anticipated   budgets  and  Congressional
appropriations may result in delay, reduction, or termination of such contracts.
Contractors  can  experience  revenue  uncertainties  with  respect to available
contract  funding  during the first  quarter  of the  government's  fiscal  year
beginning   October  1,  until   differences   between   budget   requests   and
appropriations are resolved.

         The  Company's  contracts  with  the  U.S.  Government  and  its  prime
contractors are subject to termination, in whole or in part, either upon default
by the Company or at the  convenience of the  government.  The  termination  for
convenience  provisions generally entitle the Company to recover costs incurred,
settlement expenses, and profit on work completed prior to termination.  Because
the Company contracts to supply goods and services to the U.S. Government, it is
also subject to other risks, including contract suspensions,  audit adjustments,
protests  by  disappointed  bidders of contract  awards  which can result in the
re-opening  of the  bidding  process  and  changes  in  government  policies  or
regulations.

         Contract Profit Exposure

         The Company's  services are provided  primarily  through three types of
contracts:  fixed-price,  time-and-materials and  cost-reimbursement  contracts.
Fixed-price  contracts  require the Company to perform services under a contract
at a stipulated price.  Time-and-materials  contracts  reimburse the Company for
the number of labor hours expended at an established  hourly rate  negotiated in
the  contract,  plus the cost of materials  incurred.  Under  cost-reimbursement
contracts, the Company is reimbursed for all actual costs incurred in performing
the contract to the extent that such costs are within the  contract  ceiling and
allowable under the terms of the contract, plus a fee or profit.

         The Company  assumes  greater  financial risk on fixed-price  contracts
than  on  either  time-and-materials  or  cost-reimbursement  contracts.  As the
Company  increases  its  commercial  business,  it believes  that an  increasing
percentage  of  its  contracts  will  be  fixed-priced.  Failure  to  anticipate
technical  problems,   estimate  costs  accurately,   or  control  costs  during
performance of a fixed-price contract,  may reduce the Company's profit or cause
a loss.  In  addition,  greater  risks  are  involved  under  time-and-materials
contracts than under  cost-reimbursement  contracts  because the Company assumes
the  responsibility for the delivery of specified skills at a fixed hourly rate.
Although  management  believes that adequate  provision for its  fixed-price and
time-and-materials contracts is reflected in the Company's financial statements,
no  assurance  can be given that this  provision  is  adequate or that losses on
fixed-price and time-and-materials contracts will not occur in the future.

                                       10
<PAGE>

         To compete  successfully for business,  the Company must satisfy client
requirements at competitive rates.  Although the Company continually attempts to
lower its costs,  there are other information  technology and technical services
companies  that may provide the same or similar  services at comparable or lower
rates than the Company.  Additionally,  certain of the Company's clients require
that their vendors  reduce rates after  services have  commenced.  The Company's
success  will also  depend  upon its  ability to  attract,  retain,  train,  and
motivate  highly  skilled  employees,  particularly  in the areas of information
technology, where such employees are in great demand.

         Year 2000

         Many computer programs were designed and developed without  considering
the  upcoming  change in the  century,  which  could lead to failure in computer
applications  or create  erroneous  results due to those  computer  programs not
recognizing the year 2000. This issue is referred to as the "Year 2000" problem.
Although  the  Company  believes  that  its  Year  2000  compliance  program  is
comprehensive,  the Company may not be able to identify,  successfully remedy or
assess all date-handling problems in its business systems or operations or those
of its customers and suppliers.  As a result, the Year 2000 problem could have a
materially  adverse  affect on the Company's  business,  financial  condition or
results of operations.
    
         Amortization of Intangible Assets Related to TXEN Acquisition

         In fiscal year 1995, the Company  purchased  19.9% of the capital stock
of TXEN,  Inc.  (TXEN),  for  approximately  $1.5 million.  In August 1997,  the
Company exercised its option to acquire the remaining 80.1% of the capital stock
of TXEN for aggregate  consideration of approximately  $43.8 million.  The total
purchase  price for the TXEN  acquisition  was  allocated to the TXEN assets and
liabilities.  The excess of the purchase price over the fair market value of the
tangible  net assets  acquired ($42.8  million) was  initially  allocated to the
following  intangibles:  $12.0 million to in-process  research and  development,
$15.6 million to goodwill,  $12.7 million to other  intangibles and $2.5 million
to capitalized  software  development.  In-process  research and  development of
$12.0 million was expensed in the fourth  quarter of 1997. The fair value of the
acquired  in-process  technology  was  determined  based on an  analysis  of the
markets,  cash flows and risk of achieving  such cash flows.  Goodwill and other
intangibles of $27.6 million are being amortized using the straight-line  method
over an estimated useful life of 20 years.

         In  connection  with the  Company's  filing of a Form S-3  registration
statement,  the Company engaged in discussions  with the Staff of the Securities
and Exchange Commission (SEC) regarding the purchase price allocation related to
its  acquisition of TXEN.  These  discussions  included the amount  allocated to
in-process research and development.  The Company and its independent  auditors,
Ernst & Young LLP,  believed the purchase price allocation recorded, and related
amortization  charges,  were in  accordance  with  widely  recognized  appraisal
practices and generally accepted accounting  principles.  However, the SEC Staff
has recently expressed views on in-process research and development as set forth
in a letter  dated  September  15, 1998 to the  American  Institute of Certified
Public  Accountants.  The Company,  in consultation with its independent auditor
and based on its discussion with the Staff,  has determined to adjust the amount
originally  allocated  to acquired  in-process  research  and  development  and,

                                       11
<PAGE>

accordingly,  restate its 1997 and 1998 consolidated financial statements.  As a
result,  the 1997 write-off of acquired  research and  development was decreased
$3.5 million from the $12.0 million amount previously  recorded to $8.5 million.
Intangible  assets and net income were  increased  by a like amount  because the
write-off was not tax  deductible.  Accordingly,  1997 earnings per common share
and earnings per common share assuming  dilution were increased  $0.29 and $0.28
to  $0.39  and  $0.37,  respectively.  For  1998,  amortization  of  intangibles
increased  $225  thousand or $0.02 per common  share and $0.01 per common  share
assuming dilution, respectively.

         Of the total purchase price for the  acquisition of TXEN,  $8.5 million
was  allocated to ten  software  programs  and systems  constituting  in-process
technology.  At the date of acquisition,  the  technological  feasibility of the
acquired  technology had not been established and the acquired technology has no
alternative future uses. There can be no assurance that the purchased in-process
technology will be successfully  developed.  The acquired in-process  technology
consisted of ten software  and systems  development  projects to reduce the time
and  personnel  needed to perform  managed  care  administrative  functions  and
provide enhanced  information  reports. At the date of acquisition,  the Company
estimated  that the cost to complete  the  projects  was $1.75  million of which
$445,000  was spent in fiscal year 1998 and of which $1.3 million is expected to
be spent in fiscal year 1999. The Company expects the projects will be completed
in the third quarter of fiscal 1999. To the extent the in-process  technology is
not  successfully  developed,  this could have a material  adverse impact on the
Company's operating results and financial condition. 
    

Results of Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentages which certain items bear to consolidated revenues and the percentage
change of such items for the periods  indicated.  The  amounts for fiscal  years
1998 and 1997 include the impact of special charges to operating profit:

                                       12
<PAGE>


   

<TABLE>
<CAPTION>

                                                                                                Percentage Increase
                                                         Percentage of Revenues                     (Decrease)
                                                         Years Ended August 31,               Years Ended August 31,
                                                   1998            1997          1996        1998-1997      1997-1996
<S>                                                 <C>             <C>            <C>          <C>            <C>

Revenues.......................................   100.0%          100.0%         100.0%          7.3%          55.2%
Cost and expenses:
     Direct and allocable....................      83.3            88.3           85.1           1.3           60.9
     General and administrative..............       9.2             6.3            8.4          56.9           16.4
     Amortization of intangibles.............       1.1             0.5            0.5         131.9           53.0
     Special charges.........................       1.0             2.1            __          (51.5)           n/a
                                              ---------------------------------------------

         Total cost and expenses.............      94.6            97.2           94.0           4.4           60.4

Operating profit.............................       5.4             2.8            6.0         105.9          (27.2)
Other income (expense), net..................       0.1             0.3            0.2         (67.3)         167.5

Income before income taxes...................       5.5             3.1            6.2          90.4          (22.1)
Income taxes.................................       2.2             1.9            2.3          21.6           32.0
                                              ---------------------------------------------

Net income...................................       3.3%            1.2%           3.9%        202.1%         (53.3)%
                                              =============================================
</TABLE>
    

         The following  table  summarizes the percentage of revenues by contract
type for the periods indicated:

                                                        Years Ended August 31,
                                                      1998      1997       1996
                                                      ----      ----       ----

Cost-reimbursement................................... 43%        49%        51%
Fixed-price.......................................... 33         35         22
Time-and-materials................................... 24         16          27

                                       13
<PAGE>

         The  table  below  presents  contract  award and  backlog  data for the
periods indicated:
<TABLE>
<CAPTION>

                                                                 Years Ended August 31,
                                                          1998              1997                1996
                                                          ----              ----                ----
                                                                         (in thousands)
<S>                                                  <C>              <C>                  <C>

Contract award amount................................$    453,527     $     679,174        $    598,653
Backlog (with options)...............................$  1,264,201     $   1,228,362        $  1,003,135
Backlog (without options)............................$    310,071     $     300,337        $    501,373
Backlog percentage by contract type:
     Cost-reimbursement..............................          44%              45%                 60%
     Fixed-price.....................................          37%              30%                 30%
     Time-and-materials..............................          19%              25%                 10%
</TABLE>

         The  backlog  of  contract  awards is  influenced  by the number of new
contracts  awarded and by the number of contracts  awarded where the Company has
an existing  contract that is  recompeted.  The Company  performs  under several
large multi-year contracts which, upon expiration, are recompeted. Historically,
the Company has been  successful in winning  recompeted  contracts  where it has
been the incumbent  contractor.  However, the Company cannot give assurance that
it will experience continued success with respect to future awards of recompeted
contracts.  Of the $599  million in contract  awards for fiscal year 1996,  $355
million or 59% were with respect to the two high performance systems integration
contract  awards.  Of the $679 million in contract  awards for fiscal year 1997,
$447 million or 65% were awards related to  recompetition of contracts where the
Company was the incumbent. Of the $454 million of contract awards in fiscal year
1998,  $77  million or 17% were  awards  related to  recompetition  of  existing
contracts  where the Company was the  incumbent.  The  Company  expects  that in
fiscal year 1999,  five of the Company's  largest  contracts by revenues will be
recompeted.

Comparison of Operating Results for Fiscal Year 1998 with Fiscal Year 1997

        Revenues.  Revenues  increased  $28.9 million  (7.3%) for the year ended
August 31,1998.  The Company's Defense and Intelligence  unit, which represented
approximately 55% of consolidated revenues for the year, reported an increase of
$16 million (7%), primarily as a result of continued growth in existing contract
base. The Government IT unit,  representing  approximately  24% of  consolidated
revenues for the year, reported a decrease of $30 million, primarily as a result
of reduced orders on two existing systems integration  contracts.  Commercial IT
revenues increased $15 million (58%) for the year,  primarily as a result of SAP
software sales and integration  services.  Healthcare IT revenues  increased $28
million (175%) for the year,  primarily as a result of the  acquisition of TXEN,
Inc. completed in August 1997. 

                                       14
<PAGE>

   
        Operating  Profit.  In the third quarter of fiscal year 1998 the Company
expensed $2 million of purchased in-process research and development  activities
related to the  acquisition  of Mnemonic  Systems,  Incorporated  (MSI).  In the
fourth quarter of fiscal year 1998 the Company  expensed $2.1 million in special
charges of which,  $1.9 million  related to the impairment of assets  associated
with the  insurance  line of business  (see Note 4 of the Notes to  Consolidated
Financial   Statements)  and  $0.2  million  related  to  expenses  incurred  to
consummate the merger with Welkin Associates, Ltd. (Welkin),  accounted for as a
pooling of  interests.  In the fourth  quarter of fiscal  year 1997 the  Company
expensed  $8.5  million  of  purchased   in-process   research  and  development
activities  related to the  acquisition  of the  remaining  80.1% of TXEN,  Inc.
(TXEN).  Operating  profit, including  the  write-offs  of purchased  in-process
research and development and special charges, increased $11.9 million (106%) for
year ended August 31, 1998 as compared to year ended August 31, 1997.  Operating
profit,excluding the write-offs of purchased in-process research and development
and special  charges,  increased $7.5 million  (38.1%) for the year ended August
31, 1998 as compared to the year ended  August 31,  1997.  Direct and  allocable
costs during  fiscal year 1998  decreased  as a percent of revenues  compared to
fiscal year 1997 as a result of fewer hardware purchases for systems integration
contracts.  General and  administrative  expense increased $14.2 million (56.9%)
for the year ended  August 31, 1998  compared to the year ended August 31, 1997,
primarily  as a result of the  acquisition  of TXEN  completed  in August  1997.
Amortization of intangibles  increased $2.8 million  (131.9%) for the year ended
August 31,  1998 as compared to the year ended  August 31, 1997  primarily  as a
result of the amortization of the intangibles recorded with the TXEN acquisition
completed in August 1997. The $4.1 million pre-tax  special  charges  represents
1.0% of revenues for the year ended August 31,  1998.  The $8.5 million  pre-tax
special charges  represents 2.1% of revenues for the year ended August 31, 1997.
Total costs and  expenses  were 94.6% of revenues  for the year ended August 31,
1998 as compared to 97.2% of revenues for the year ended August 31, 1997.

        Operating  Margin.  Operating  margin  including the special charges was
5.4% of  revenues  for the year ended  August 31,  1998 as  compared  to 2.8% of
revenues for the year ended  August 31, 1997.  Operating  margin  excluding  the
special  charges  was 6.4% of  revenues  for the year ended  August 31,  1998 as
compared to 5.0% of revenues for the year ended August 31, 1997.  The  Company's
Defense and  Intelligence  unit  realized a 6.0%  operating  margin for the year
ended  August 31, 1998 as compared to 4.2% for the year ended  August 31,  1997.
The  improved   margins  are  primarily  the  result  of  improved   margins  on
time-and-material contracts. The Company's Government IT unit realized operating
margins,  excluding the special  charges,  of 6.0% for the year ended August 31,
1998 as  compared  to 5.5% for the year ended  August  31,  1997.  The  improved
margins are the result of increased margins on modifications awarded to existing
contracts  during fiscal year 1998.  The  Company's  Commercial IT unit realized
operating margins of 4.7% for the year ended August 31, 1998 as compared to 8.5%
for the year ended  August  31,  1997.  The  decreased  margins  are a result of
increased  costs  related to  infrastructure  additions  and  client  receivable
write-offs.  The  Company's  Healthcare  IT  unit  realized  operating  margins,
excluding  special  charges,  of  11.3%  for the year ended  August 31,  1998 as
compared to 5.0% for  the  year  ended  August 31,  1997.  The improved  margins
are the result of the managed care  operations  acquired with the acquisition of
TXEN completed in August 1997. 
    

                                       15
<PAGE>

        Other Income (Expense). Other income (expense) decreased $.7 million for
the year ended  August 31, 1998 as compared to the year ended  August 31,  1997.
Other  income  includes  equity in earnings  of  unconsolidated  affiliates  and
interest income.  Other expense includes interest expense and minority interest.
Interest  income  is  from  the  investment  of  the  Company's  cash  reserves.
Substantially  all available  cash is invested in  interest-bearing  accounts or
fixed  income  instruments.  Interest  expense is primarily  from the  long-term
borrowings of the Company and the commitment fee on unused line of credit.

        Equity in  earnings  of  unconsolidated  affiliates  for the year  ended
August 31, 1998  primarily  represents  the  Company's  share of the earnings of
NCCIM, L.L.C., a joint venture, 50% of which is owned by the Company;  while the
comparable  amount for the year ended August 31, 1997  primarily  represents the
Company's  share of  earnings  of TXEN.  As of August 29,  1997,  TXEN  became a
wholly-owned subsidiary of the Company.

        Minority interest  primarily  represents the minority partner's share of
earnings of Nichols ENTEC  Systems,  L.L.C.,  a joint  venture,  60% of which is
owned by the Company.  The increase in minority interest of $0.7 million for the
year ended  August 31,  1998 as  compared  to the year ended  August  31,1997 is
primarily  the  result of an  increase  in SAP  software  sales and  integration
services in the Commercial IT unit. 
   

        Income  Taxes.  Income taxes as a percentage  of income before taxes was
39.6% for the year ended August 31, 1998 as compared to 61.9% for the year ended
August 31, 1997. The decrease is primarily a result of the  differences  between
financial and taxable income  related to the  amortization  of  intangibles  and
deductibility of special charges. In fiscal year 1997 the $8.5 million write-off
of purchased  in-process  research and  development  was not  deductible for tax
purposes.  In fiscal year 1998 the amortization expense of the intangible assets
acquired  in the August  1997  acquisition  of TXEN was not  deductible  for tax
purposes.

        Net Income.  Net income  including the special  charges  increased  $9.5
million (202%) for the year ended August 31, 1998, as compared to the year ended
August 31, 1997. Net income excluding the special charges increased $3.5 million
(26.8%) for the year ended  August 31, 1998 as compared to the year ended August
31, 1997. The increases are a result of the items discussed above.

        Earnings Per Common Share Assuming  Dilution.  Earnings per common share
assuming  dilution  including the special  charges were $1.01 for the year ended
August  31,  1998 as  compared  to $0.37 for the year  ended  August  31,  1997.
Earnings per common share assuming  dilution  excluding the special charges were
$1.18 for the year ended  August 31,  1998  compared to $1.04 for the year ended
August 31, 1997. Net income including the special charges increased $9.5 million
(202%) for the year ended  August 31, 1998 as compared to the year ended  August
31, 1997. Net income  excluding  special charges  increased $3.5 million (26.8%)
for the year ended  August 31,  1998 as  compared  to the year ended  August 31,
1997.  Weighted  average common shares and common  equivalent  shares  increased
11.1%  (1,412,291  shares) for the year ended August 31, 1998 as compared to the
year ended August 31, 1997. 
     
                                       16
<PAGE>

Comparison of Operating Results for Fiscal Year 1997 with Fiscal Year 1996

         Revenues.  Revenues  increased  $141.5  million  (55.2%) in fiscal year
1997.  Approximately  70% of the increase was  attributable to revenues from two
high performance  system  integration  contracts  awarded in 1996. During fiscal
year 1997,  these two  contracts  generated  approximately  30% of the Company's
total  revenues.  At August 31, 1997 a  substantial  portion of the two contract
values  had  been  realized.  These  contracts  generated  less  than 15% of the
Company's total revenues in fiscal year  1998.Approximately  20% of the increase
in revenues was attributable to acquisitions completed late in fiscal year 1996.
Approximately  10% of the increase in revenues was  attributable to the existing
contract base. 
   
         Operating  Profit.  The Company  expensed  $8.5 million of costs in the
fourth  quarter of fiscal  year 1997 for  research  and  development  activities
in-process at the time of the  acquisition of the remaining 80.1% of TXEN stock.
Including  the $8.5  million  write-off  of  purchased  in-process  research and
development  associated with the acquisition of TXEN, operating profit decreased
$4.2 million (27.2%) in fiscal year 1997.  Excluding the $8.5 million  write-off
of purchased  in-process  research and  development,  operating profit increased
$4.3 million  (27.8%) in fiscal year 1997.  Including the write-off of purchased
in-process  research and development,  costs and expenses were 97.2% of revenues
for fiscal year 1997  compared to 94.0% of  revenues  for fiscal year 1996.  The
write-off of purchased  in-process  research and development  represents 2.1% of
revenues.  Excluding the purchase of in-process research and development,  costs
and expenses  were 95.0% of revenues for fiscal year 1997.  Direct and allocable
costs increased 60.9% ($133.0 million) in fiscal year 1997 as compared to fiscal
year 1996.  The  increase is  primarily  the result of  increased  purchases  of
hardware,  software and  subcontractor  services in the  performance  of certain
government  contracts.  Direct  and  allocable  costs as a percent  of  revenues
increased  to 88.3% in fiscal  year 1997 as  compared  to 85.1% of  revenues  in
fiscal  year  1996 as a  result  of  lower  margins  typically  realized  on the
purchased  hardware,   software,   and  subcontractor   services.   General  and
administrative  expenses  increased  16.4% ($3.5 million) in fiscal year 1997 as
compared to fiscal year 1996.  The increase is primarily a result of investments
in marketing  and  infrastructure  resources  made in fiscal year 1997 which are
expected to support future commercial revenues.
     
         Other Income (Expense).  Other income (expense)  increased $0.7 million
in fiscal  year 1997 as  compared to fiscal  year 1996.  Other  income  includes
equity in earnings of  unconsolidated  affiliates  and  interest  income.  Other
expense includes interest expense and minority  interest.  Equity in earnings of
unconsolidated  affiliates  primarily represents the Company's share of earnings
of TXEN.  As of August 29, 1997,  TXEN became a  wholly-owned  subsidiary of the
Company.  Interest income is from the investment of the Company's cash reserves.
Substantially  all available  cash is invested in  interest-bearing  accounts or
short-term fixed income instruments.  Minority interest primarily represents the
minority  partner's  share of earnings of Holland  Technology  Group and Holland
Software Solutions, joint ventures, 60% of which are owned by the Company.
   
         Income  Taxes.  Income taxes as a percentage of income before taxes was
61.9% in  fiscal  year  1997 and 36.5% in fiscal  year  1996.  The $8.5  million
write-off of purchased in-process research and development in the fourth quarter
of fiscal year 1997 is not deductible for tax purposes.

                                       17
<PAGE>

         Net  Income.   Including  the  $8.5  million   write-off  of  purchased
in-process  research and development,  net income decreased $5.4 million (53.3%)
for fiscal year 1997 as compared to fiscal year 1996. The decrease is the result
of the impact of the $8.5 million write-off of purchased in-process research and
development.

         Earnings  Per Share  Assuming  Dilution.  Earnings  per share  assuming
dilution  for fiscal  year 1997 were $0.37 as  compared to $0.94 for fiscal year
1996, a decrease of 60.6%.  Excluding  the $8.5  million  write-off of purchased
in-process  research and development,  earnings per share assuming dilution were
$1.04 for fiscal year 1997 as  compared  to $0.94 for fiscal year 1996,  a 10.2%
increase.  Excluding the $8.5 million write-off of purchased in-process research
and  development,  net income  increased  31.2% ($3.1  million),  while weighted
average shares  outstanding  increased 19.0% (2,031,407  shares) for fiscal year
1997 as compared to fiscal year 1996. 
     

Liquidity and Capital Resources 

        Historically,  the  Company's  positive  cash flow from  operations  and
available credit facilities have provided adequate liquidity and working capital
to fully  fund the  Company's  operational  needs and  support  the  acquisition
program.  Working capital was $78.0 million and $68.8 million at August 31, 1998
and 1997, respectively.  Operating activities provided cash of $10.1 million and
$16.9  million  for the years  ended  August  31,  1998 and 1997,  respectively.
Investing  activities used cash of $22.0 million and $29.2 million for the years
ended August 31, 1998 and 1997, respectively.  Financing activities used cash of
$0.7  million  for the year ended  August 31,  1998 and  provided  cash of $14.1
million for the year ended August 31, 1997. 

   
        Cash  provided by operating  activities  decreased  $6.8 million for the
year ended August 31, 1998 as compared to the year ended  August 31,  1997.  The
decrease is the result of a decrease in the  non-cash  adjustments  to reconcile
net income to net cash  provided by  operations  ($0.2  million)  and changes in
operating  assets and  liabilities,  net of the effects of  acquisitions  ($16.1
million) offset by increased net income ($9.5 million). 
    
        Cash used for investing  activities was $22.0 million for the year ended
August 31,  1998.  The  Company  acquired  all of the  capital  stock of MSI for
aggregate  consideration of approximately  $12.5 million.  Purchases of property
and equipment  were $9.3 million and $4.8 million for the years ended August 31,
1998 and 1997,  respectively.  The Company realized net proceeds of $2.3 million
from the maturity of long-term  investments.  An additional $1.0 million capital
investment was made for affiliates accounted for using the equity method.

        Cash used for financing  activities  was $0.7 million for the year ended
August 31, 1998.  The primary use of cash for financing  activities  was for the
net repayment of a $5.0 million  indebtedness under the bank line of credit. The
Company realized proceeds from the sale of common stock of $5.6 million and $4.6
million for the years ended August 31, 1998 and 1997, respectively.

                                       18
<PAGE>

        The Company  renegotiated  its bank line of credit in November 1997. The
agreement  provides for  unsecured  borrowings  up to  $100,000,000.  The credit
agreement  provides for interest at London Interbank Offered Rate (LIBOR) plus a
margin ranging from 0.325% to 0.450% and a facility fee, payable  quarterly,  of
approximately 0.125% on the unused portion of the line of credit. The short-term
commitment  agreement  ($50,000,000)  is renewable  annually  and the  long-term
commitment  agreement  ($50,000,000) is renewable in November,  2000. There were
$5,000,000 outstanding borrowings on this line of credit at August 31, 1998.
   
        The Company is regularly evaluating potential acquisition candidates and
expects to complete other  transactions  in fiscal year 1999. The purchase price
allocation for TXEN was adjusted as a result of discussions between the Company,
its independent auditors, and the SEC Staff. The $42.8 million of purchase price
in excess of the fair market value of net assets is  allocated to the  following
intangibles: $8.5 million to in-process research and development,  $17.4 million
to goodwill,  $14.1 million to other intangibles and $2.8 million to capitalized
software  development.  The $8.5 million of in-process  research and development
was expensed in the fourth  quarter of 1997.  Goodwill and other  intangibles of
$30.7  million  are being  amortized  using  the  straight-line  method  over an
estimated  useful life of twenty years.  Other  intangibles  of $0.8 million are
being amortized using the straight-line  method over an estimated useful life of
seven years. The amount allocated to capitalized  software  development is being
amortized using the  straight-line  method over an estimated useful life of five
years.  The acquisition of MSI was completed  during the third fiscal quarter of
1998. The MSI  acquisition  resulted in the write-off of $2.0 million,  pre-tax,
purchased in-process research and development and the recording of approximately
$10.0  million in  goodwill  which is being  amortized  using the  straight-line
method over an estimated useful life of 15 years.
    
        The Company has entered into preliminary negotiations with DSM Copolymer
to acquire an  additional  35%  interest  in the ENTEC  joint  venture  from DSM
Copolymer for $5.2 million plus an earn-out based on ENTEC revenues and profits.
If the negotiations are successful,  the Company would own a 95% interest in the
joint venture.  Closing is expected to occur during the second quarter of fiscal
year 1999.

        The Company  continues  to actively  pursue  contracts  for  information
system  development  and computer  system  integration  activities,  which could
require the Company to acquire  substantial  amounts of  computer  hardware  for
resale or lease to  customers.  The timing of payments to suppliers and payments
from customers under the Company's system integration contracts could cause cash
flows from operations to fluctuate from period to period.

        The  Company  believes  that,  for the next four  fiscal  quarters,  its
existing capital resources,  together with available borrowing capacity, will be
sufficient  to fund  operating  needs,  finance  acquisitions  of  property  and
equipment, and make strategic acquisitions, if appropriate.

                                       19
<PAGE>

Recent Accounting Pronouncements

         In February  1997,  the  Financial  Accounting  Standards  Board (FASB)
issued Statement No. 128, Earnings Per Share. The overall objective of Statement
No. 128 is to simplify the  calculation  of earnings per share (EPS) and achieve
comparability  with recently  issued  international  accounting  standards.  The
Company first reported on the new EPS basis in the second quarter ended February
28, 1998. All prior period EPS amounts (including  information  regarding EPS in
interim financial statements,  earnings summaries,  and selected financial data)
have been restated to conform to the provisions of Statement No. 128.

         In    June   1997,   the   FASB  issued   Statement No. 130,  Reporting
Comprehensive Income (SFAS 130). Statement No. 130 establishes new rules for the
reporting and display of  comprehensive  income and its components.  Adoption of
Statement No. 130 by the Company on September 1, 1998 will have no impact on the
Company's consolidated results of operations or stockholders' equity.

         In June 1997,  the FASB issued  Statement  No. 131,  Disclosures  About
Segments of an Enterprise and Related Information (SFAS 131).  Statement No. 131
changes the method of  determining  segments from that currently  required,  and
requires the reporting of certain  information about such segments.  The Company
has not  finalized  how its  segments  will be  reported  or whether and to what
extent segment information will differ from that currently presented.

Effects of Inflation

        Substantially  all  contracts  awarded to the Company have been based on
proposals which reflect estimated cost increases due to inflation. Historically,
inflation has not had a significant impact on the Company.

Year 2000

Overview

         Historically,  certain  computerized systems have had two digits rather
than  four  digits  to  define  the  applicable  year,  which  could  result  in
recognizing  a date using "00" as the year 1900 rather than the year 2000.  This
could cause significant  software failures or  miscalculations  and is generally
referred to as the "Year 2000" problem.

         The Company recognizes that the impact of the Year 2000 problem extends
beyond  its  computer   hardware  and  software  and  may  affect   utility  and
telecommunication services, as well as the systems of customers and suppliers.

         In response  to the Year 2000  problem,  the  Company  has  developed a
compliance  program to  evaluate  and address  date  related  problems  with the
Company's internal systems, services,  products, and the systems and products of
the Company's  vendors and suppliers.  The compliance  program is managed by the
Vice President of Corporate  Information Systems and Services,  and is patterned
after the United States General Accounting Office (GAO) and Office of Management
and Budget project  management model. The Company's Year 2000 compliance program
includes five major phases:

                                       20
<PAGE>

         Awareness  Phase.  The Year 2000 problem is defined and managers at the
executive  level are educated  about  potential  date  related  problems and the
potential  impact to the Company and its customers  from Year 2000 date handling
errors.  A Year 2000  program  team is  established  and an overall  strategy is
developed.

         Assessment  Phase.  The Year 2000 program  team  assesses the Year 2000
impact on the Company by: (i)  identifying  core business  areas and  processes;
(ii)  performing  an  inventory  and  analysis  of systems  supporting  the core
business areas;  (iii)contacting third party service providers, and software and
hardware vendors to determine Year 2000 issues and their plans for becoming Year
2000 compliant; and (iv) prioritizing conversion or replacement of systems.

         Renovation  Phase.  The Year  2000  program  team  corrects  Year  2000
problems  identified  in the  Assessment  Phase by modifying  program  software,
updating databases, replacing systems or utilizing other appropriate methods.


         Implementation Phase. The Year 2000 program team tests,  verifies,  and
validates converted or replaced systems,  applications,  databases and utilities
within a limited operational environment.

         Validation Phase. The Year 2000 program team fully implements converted
or  replaced  systems,  applications,  databases  and  utilities.  The Year 2000
program team also performs extensive testing of all system changes.

         As part of the awareness phase the Company has reviewed

          -  Mission Essential Software Systems
          -  Mission Essential Computational Systems (hardware)
          -  Mission Essential Facilities Systems, including elevators, heating
and air  conditioning  systems,  photocopying  machines and utility services  
          - Mission  Essential  Network  Systems 
          -  Customer Software Services,provided by the Company's business units
          - Mission Essential Vendor-Supplied Software and Services

     The Company  considers a system  "mission  essential"  if a failure in that
system  would  materially   disrupt  the  ability  of  the  Company  to  perform
contractual  services or to process business information in a timely manner. The
Company  monitors the status of its Year 2000  compliance  program and routinely
updates its Intranet to provide compliance data to its managers and employees.

     The Company provides services and products to the U.S.  Government pursuant
to specific  contractual  terms and exact  specifications.  The Company believes
that it will be  responsible  for upgrading only those services or products that
specify Year 2000 compliance and do not yet meet this  requirement.  The Company
is not currently aware of any such services or products.

Status and Timetable for Year 2000 Compliance

                  Nichols Research has developed a master timetable for its Year
2000 compliance program.  The status of each major category of mission essential
systems is as follows:

                                       21
<PAGE>

          SYSTEM CATEGORY                          PHASE          ESTIMATED DATE
                                                                  FOR COMPLIANCE
- --------------------------------------------------------------------------------

Mission Essential Software Systems               Renovation       December 1998
Mission Essential Computational Systems          Renovation       December 1998
Mission Essential Network Systems                Renovation       December 1998
Mission Essential Facilities Systems             Assessment       Unknown
Mission Essential Customer Systems               Renovation       December 1998
Mission Essential Vendor-Supplied Software
  & Services                                     Assessment       Unknown


         The  phases  listed  above  represent  the  status of the  majority  of
products within each category. There may be, within each "system," components at
a lower or  higher  phase in the Year 2000  assessment.  For  example,  although
Mission  Essential  Vendor-Supplied  Software  and  Services  is  rated  in  the
Assessment  Phase, many of the Company's vendors have already been contacted and
have  supplied  letters  or  referenced  web pages  certifying  their  Year 2000
compliance.  The  Vice-President of Corporate  Information  Systems and Services
maintains compliance letters and referenced web page addresses.

         While the Company estimates that its internal systems will be Year 2000
compliant by the end of calendar year 1998,  there can be no assurance  that the
third-party  supplied software,  hardware and services included in the Essential
Facilities and Vendor-Supplied  Services categories will be Year 2000 compliant,
or that these third-parties will not suffer a Year 2000 business disruption that
may adversely affect the Company's  business,  financial condition or results of
operations.

Contingency Plans

         Because  the  Company's  Year  2000  conversions  are  expected  to  be
completed  prior to any  potential  disruption to the  Company's  business,  the
Company has not yet  completed  the  development  of a  comprehensive  Year 2000
contingency plan.  However,  the Company has minimized its exposure to Year 2000
failures  of vendor  supplied  products  by adding  Year  2000  compliance  as a
standard  condition to its  purchase  orders.  These  contracts  also  reference
Federal  Acquisition  Regulation  39.106,  which  addresses Year 2000 compliance
issues. The Company is currently  negotiating a Risk Management Insurance Policy
designed to protect  the Company in the event that it is involved in  litigation
arising from errors and omissions  relating to Year 2000 issues.  If the Company
determines  that its business is at material risk of disruption  due to the Year
2000  problem,  or  anticipates  that  its  Year  2000  conversions  will not be
completed  in a timely  fashion,  the  Company  will work to  develop a detailed
contingency plan.

Cost for Year 2000 Compliance

         The Company  believes  that the total cost of its Year 2000  compliance
activity will not be material to the Company's operation,  liquidity and capital
resources.  The  Company  estimates  that  the  total  cost  for its  Year  2000

                                       22
<PAGE>

compliance  will  be  $688,500  which  represents   11,475  hours  of  analysis,
modification and testing, and $34,500 for new equipment purchases.  To date, the
Company has completed  6,850 hours of Year 2000  compliance  work, and purchased
new equipment valued at $27,000, for a total cost of $438,000.

Year 2000 Risks Faced by the Company

         Although the Company believes that its Year 2000 compliance  program is
comprehensive,  the Company may not be able to identify,  successfully remedy or
assess all date-handling problems in its business systems or operations or those
of its customers and suppliers.  As a result, the Year 2000 problem could have a
materially  adverse  affect on the  Company's  business  financial  condition or
results of operations.

                                       23
<PAGE>
ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
   

<TABLE>
<CAPTION>


                           CONSOLIDATED BALANCE SHEETS

                                                                      August 31,       August 31,        August 31,
                                                                         1998              1997             1996   
                                                                      Restated         Restated
                                                                   ----------------------------------------------------
                           ASSETS                                                (amounts in thousands)
<S>                                                                <C>               <C>              <C>

Current assets:
     Cash and temporary cash investments (Note 1).........         $        11,275   $        23,964  $        22,151
     Accounts receivable (net of allowance of $534,
         $181, and $29)  (Note 2).........................                 113,392            96,303           92,403
     Deferred income taxes (Notes 1 and 5)................                   2,488             2,102            1,519
     Other................................................                   3,939             3,162            2,438
                                                                   ----------------------------------------------------
         Total current assets.............................                 131,094           125,531          118,511

Long-term investments  (Notes 1 and 3)....................                   1,519             3,738            4,483

Property and equipment (Note 1):
     Computers and related equipment......................                  29,465            22,409           17,455
     Furniture, equipment and improvements................                  12,210            10,192            7,237
     Equipment - contracts................................                   5,771             5,771            5,771
                                                                   ----------------------------------------------------
                                                                            47,446            38,372           30,463
     Less accumulated depreciation........................                  25,011            19,101           14,974
                                                                   ----------------------------------------------------
         Net property and equipment.......................                  22,435            19,271           15,489

Goodwill and other intangibles (net of accumulated
       amortization of $6,025, $2,946, and $1,246)                          57,262            51,346           21,004
       (Notes 1, 4, and 11)...............................
Software development costs (net of accumulated
     amortization of $897, $314, and $113) (Notes 1 and 4)                   3,928             4,555            1,138
Investment in affiliates  (Note 12).......................                   9,607             8,363            4,099
Other assets..............................................                   1,491               828              597
                                                                   ----------------------------------------------------

Total assets..............................................         $       227,336   $       213,632  $       165,321
                                                                   ====================================================
</TABLE>
    



The accompanying notes are an integral part of these financial statements.

                                       24
<PAGE>
                     CONSOLIDATED BALANCE SHEETS (CONTINUED)
   

<TABLE>
<CAPTION>

                                                                 August 31,        August 31,       August 31,
                                                                    1998              1997             1996
                                                                 Restated          Restated
                                                              -----------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY                                         (amounts in thousands)
<S>                                                           <C>               <C>              <C>

Current liabilities:
     Accounts payable.....................................    $        24,278   $        28,679  $        31,147
     Accrued compensation and benefits  (Note 9) .........             18,317            11,854            9,382
     Income taxes payable  (Note 5).......................              1,681               246              692
     Current maturities of long-term debt  (Note 6).......                997               761              764
     Borrowing on line of credit  (Note 6)................              5,000            10,500               __
     Deferred revenue.....................................              1,797             3,114              230
     Other................................................              1,040             1,616            1,609
                                                              -----------------------------------------------------
         Total current liabilities........................             53,110            56,770           43,824

Deferred income taxes  (Notes 1 and 5)....................                354             2,062            1,661

Long-term debt (Note 6):
     Industrial development bonds.........................              1,335             1,558            1,777
     Long-term notes......................................              1,613             2,467            3,007
                                                              -----------------------------------------------------
         Total long-term debt.............................              2,948             4,025            4,784

Minority interest in consolidated subsidiaries............              1,177               307               __

Stockholders' equity  (Notes 1 and 10):
     Common stock, par value $.01 per share
         Authorized - 30,000,000, 20,000,000 and
         20,000,000 shares, respectively
         Issued - 13,997,455, 13,553,346 and
         12,076,463 shares, respectively..................                140               135              121
     Additional paid-in capital...........................             95,631            90,076           59,129
     Retained earnings....................................             75,264            61,545           57,090
     Less cost of treasury stock - 168,500 shares.........             (1,288)           (1,288)          (1,288)
                                                              -----------------------------------------------------
         Total stockholders' equity.......................            169,747           150,468          115,052
                                                              -----------------------------------------------------

Total liabilities and stockholders' equity................    $       227,336   $       213,632  $       165,321
                                                              =====================================================
</TABLE>
    

The accompanying notes are an integral part of these financial statements.

                                       25
<PAGE>
                        CONSOLIDATED STATEMENTS OF INCOME
   
<TABLE>
<CAPTION>
                                                                     For the Years Ended August 31,
                                                                1998             1997              1996
                                                              Restated         Restated
                                                           ----------------------------------------------------
                                                                (amounts in thousands except share data)
<S>                                                        <C>              <C>               <C>

Revenues (Note 1) ......................................   $       427,043  $       398,142   $       256,605

Costs and expenses:
     Direct and allocable costs.........................           355,750          351,367           218,367
     General and administrative expenses................            39,099           24,913            21,408
     Amortization of intangibles........................             4,932            2,127             1,390
     Special charges (Notes 4 and 11)...................             4,126            8,500                __
                                                           ----------------------------------------------------
         Total costs and expenses.......................           403,907          386,907           241,165
                                                           ----------------------------------------------------

Operating profit........................................            23,136           11,235            15,440

Other income (expense):
     Interest expense  (Note 6).........................              (467)            (512)             (629)
     Other income, principally interest.................             1,176            1,095             1,044
     Equity in earnings of unconsolidated
     affiliates.........................................               524              656                __
     Minority interest in consolidated
     subsidiaries.......................................              (870)            (129)               __
                                                           ----------------------------------------------------
Income before income taxes..............................            23,499           12,345            15,855
Income taxes  (Note 5)..................................             9,301            7,646             5,792
                                                           ----------------------------------------------------
Net income..............................................   $        14,198  $         4,699   $        10,063
                                                           ====================================================

Earnings per common share  (Note 7).....................   $          1.04  $           .39   $          1.00
                                                           ====================================================

Earnings per common share assuming
     dilution   (Note 7)................................   $          1.01  $           .37   $           .94
                                                           ====================================================

Weighted average common shares   (Note 7)...............        13,607,145       12,090,377        10,090,684
                                                           ====================================================
Weighted average common shares and
     common equivalent shares   (Note 7)................        14,124,978       12,712,687        10,681,280
                                                           ====================================================

</TABLE>
    

  The accompanying notes are an integral part of these financial statements.

                                       26
<PAGE>

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
   

<TABLE>
<CAPTION>


                                                                      Additional                                      Total
                                               Common Stock            Paid-In        Retained      Treasury     Stockholders'
                                        Shares            Amount       Capital        Earnings       Stock           Equity
                                        ------            ------       -------        --------       -----           ------
                                                                  (in thousands except share data)

<S>                                   <C>                  <C>        <C>           <C>           <C>            <C>
BALANCE, AUGUST 31, 1995........      10,084,296           $101       $24,274       $47,125       $(2,143)       $ 69,357
Sale of common stock............       1,678,050             17        30,663            __            __          30,680
Exercise of stock options.......         256,146              2         1,655            __            __           1,657
Employee stock purchases........          64,703              1         1,016            __            __           1,017
Reissue of 108,066 shares of
   treasury stock...............              __             __         1,523            __           855           2,378
Repurchase of shares for retirement       (6,732)            __            (2)          (98)           __            (100)
Net income......................              __             __            __        10,063            __          10,063
                                      ----------------------------------------------------------------------------------------------


BALANCE, AUGUST 31, 1996........      12,076,463            121        59,129        57,090        (1,288)        115,052
Exercise of stock options.......         326,656              3         3,047            __            __           3,050
Employee stock purchases........          79,816             __         1,590            __            __           1,590
Repurchase of shares for retirement      (13,737)            __            (4)         (244)           __            (248)
Issue of stock for acquisition..       1,084,148             11        26,314            __            __          26,325
Net income (Restated)...........              __             __            __         4,699            __           4,699
                                      ----------------------------------------------------------------------------------------------

BALANCE, AUGUST 31, 1997........      13,553,346            135        90,076        61,545        (1,288)        150,468
Exercise of stock options.......         332,312              4         3,351            __            __           3,355
Employee stock purchases........         111,797              1         2,204            __            __           2,205
Net income (Restated)...........              __             __            __        14,198            __          14,198
Adjustments for Welkin Associates,
   Ltd. pooling of interests
   (Note 11)....................              __             __            __          (479)           __            (479)
                                      ----------------------------------------------------------------------------------------------

BALANCE, AUGUST 31, 1998........      13,997,455           $140       $95,631       $75,264       $(1,288)       $169,747

                                      ==============================================================================================
</TABLE>
    

The accompanying notes are an integral part of these financial statements.

                                       27
<PAGE>
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
   
<TABLE>
<CAPTION>
                                                                                      For the Years Ended August 31,
                                                                                  1998             1997           1996
                                                                                Restated         Restated
                                                                                --------         --------        ------
                                                                                        (amounts in thousands)
<S>                                                                           <C>            <C>              <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income.............................................................       $  14,198      $    4,699       $   10,063
Adjustments to reconcile net income to net cash
   provided (used) by operating activities:
   Provision for doubtful accounts.....................................             353              27               23
   Depreciation........................................................           5,989           4,160            3,382
   Amortization........................................................           4,962           1,926            1,301
   Equity in earnings of unconsolidated affiliates.....................            (524)           (656)              __
   Minority interest...................................................             870             307               __
   Deferred income taxes...............................................          (1,923)           (389)            (135)
   Special charges.....................................................           3,977           8,500               __
      Changes in assets and liabilities, net of effects of acquisitions:
      Accounts receivable..............................................         (17,919)            608          (30,554)
      Other assets.....................................................          (1,254)           (307)            (325)
      Accounts payable.................................................          (4,410)         (3,776)          12,146
      Accrued compensation and benefits................................           6,331           2,151            1,118
      Income taxes payable.............................................             944            (858)            (335)
      Other current liabilities........................................          (1,540)            487             (186)
                                                                              -------------------------------------------
      Total adjustments................................................          (4,144)         12,180          (13,565)
                                                                              -------------------------------------------
         Net cash provided (used) by operating
         activities....................................................          10,054          16,879           (3,502)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment.....................................          (9,273)         (4,827)          (5,339)
Purchase of long-term investments......................................            (100)            (75)              __
Purchase of capitalized software.......................................            (722)           (834)            (935)
Payments for acquisitions, net of cash acquired........................         (13,178)        (18,180)         (15,503)
Payments for investment in affiliates..................................          (1,028)         (6,054)          (2,504)
Proceeds from long-term investments (Note 3)...........................           2,299             775               __
                                                                              -------------------------------------------

         Net cash used by investing activities.........................         (22,002)        (29,195)         (24,281)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock.................................           5,560           4,640           33,354
Payments for retired shares............................................              __            (248)            (100)
Payments of long-term debt.............................................          (1,301)           (763)          (1,005)
Proceeds from borrowings on line of credit.............................           5,000          25,500           14,500
Payments on line of credit borrowings..................................         (10,000)        (15,000)         (14,500)
                                                                              -------------------------------------------
Net cash provided (used) by financing activities.......................            (741)          14,129           32,249

                                       28
<PAGE>

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                                                                                      For the Years Ended August 31,
                                                                                  1998             1997           1996
                                                                                  ----             ----           ----
                                                                                        (amounts in thousands)

Net increase (decrease) in cash and temporary cash investments.........         (12,689)          1,813            4,466
Cash and temporary cash investments at beginning of year...............          23,964          22,151           17,685
                                                                              -------------------------------------------

Cash and temporary cash investments at end of year.....................       $ 11,275        $  23,964        $  22,151

                                                                              ===========================================

SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS:
Issuance of stock as consideration in acquisitions.....................       $    __         $  26,325        $   2,378
Adjustment to purchase price allocation................................            __               200               __

</TABLE>
    

                                       29
<PAGE>



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Basis of Presentation.  Nichols Research Corporation (Nichols) provides
information  systems and  technology  services to agencies of the  Department of
Defense (DOD),  non-defense  federal agencies,  state governments and commercial
entities.

         The consolidated  financial  statements include the accounts of Nichols
Research Corporation and its majority-owned subsidiaries and joint ventures (the
Company).  Wholly-owned  subsidiaries as of August 31, 1998 are Communications &
Systems Specialists,  Inc. (CSSi), NRC Technical Services Corporation  (NRCTSC),
Advanced Marine Enterprises,  Inc. (AME), Nichols InfoTec  Corporation,  Nichols
TXEN Corporation,  Mnemonic Systems, Incorporated. (MSI), and Welkin Associates,
Ltd. (Welkin). The majority-owned joint venture as of August 31, 1998 is Nichols
ENTEC.  All  significant   intercompany  balances  and  transactions  have  been
eliminated in consolidation. The Company's earnings in unconsolidated affiliates
and joint ventures are accounted for using the equity method.

         Revenue Recognition. The major portion of the Company's revenues result
from services  performed  under U.S.  Government  contracts,  either directly or
through subcontracts.  Revenue on cost-plus-fee  (including award fee) contracts
is recognized  based on  reimbursable  costs incurred plus estimated fees earned
thereon.  Revenue on fixed-price contracts is recognized using the percentage of
completion  method based on costs incurred in relation to total estimated costs.
Revenue on  time-and-materials  contracts is  recognized  to the extent of fixed
billable rates for hours delivered plus  reimbursable  costs.  Software  license
fees are recognized  upon delivery of the software  product,  unless the Company
has  significant   obligations  remaining.  If  significant  obligations  remain
following  delivery of the software,  revenue is deferred and  recognized as the
obligations are fulfilled.  Provisions for losses on contracts are recognized in
the period in which the loss is first determinable. Unbilled accounts receivable
are stated at estimated realizable value.

         Property and Equipment. Property and equipment are recorded at cost and
depreciated using the straight-line  method over estimated useful lives of three
to ten years  for  equipment  and  furniture  and over the terms of the  related
leases for leasehold improvements.

     In March 1995, the Financial  Accounting  Standards Board issued  Statement
No. 121,  Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
Assets to be Disposed Of,  which  requires  impairment  losses to be recorded on
long-lived  assets used in operations  when indicators of impairment are present
and the  undiscounted  cash flows  estimated to be generated by those assets are
less than the assets'  carrying  amount.  Statement  No. 121 also  addresses the
accounting  for  long-lived  assets that are  expected  to be  disposed  of. The
Company adopted Statement No. 121 in the first quarter of fiscal year 1997.

                                       30
<PAGE>

         Income  Taxes.   Deferred  income  taxes  are  provided  for  temporary
differences  between financial and taxable income,  primarily related to accrued
liabilities,  intangible assets and use of accelerated  depreciation methods for
income tax purposes.

         Cash and  Temporary  Cash  Investments.  The Company  considers as cash
equivalents  those  securities that are available upon demand or have maturities
of three months or less at the time of purchase.  At August 31, 1998,  temporary
cash investments  consisted of various money market accounts,  primarily with an
Alabama bank.

         Long-Term  Investments.  Investments  are  classified  at the  time  of
purchase and are evaluated as of each balance sheet date. Debt securities, which
include   municipal   obligations  and  preferred   stock,   are  classified  as
held-to-maturity  and are stated at  amortized  cost.  Interest,  dividends  and
amortization of premiums are included in investment income.

   
         Goodwill.  Goodwill is amortized  using the  straight-line  method over
periods  ranging from ten to twenty  years.  The carrying  amount of goodwill is
evaluated and if facts and circumstances  suggest that it may not be recoverable
over the remaining  amortization  period,  the carrying amount is reduced by the
amount estimated not to be recoverable.  The Company assesses long-lived assets,
of which  goodwill  associated  with  assets  acquired  in a  purchase  business
combination is included,  for impairment evaluations under Statement No. 121. 

         Capitalized  Software  Development  Costs.  Certain costs of internally
developed  software are  capitalized  and amortized over the estimated  economic
useful life of the related software product.  Amortization expense was $583,000,
$201,000  and  $89,000  for  years  ended  August  31,  1998,   1997,  and  1996
respectively.
    

         Stock  Options.  The Company grants stock options for a fixed number of
shares to employees with an exercise option price equal to the fair value of the
shares at the date of option grant. The Company accounts for stock option grants
in  accordance  with the  Accounting  Principles  Board  (APB)  Opinion  No. 25,
Accounting  for Stock  Issued to  Employees,  and  intends to continue to do so;
accordingly,  the Company  recognizes no  compensation  expense for stock option
grants in the financial statements.

     Reclassification.  Certain prior period amounts have been  reclassified  to
conform with the current year's presentation.

         Use of  Estimates.  The  preparation  of the  financial  statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and assumptions that affect the amounts reported in the financial
statements  and  accompanying  notes.  Actual  results  could  differ  from  the
estimates.

                                       31
<PAGE>

NOTE 2 - ACCOUNTS RECEIVABLE

         Accounts receivable consist of the following as of August 31:


<TABLE>
<CAPTION>
                                                                                 1998          1997           1996
                                                                            ------------- --------------- -------------
                                                                                          (in thousands)
<S>                                                                           <C>          <C>             <C>

Billed.................................................................      $   85,919    $    50,901     $   40,283
Unbilled...............................................................          27,473         45,402         52,120
                                                                            ------------- --------------- -------------
                                                                             $  113,392    $    96,303     $   92,403
                                                                            ============= =============== =============
</TABLE>


     Accounts receivable include $87,914,000,  $82,702,000,  and $74,357,000 due
from the U.S. Government at August 31, 1998, 1997, and 1996, respectively.

         Unbilled  accounts   receivable   include   retainages  of  $1,652,000,
$4,094,000,  and  $3,534,000  at August 31, 1998,  1997 and 1996,  respectively.
Unbilled  amounts are  classified  as current  assets  since  substantially  all
amounts will be realized within one year.

         Costs  related to certain  contracts  are  subject to  adjustment  from
negotiations  and  audit  between  the  Company  and  its  customers,  including
representatives  of the U.S.  Government.  Revenues for such  contracts  and the
related unbilled  receivables have been recorded in amounts that are expected to
be realized.

NOTE 3 - LONG-TERM INVESTMENTS

         The  following  is a summary of long-term  investments  as of the dates
stated:

                                       32
<PAGE>

<TABLE>
<CAPTION>

                                                                       Gross            Gross       Estimated Fair
                                                      Cost        Unrealized Gains    Unrealized         Value
                                                                                        Losses
                                                 -------------------------------------------------------------------
                                                                            (in thousands)
<S>                                              <C>              <C>               <C>              <C>

August 31, 1998 Held-to-maturity:
    Municipal obligations.....................     $    1,019         $      3        $      __       $    1,022
    Preferred stocks..........................            500                1               __              501
                                                 ---------------- ----------------- --------------- ----------------
                                                   $    1,519         $      4        $      __       $    1,523

August 31, 1997 Held-to-maturity:
    Municipal obligations.....................     $    2,734         $     __        $      __       $    2,734
    Preferred stocks..........................          1,004                9               __            1,013
                                                 ---------------- ----------------- --------------- ----------------
                                                   $    3,738         $      9        $      __       $    3,747

August 31, 1996 Held-to-maturity:
    Municipal obligations.....................     $    3,479         $     __        $     (20)      $    3,459
    Preferred stocks..........................          1,004               __              (26)             978
                                                 ---------------- ----------------- --------------- ----------------
                                                   $    4,483         $     __        $     (46)      $    4,437
                                                 ================ ================= =============== ================
</TABLE>

Contractual  maturities of debt  securities  held to maturity occur ratably over
the next two years.
   
NOTE 4 - IMPAIRMENT OF LONG-LIVED ASSETS

           During the fourth quarter of fiscal 1998,  the Company  evaluated the
operations  of its  Workers'  Compensation  Services  unit  in  accordance  with
Statement of Financial  Accounting  Standards No. 121, Accounting for Impairment
of Long-lived  Assets and  Long-lived  Assets to be Disposed Of. The  historical
operating results included operating losses and cash flow losses during 1998 and
1997. As a result of the historical  performance and projected  results expected
by the  management  of this  unit,  it has been  determined  that the  operating
margins would not be sufficient to recover the goodwill and capitalized software
development  cost recorded on its balance sheet.  As a result of expected future
operating and cash flow losses and the expected future revenues  associated with
these assets,  the fair value of goodwill and capitalized  software  development
cost has been  reduced and these  long-lived  assets were written down to a book
value of zero during the fourth  quarter  resulting  in a pretax  charge of $1.9
million which has been included in Special Charges on the Consolidated Statement
of Income for the year ended August 31, 1998.
    
NOTE 5 - INCOME TAXES

         The  provisions for income taxes for the years ended August 31, consist
of the following:
                                       33
<PAGE>


                                             1998          1997        1996
                                             ----          ----        ----

                                                    (in thousands)
Current:
        Federal.......................   $   9,766     $   7,082    $  5,203
        State.........................       1,405           953         725
                                         -----------------------------------
                                         $  11,171     $   8,035    $  5,928
Deferred:
        Federal......................    $  (1,553)    $    (343)   $   (120)
        State........................         (317)          (46)        (16)
                                         -----------------------------------
                                         $  (1,870)    $    (389)   $   (136)
                                         -----------------------------------
                                         $   9,301     $   7,646    $  5,792
                                         ====================================


         The significant components of deferred tax assets and liabilities as of
August 31:
<TABLE>
<CAPTION>

                                                                               1998             1997               1996
                                                                               ----             ----               ----
                                                                                          (in thousands)
<S>                                                                        <C>                 <C>             <C>
Current deferred tax assets:
        Accrued liabilities not currently deductible...................    $    2,488          $  2,102        $   1,519
Non-current deferred tax liabilities:
        Basis difference for property and equipment...................           (354)           (2,062)          (1,661)
                                                                           ----------------------------------------------

                                                                           $    2,134          $     40        $    (142)
                                                                           ==============================================
</TABLE>
   

         Income tax expense as a percentage  of income  before  income taxes for
the years ended  August 31,  varies from the federal  statutory  rate due to the
following:

                                       34
<PAGE>

                                     1998             1997             1996
                                     ----             ----             ----
Statutory federal income
  tax rate..................         35.0%            35.0%            34.0%
State income taxes, net of
  federal benefit...........          3.0              4.8              2.9
Non-deductible expenses
 from acquisitions..........          2.6             24.1               __
Equity earnings in
 affiliates.................         (0.8)            (1.9)              __
Other.......................         (0.2)            (0.1)            (0.4)
                                    ------------------------------------------
                                     39.6%            61.9%            36.5%
                                    ==========================================
    


        The  Company  made  income tax  payments  of  approximately  $9,189,000,
$8,480,000,  and $6,262,000 in the years ended August 31, 1998,  1997, and 1996,
respectively.

NOTE 6 - LINE OF CREDIT AND LONG-TERM DEBT

         The  Company has a bank line of credit  which  provides  for  unsecured
borrowings up to  $100,000,000.  The credit  agreement  provides for interest at
London  Interbank  Offered  Rate  (LIBOR)  plus a margin  ranging from 0.325% to
0.450% and a facility fee, payable  quarterly,  of  approximately  0.125% on the
unused  portion  of the line of  credit.  The  short-term  commitment  agreement
($50,000,000)  expires November 1998 and is renewable annually and the long-term
commitment agreement ($50,000,000) is renewable in November, 2000. At August 31,
1998,  there was  $5,000,000  outstanding on this line of credit at an effective
interest rate of 6.0 percent.

         In January 1995, the Company received  $2,225,000 in bond proceeds from
the Alabama State Industrial Development Authority. The proceeds were restricted
for use in acquiring  certain capital assets by July 1996. The bonds are payable
in equal annual  principal  installments  of $222,500  through January 2005. The
bonds bear a variable rate of interest computed weekly but contain an option for
a fixed rate for a specified  length of time.  The bonds are secured by a letter
of credit.  Interest payments of $132,000,  $138,000, and $144,000, were made in
the years ended 1998, 1997, and 1996.

         The Company  borrowed  $5,771,000 in fiscal year 1994 under a term loan
agreement.  The proceeds were used to purchase computer hardware.  The agreement
requires equal monthly  principal  installments of $64,537 until September 2001.
The loan bears  interest  at LIBOR  plus  0.75% and is  secured by the  computer
hardware  which  has a  carrying  value  of  $2,388,000.  Interest  payments  of
$182,000,  $210,000,  and $278,000 were made in the years ended August 31, 1998,
1997, and 1996,  respectively.  Interest expense is included in the consolidated
statements of income as a direct and allocable cost.

                                       35
<PAGE>

NOTE 7 - EARNINGS PER SHARE

         In 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards  No. 128,  Earnings  per Share.  Statement  128
replaced the previously  reported  primary and fully diluted  earnings per share
with earnings per common share and earnings per common share assuming  dilution.
Unlike primary earnings per common share, earnings per common share excludes any
dilutive effects of options, warrants, and convertible securities.  Earnings per
common share assuming dilution is very similar to the previously  reported fully
diluted  earnings per share.  The Company  adopted  Statement  128 in the second
quarter of fiscal 1998. All earnings per share amounts for all periods have been
presented  and,  where  necessary,  restated  to  conform to the  Statement  128
requirements.

         The following  table sets forth the  computation of earnings per common
share and earnings per common share assuming dilution for the years ended August
31,:
    
<TABLE> 
<CAPTION>


                                                                        1998           1997             1996
<S>                                                               <C>              <C>               <C>
 Numerator:
     Net income and income available to
          common stockholders and income
          available to common stockholders                        $  14,198,000   $ 4,699,000       $ 10,063,000
          after assumed conversions...............
                                                                  =================================================

 Denominator:
     Denominator for earnings per common
          share - weighted average common
          shares..................................                   13,607,145    12,090,377         10,090,684


Effect of dilutive securities:
     Employee stock options.......................                      517,833       622,310            590,596

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

Denominator for earnings per common share assuming  
     dilution - adjusted weighted average common 
     shares and assumed conversions................                  14,124,978    12,712,687         10,681,280
                                                                  =================================================

Earnings per common share..........................               $        1.04    $     0.39        $      1.00
                                                                  =================================================
Earnings per common share assuming
     dilution......................................               $        1.01    $     0.37        $      0.94
                                                                  =================================================
</TABLE>
    
                                       36
<PAGE>

NOTE 8 - RELATED PARTY TRANSACTIONS AND COMMITMENTS

         The Company leases office  facilities under various  operating  leases,
including leases with companies in which certain officers and stockholders  have
ownership  interests.  The leases generally have terms of one to ten years. Rent
expense for all operating leases for the years ended August 31, was as follows:
<TABLE>
<CAPTION>

                                                                              1998            1997             1996
                                                                         -------------------------------------------------
                                                                                         (in thousands)
<S>                                                                        <C>             <C>              <C>

Total rent expense................................................         $    8,520      $   7,853         $  5,047
Amounts to related parties........................................                983            983              980
</TABLE>

         Future  minimum lease payments  under  operating  leases with remaining
terms of one year or more for the years ended August 31, are:

<TABLE>
<CAPTION>

                                     1999         2000          2001             2002          2003         thereafter
                                     ----         ----          ----             ----          ----         -----------
                                                                               (in thousands)
<S>                                <C>           <C>           <C>            <C>             <C>           <C>

Total..........................    $ 9,296       $ 8,391       $  5,555       $  3,626        $ 3,320       $  10,275
Amounts to related parties.....        983           894            429            215             __              __
</TABLE>

NOTE 9 - DEFINED CONTRIBUTION BENEFIT PLANS

         Substantially  all  full-time  employees  are covered by one of several
defined  contribution  plans offered by the Company.  Employees are permitted to
defer  from 0% to 15% of  their  salary  depending  on the  plan in  which  they
participate.  A Company  matching  contribution is determined  based on employee
deferral  percentage  and  ranges  from 0% to a maximum  of 2.5%.  Discretionary
contributions  may also be made to plans as determined  annually by the Board of
Directors.  Total provisions for employee  retirement  plans were  approximately
$8,112,000, $6,968,000, and $5,633,000 for the years ended August 31, 1998, 1997
and 1996, respectively.

NOTE 10 - EMPLOYEE STOCK OPTIONS AND STOCK PURCHASE PLANS

         The  Company  has  employee  stock  option  plans that  provide for the
issuance of incentive  stock  options (as defined by the Internal  Revenue Code)
and  nonstatutory  stock  options to key  employees,  including  officers of the
Company and its subsidiaries.  Options are  nontransferable and exercisable only
during employment,  with certain exceptions.  Options are fully vested 48 months
from the date of grant. Options expire five or ten years from the date of grant.
At August 31, 1998, 1,629,955 shares were available for grant under these plans.

                                       37
<PAGE>

         The Company  also has a stock option plan for  non-employee  members of
the Board of  Directors.  Options are  exercisable  immediately  and expire five
years from the date of grant.  At August 31, 1998,  57,490 shares were available
for grant under this plan.

         A  summary  of   activity   relating   to  stock   options,   including
reclassification of prior year share presentation, is as follows:
<TABLE>
<CAPTION>


                                                               Employee             Non-Employee
                                                                Stock                   Stock
                                                                Option                 Option              Total
                                                                Plans                   Plans
                                                             ----------------------------------------------------------

<S>                                                           <C>                      <C>                <C>

Outstanding at August 31, 1995
($8.58 per share)...............................              1,350,760                29,508             1,380,268
      Granted ($14.20 per share)................                299,468                 9,000               308,468
      Exercised ($6.47  per share)..............               (250,644)               (5,502)             (256,146)
      Canceled/Expired ($9.80 per share)........                (69,926)                   __               (69,926)
                                                             ----------------------------------------------------------
Outstanding at August 31, 1996
($10.18 per share)..............................              1,329,658                33,006             1,362,664
      Granted ($22.80 per share)................                243,077                 6,000               249,077
      Exercised ($9.36 per share)...............               (316,150)              (10,506)             (326,656)
      Canceled/Expired ($12.45 per share).......                (36,474)               (1,000)              (37,474)
                                                             ----------------------------------------------------------
Outstanding at August 31, 1997
($12.85 per share)..............................              1,220,111                27,500             1,247,611
      Granted ($23.86 per share)................                453,540                 5,000               458,540
      Exercised ($10.09 per share)..............               (323,312)               (9,000)             (332,312)
      Canceled/Expired ($17.09 per share).......               (106,676)                   __              (106,676)
                                                             ----------------------------------------------------------

Outstanding at August 31, 1998..................              1,243,663                23,500             1,267,163
Exercisable at August 31, 1998..................                364,376                23,500               387,876
</TABLE>

                                       38
<PAGE>

<TABLE>
<CAPTION>

                                                                    Weighted                             Weighted
      Range of                                 Contractual           Average                              Average
      Exercise               Number             Remaining           Exercise           Number           Exercisable
       Prices              Outstanding            Life                Price          Exercisable           Price
       ------              -----------            ----                -----          -----------           -----
<S>                         <C>                 <C>                  <C>                <C>               <C>

$  0.72 -  $  8.14          235,807             3.5 years            $ 7.11             216,988           $ 7.13
   8.15 -     13.56         269,199             1.8 years             11.09             126,167            10.94
  13.57 -     21.70         124,949             3.0 years             16.72              32,221            15.97
  21.71 -     27.13         637,208             3.9 years             23.56              12,500            23.27
- -------------------------------------------------------------------------------------------------------------------
$  0.72 -  $  27.13       1,267,163             3.3 years            $17.51             387,876           $ 9.63

</TABLE>

         The Company has an employee  stock  purchase plan that allows  eligible
employees to purchase common stock at less than fair market value.  The purchase
price is 85% of fair market value on each quarterly purchase date. Purchases are
limited to the lesser of 10% of an employee's  annual  compensation  or $25,000.
Shares of common stock issued under this plan were 111,797,  79,816,  and 64,703
in the years ended August 31, 1998, 1997, and 1996, respectively.

         In October  1995,  the  Financial  Accounting  Standards  Board  issued
Statement No. 123, Accounting for Stock-Based Compensation,  which requires that
financial statements include certain disclosures about the stock-based employees
compensation  and allows,  but does not require,  a fair  value-based  method of
accounting for such  compensation.  As allowed under the provisions of Statement
No. 123,  the Company  has elected to apply APB Opinion No. 25,  Accounting  for
Stock Issued to Employees,  and related  Interpretations  in accounting  for its
stock based plans. Accordingly, no compensation cost has been recognized for its
qualified stock option plans and its employee stock purchase plans.  The effects
of  applying  Statement  No.  123 on a pro  forma  basis  are not  likely  to be
representative of the effects on reported pro forma net income (loss) for future
years  as  the  estimated   compensation  cost  reflects  only  options  granted
subsequent to August 31, 1995.  Had  compensation  cost for these  programs been
determined  based on the fair value at the grant  dates for awards  under  these
programs  consistent  with the method  prescribed  under  Statement No. 123, the
Company's  net income and  earnings per share would have been reduced to the pro
forma amounts indicated below for the years ended August 31:

                                       39
<PAGE>

   
<TABLE>
<CAPTION>
                                                                                1998             1997            1996
                                                                                ----             ----            ----
                                                                                   (in thousands except share data)
<S>                                                                          <C>              <C>            <C>

NET INCOME:
   As reported.........................................................      $   14,198       $   4,699      $   10,063
   Pro forma...........................................................          11,954           3,340           9,525
EARNINGS PER COMMON SHARE ASSUMING DILUTION:
   As reported.........................................................      $     1.01       $    0.37      $     1.00
   Pro forma...........................................................            0.85            0.26            0.89
Weighted-average fair value of options granted
during the period......................................................      $     9.52       $    9.05      $     6.38
</TABLE>
    
         The fair value of each option  grant is  estimated on the date of grant
using  a  type  of  Black-Scholes   option-pricing   model  with  the  following
weighted-average  assumptions  used for option  grants in fiscal 1998,  1997 and
1996,  respectively:  dividend  yield of 0% for all years;  expected  volatility
factors of 0.391, 0.378 and 0.312;  risk-free interest rates of 6.37%, 6.64% and
6.23%; and expected lives of 4 years for all years.

NOTE 11 - BUSINESS COMBINATIONS

         On July 28, 1998,  the Company  exchanged  415,689 shares of its common
stock for all of the  outstanding  shares of  Welkin.  Welkin is a  provider  of
engineering and  acquisition  management  services to the National  Intelligence
community. The business combination was accounted for as a pooling of interests.
As a result of  conforming  Welkin's  previous  March 31 fiscal  year end to the
Company's  August 31 fiscal year end, seven months of operations are included in
both fiscal year ended August 31, 1998 and 1997.  Revenue of $11,208,000 and net
income of $479,000 are included in both fiscal years. All periods presented have
been restated to include the accounts and operations of Welkin with those of the
Company as previously reported.

<TABLE>
<CAPTION>


                                                                                 For the Years Ended August 31,
                                                                                     1997               1996
                                                                                ----------------------------------
                                                                                     (amounts in thousands)
<S>                                                                             <C>                 <C>

Revenue:
     Previously reported.............................................           $   379,695         $   242,308
     Welkin..........................................................                18,447              14,297
                                                                               -----------------------------------
     Combined........................................................           $   398,142         $   256,605

Net Income:
     Previously reported (as restated)...............................           $     3,974         $     9,392
     Welkin..........................................................                   725                 671
                                                                               -----------------------------------
     Combined........................................................           $     4,699         $    10,063
</TABLE>
                                       40
<PAGE>


         Operations  of the  companies  acquired  which  were  accounted  for as
purchases  have  been  included  in  the  accompanying   consolidated  financial
statements from their  respective  dates of acquisition.  The excess of purchase
price  over fair  value of  identifiable  assets  and  liabilities  acquired  is
included as goodwill.  Certain of the purchase agreements provide for contingent
payments based on certain operating results for periods ranging from one to five
years from date of acquisition.

         On April 15, 1998 the Company acquired 100% of the outstanding stock of
MSI. MSI is a systems  integration  company serving clients primarily within the
U.S.  Department of Justice.  Aggregate  consideration  of  approximately  $12.5
million was paid at closing.  Additional  consideration of up to $6.0 million is
contingent upon achieving  specified  operating results during the twelve months
following acquisition as defined in the purchase agreement.  The acquisition was
accounted for using the purchase  method of  accounting.  The  allocation of the
excess  purchase price to intangible  assets includes $2.0 million to in-process
research and development and $10.0 million to goodwill. The purchased in-process
research and  development  was expensed in the third  quarter and is included in
the  consolidated  statements of income for the year ended August 31, 1998.  The
goodwill  amount is being  amortized  using  the  straight-line  method  over an
estimated useful life of fifteen years.

   
         In fiscal year 1995, the Company  purchased  19.9% of the capital stock
of TXEN,  Inc.  (TXEN),  for  approximately  $1.5 million.  In August 1997,  the
Company exercised its option to acquire the remaining 80.1% of the capital stock
of TXEN for aggregate  consideration of approximately  $43.8 million.  The total
purchase  price for the TXEN  acquisition  was  allocated to the TXEN assets and
liabilities.  The excess of the purchase price over the fair market value of the
tangible  net assets  acquired  (42.8  million) was  initially  allocated to the
following  intangibles:  $12.0 million to in-process  research and  development,
$15.6 million to goodwill,  $12.7 million to other  intangibles and $2.5 million
to capitalized  software  development.  In-process  research and  development of
$12.0 million was expensed in the fourth  quarter of 1997. The fair value of the
acquired  in-process  technology  was  determined  based on an  analysis  of the
markets,  cash flows and risk of achieving  such cash flows.  Goodwill and other
intangibles of $27.6 million are being amortized using the straight-line  method
over an estimated useful life of 20 years.

         In  connection  with the  Company's  filing of a Form S-3  registration
statement,  the Company engaged in discussions  with the Staff of the Securities
and Exchange Commission (SEC) regarding the purchase price allocation related to
its  acquisition of TXEN.  These  discussions  included the amount  allocated to
in-process research and development.  The Company and its independent  auditors,
Ernst & Young LLP,  believed the purchase price allocation  recorded and related
amortization  charges,  were in  accordance  with  widely  recognized  appraisal
practices and generally accepted accounting  principles.  However, the SEC Staff
has recently expressed views on in-process research and development as set forth
in a letter  dated  September  15, 1998 to the  American  Institute of Certified
Public  Accountants.  The Company,  in consultation with its independent auditor
and based on its discussion with the Staff,  has determined to adjust the amount
originally  allocated  to acquired  in-process  research  and  development  and,

                                       41
<PAGE>
accordingly,  restate its 1997 and 1998 consolidated financial statements.  As a
result,  the 1997 write-off of acquired  research and  development was decreased
$3.5 million from the $12.0 million amount previously  recorded to $8.5 million.
Intangible  assets and net income were  increased  by a like amount  because the
write-off was not tax  deductible.  Accordingly,  1997 earnings per common share
and earnings per common share assuming  dilution were increased  $0.29 and $0.28
to  $0.39  and  $0.37,  respectively.  For  1998,  amortization  of  intangibles
increased  $225  thousand or $0.02 per common  share and $0.01 per common  share
assuming dilution, respectively.

         Of the total purchase price for the  acquisition of TXEN,  $8.5 million
was  allocated to ten  software  programs  and systems  constituting  in-process
technology.  At the date of acquisition,  the  technological  feasibility of the
acquired  technology had not been established and the acquired technology has no
alternative future uses. There can be no assurance that the purchased in-process
technology will be successfully  developed.  The acquired in-process  technology
consisted of ten software  and systems  development  projects to reduce the time
and  personnel  needed to perform  managed  care  administrative  functions  and
provide enhanced  information  reports. At the date of acquisition,  the Company
estimated  that the cost to complete  the  projects  was $1.75  million of which
$445,000  was spent in fiscal year 1998 and of which $1.3 million is expected to
be spent in fiscal year 1999. The Company expects the projects will be completed
in the third quarter of fiscal 1999. To the extent the in-process  technology is
not  successfully  developed,  this could have a material  adverse impact on the
Company's operating results and financial condition.
    
         On May 31, 1996 the Company  acquired  all of the  outstanding  capital
stock of AME. AME provides naval  architectural and marine engineering  services
to primarily U.S. Government clients.  The purchase price of approximately $17.5
million  consisted of $15.1 million in cash and 108,066  shares of the Company's
stock valued at $2.4 million.  The  resulting  goodwill of  approximately  $12.5
million is being amortized using the straight line method over fifteen years.

         The following  unaudited pro forma summary  presents  information as if
all  the  acquisitions  had  occurred  at the  beginning  of  each  fiscal  year
presented.  The  pretax  charge  of $14  million  related  to the  write-off  of
purchased in-process research and development has been included in the pro forma
results  for the year  ended  August  31,  1997.  The pro forma  information  is
presented for informational purposes only. It is based on historical information
and does not necessarily reflect the actual results that would have occurred nor
is it  necessarily  indicative  of future  results of operations of the combined
companies.
   
                                                     1998            1997
                                                --------------------------------
                                                (in thousands except share data)

Revenues......................................  $    440,886      $  435,949
Net income....................................        16,116           4,883
Earnings per share assuming dilution..........  $       1.14      $     0.35
    

                                       42
<PAGE>

NOTE 12 - INVESTMENT IN AFFILIATES

         The Company owns a 50% interest in a joint  venture,  NCCIM.  NCCIM was
formed to perform work under a five year  contract  awarded in August 1997.  The
Company's  aggregate  capital  investment  is  $1,345,000  at August  31,  1998.
Undistributed  equity  earnings of $524,000  are included in the August 31, 1998
Retained Earnings balance reported in the Consolidated Balance Sheet.

         In  February  1997,  the  Company  acquired  approximately  30%  of the
outstanding  capital  stock of Intertech  Management  Group,  Inc.  (Intertech).
Subsequently,  the Company purchased an additional 4% interest. As of August 31,
1998, the Company holds approximately 34% of the outstanding capital stock at an
aggregate cost of approximately $5,663,000. Intertech provides software and data
processing services to the telecommunications industry.

         In October 1995, the Company acquired the equivalent of approximately a
20% interest in HealthGate  at an aggregate  cost of  approximately  $2,069,000.
HealthGate provides a biomedical and health information system on the World Wide
Web.

NOTE 13 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
   

<TABLE>
<CAPTION>

                                                                                                           Earnings
                                                                                                            (Loss)
                                                                  Operating                                Per Share
                                             Revenues              Profit              Net Income          Assuming
                                                                    (Loss)               (Loss)            Dilution
                                           -------------------------------------------------------------------------------
                                                                  (in thousands except share data)

<S>                                         <C>                   <C>                <C>                  <C>
Year ended August 31, 1998
     First Quarter..................        $   88,540            $   5,626           $    3,448          $    0.25
     Second Quarter..................           92,509                5,907                3,763               0.27
     Third Quarter...................          118,478                5,533                3,371               0.24
     Fourth Quarter..................          127,516                6,070                3,616               0.25

Year ended August 31, 1997
     First Quarter...................       $   87,240            $   4,776           $    3,214          $    0.25
     Second Quarter..................           96,379                4,615                3,154               0.25
     Third Quarter...................           98,702                4,989                3,402               0.27
     Fourth Quarter..................          115,821               (3,145)              (5,071)             (0.40)

</TABLE>
    

NOTE:  All prior  periods have been  restated to reflect the merger with Welkin,
which  was  consummated  on July 28,  1998 and  accounted  for as a  pooling  of
interests.

                                       43
<PAGE>

   
       Fourth quarter for the  year ended  August 31, 1997 and all four quarters
for the year ended August 31, 1998 have been restated to reflect the  adjustment
to the purchase price allocation of TXEN as described in Note 11.
    

   
                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS


The Board Of Directors
Nichols Research Corporation

         We have audited the accompanying consolidated balance sheets of Nichols
Research  Corporation  as of August 31,  1998,  1997 and 1996,  and the  related
consolidated  statements of income,  stockholders' equity and cash flows for the
years then ended.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material respects, the consolidated financial position of Nichols
Research  Corporation at August 31, 1998,  1997 and 1996,  and the  consolidated
results  of its  operations  and its cash  flows  for the  years  then  ended in
conformity with generally accepted accounting principles.

         As  more fully  discussed  in Note  11,  the  Company  has  revised the
amount  allocated  to   acquired   in-process   research   and   development  in
connection  with its 1997  acquisition  of TXEN,  Inc. and has restated its 1997
consolidated financial statements, accordingly.


                                                               ERNST & YOUNG LLP

BIRMINGHAM, ALABAMA
October 7, 1998, except for the restatement
related to  acquired  in-process technology                                    
referred  to in  Note 11, as  to  which the 
date is January 7, 1999.
    

                                       44
<PAGE>

                                     PART IV

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

   
(a) (1) The financial  statements  and other  financial  information  of Nichols
Research  Corporation  set forth  below and the Report of  Independent  Auditors
thereon are  incorporated  by  reference  from page 24 through 44 of this Form
10-K/A Annual Report:
    

Consolidated Balance Sheets at August 31, 1998, 1997, and 1996

Consolidated Statements of Income for the three years ended August 31, 1998

Consolidated Statements of Stockholders' Equity for the three years ended August
31, 1998

Consolidated Statements of Cash Flows for the three years ended  August 31, 1998

Notes to Consolidated Financial Statements

Report of Ernst & Young LLP, Independent Auditors

Selected Quarterly Financial Data

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

         (3) Exhibits:

<TABLE>
<CAPTION>

Exhibit Number
and Method of
Filing Reference                                        Description
<S>          <C>  <C>

2.1          L    Stock Purchase  Agreement dated May 31, 1996,  between  Registrant and the shareholders of Advanced Marine
                  Enterprises, Inc.

2.2          T    Agreement of Merger dated August 27, 1997, between  Registrant,  Nichols SELECT  Corporation,  TXEN, Inc.,
                  and the shareholders of TXEN, Inc.

2.3          O    Stock Purchase  Agreement  dated April 15, 1998,  between  Registrant and Artis G. Isaac,  the sole shareholder of
                  Mnemonic Systems, Incorporated.

2.4          A    Agreement and Plan of Merger dated June 26, 1998,  between  Registrant,  WAL Acquisition  Company, Inc. and Welkin
                  Associates, Ltd.

3.1          M&C  Certificate of Incorporation and Amendments thereto.

                                       45
<PAGE>

3.2          K    By-laws and Amendments thereto.

4            D    Specimen Stock Certificate.

10.1         B    Performance Bonus Plan of Registrant dated July 1, 1986.*

10.2         D&F  Non-Employee Officer and Director Stock Option Plan of Registrant.*

10.3         D&I  1988 Employees' Stock Purchase Plan of Registrant and Amendments Number One and Two thereto.*

10.4         J    Lease dated February 18, 1992,  between  Parkway  Properties
                  II, as Lessor,  and  Registrant,  as Lessee,  for office space
                  located at 4035 Chris  Drive,  Huntsville,  Alabama,  together
                  with exhibits.

10.5         N    Lease dated January 25, 1996,  between High Tech Properties,
                  as Lessor, and Registrant, as Lessee, for office space located
                  at  1900  Golf  Road,  Huntsville,   Alabama,   together  with
                  exhibits.

10.6         E&Q  Nichols Research Corporation 1989 Incentive Stock Option Plan.*

10.7         A    Credit Agreement dated November    25, 1997 between the  Registrant  and Corestates  Bank,  N.A.relating to a $100
                  million revolving credit facility.

10.8         G&R  Nichols Research Corporation 1991 Stock Option Plan.*

10.9         H    Amendments Three and Four to the 1988 Employees' Stock Purchase Plan of Registrant.*

10.10        H    Amendment to the Non-Employee Officer and Director Stock Option Plan of Registrant.*

10.11        H    Amendment to the 1989 Incentive Stock Option Plan of Registrant.*

10.12        J    Amendment Number Five to the 1988 Employees' Stock Purchase Plan of Registrant.*

10.13        J    Amendment Number Two to the Non-Employee Officer and Director Stock Option Plan of Registrant.*

10.14        J    Amendment Number One to the 1991 Stock Option Plan of Registrant.*

10.15        K    Amendments Two and Three to the 1991 Stock Option Plan of Registrant.*

10.16        K    Lease dated July 31, 1995,  between Parkway  Properties,  as Lessor, and Registrant, as Lessee, 
                  for office space located at 1910 Nichols Drive, Huntsville, Alabama.

10.17        K    Restricted Stock Purchase Agreement dated September 1, 1994 between Registrant and Michael J. Mruz.*

10.18        P    Amendment Six to the Nichols Research Corporation 1988 Employees' Stock Purchase Plan.*

10.19        Q    Amendment Three to the Nichols Research Corporation 1989 Incentive Stock Option Plan.*

10.20        R    Amendment Five to the Nichols Research Corporation 1991 Stock Option Plan.*

10.21        S    Amendment Four to the Nichols Research Corporation Non-Employee Officer and Director Stock Option Plan.*

                                       46
<PAGE>

10.22        U    Amendment Two to Employment  Agreement dated September 1, 1997 between  Nichols  Research  Corporation and
                  Michael J. Mruz.*

10.23        T    Employment Agreement with Thomas L. Patterson, and Amendment to such Employment Agreement.*

10.24        C    Nichols Research Corporation 1997 Stock Option Plan. *

10.25        C    Nichols Research Corporation 1997 Stock Bonus Plan.*

10.26        C    Nichols Research Corporation Supplemental Retirement Benefit Plan between Registrant and Michael J. Mruz.*

10.27        C    Nichols Research Corporation Supplemental Retirement Benefit Plan between Registrant and Chris H. Horgen.*

10.28        A    Employment  Agreement  dated July 28, 1998,  between Welkin  Associates,  Ltd., the Registrant and Carl W.
                  Monk, Jr.*

10.29        A    Amendment Two dated June 1, 1998 to Employment  Agreement  between Nichols TXEN  Corporation and Thomas L.
                  Patterson.*

10.30        A    Employment  Agreement dated December 16, 1994 between Nichols SELECT  Corporation and Paul D. Reaves,  and
                  amendment to such Employment Agreement.*

10.31        A    Employment Agreement dated August 29, 1997 between Nichols SELECT Corporation and H. Grey Wood.*

21           A    Subsidiaries of Registrant.
   

23           V    Consent of Ernst & Young LLP, Independent Auditors.

24           A    Power of Attorney.  

27           V    Financial Data Schedule.
    
99           A    Consent of Charles A. Leader.

</TABLE>

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

   
A  Previously filed.
    
B  Incorporated  by reference to exhibits  filed with the Commission on November
21,  1986  with the  Company's  registration  statement  on Form S-1  under  the
Securities Act of 1933, File No. 33-10323.

C  Incorporated  by reference to exhibits filed with the Commission on April 13,
1998 with the  Company's  Quarterly  Report on Form 10-Q for the fiscal  quarter
ended February 28, 1998, under the Securities Exchange Act of 1934.

D  Incorporated  by reference to exhibits  filed with the Commission on November
28, 1989 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1989, under the Securities Exchange Act of 1934.

                                       47
<PAGE>

E  Incorporated  by reference to exhibits  filed with the Commission on November
16, 1990 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1990, under the Securities Exchange Act of 1934.

F Incorporated by reference to exhibits filed with the Commission on January 18,
1991 with the Company's  registration statement on Form S-8 under the Securities
Act of 1933, File No. 33-38568.

G  Incorporated  by reference to exhibits  filed with the Commission on November
20, 1992 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1992, under the Securities Exchange Act of 1934.

H  Incorporated  by reference to exhibits  filed with the Commission on November
26, 1993 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1993, under the Securities Exchange Act of 1934.

I Incorporated by reference to exhibits filed with the Commission on February 7,
1989 with the Company's  registration statement on Form S-8 under the Securities
Act of 1933, File No. 33-13464.

J  Incorporated  by reference to exhibits  filed with the Commission on November
28, 1994 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1994, under the Securities Exchange Act of 1934.

K  Incorporated  by reference to exhibits  filed with the Commission on November
29, 1995 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1995, under the Securities Exchange Act of 1934.

L  Incorporated  by reference to exhibits  filed with the Commission on June 17,
1996 with the  Company's  Current  Report on Form 8-K  dated  May 31,  1996,  as
amended, under the Securities Exchange Act of 1934.

M  Incorporated  by reference to exhibits  filed with the Commission on July 25,
1996 with the Company's  registration statement on Form S-3 under the Securities
Act of 1933, File No. 333-08787.

N  Incorporated  by reference to exhibits  filed with the Commission on November
25, 1996 with the Company's Annual Report on Form 10-K for the fiscal year ended
August 31, 1996, under the Securities Exchange Act of 1934.

O  Incorporated  by reference to exhibits  filed with the Commission on July 14,
1998 with the  Company's  Quarterly  Report on Form 10-Q for the fiscal  quarter
ended May 31, 1998, under the Securities Exchange Act of 1934.

P  Incorporated  by reference to exhibits  filed with the Commission on June 13,
1997 with the Company's  registration statement on Form S-8 under the Securities
Act of 1933, File No. 333-07164.

Q  Incorporated  by  reference  to exhibits  filed on December 10, 1991 with the
Company's  registration  statement on Form S-8 under the Securities Act of 1933,
File No. 33-44409,  as amended by Form S-8 filed with the Commission on June 13,
1997 (File No. 333-07160).

                                       48
<PAGE>

R Incorporated by reference to exhibits filed with the Commission on December 7,
1992 with the Company's  registration statement on Form S-8 under the Securities
Act of 1933, File No. 33-55454, as amended by Form S-8 filed with the Commission
on June 13, 1997 (File No. 333-07162).

S  Incorporated  by reference to exhibits  filed with the Commission on June 23,
1997 with the Company's  registration statement on Form S-8 under the Securities
Act of 1933, File No. 333-29791.

T  Incorporated  by reference to exhibits filed with the Commission on September
11, 1997 with the Company's Current Report on Form 8-K dated August 31, 1997, as
amended under the Securities Exchange Act of 1934.

U  Incorporated  by reference to exhibits  filed with the Commission on November
28,  1997,  with the  Company's  Annual  Report on Form 10-K for the fiscal year
ended August 31, 1997, under the Securities Exchange Act of 1934.
   
V  Filed herewith.
    
*        Denotes management contract or compensatory plan or  arrangement
         required to be filed as an exhibit to this report.

(b)  Reports on Form 8-K.  No  reports on Form 8-K were filed  during the fourth
quarter of the fiscal year ended August 31, 1998.

(c)   Exhibits.  The  response  to this  portion  of Item 14 is  submitted  as a
      separate section of this report.

(d)   Financial Statement Schedules.  The response to this portion of Item 14 is
      submitted as a separate section of this report.

                                       49
<PAGE>
   

                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934,  the  registrant  has duly caused this  Amendment No. 1 to
Form 10-K Annual Report to be signed on its behalf by the undersigned, thereunto
duly authorized.

                                             NICHOLS RESEARCH CORPORATION

 January 13, 1999                           By:  Allen E. Dillard
 -----------------                               ---------------
                                                 Corporate Vice President,
                                                 Chief Financial Officer,
                                                 and Corporate Treasurer
                                                 (Principal Financial
                                                 and Accounting Officer)


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
Amendment  No. 1 to Form 10-K  Annual  Report has been  signed by the  following
persons  on  behalf of the  registrant  and in the  capacities  and on the dates
indicated.

<TABLE>
<CAPTION>
         Signature                                           Title                                     Date

<S>                                        <C>                                                   <C>
             *                             Chairman of the Board (Principal                       January 13, 1999
       ---------------                     Executive Officer)
       Chris H. Horgen


             *                             Chief Exective Officer and Director                    January 13, 1999
       ---------------
       Michael J. Mruz


             *                             Corporate Vice President, Chief Administrative         January 13, 1999
       ---------------                     Officer, Secretary and Director
       Patsy L. Hattox


             *                             Vice Chairman and Senior Vice President                January 13, 1999
       --------------
       Roy J. Nichols


             *                             Director                                               January 13, 1999
       -----------------
       Roger P. Heinisch

                                       50
<PAGE>

             *                             Director                                               January 13, 1999
       -----------------
       John R. Wynn


             *                             Director                                               January 13, 1999
       ---------------
       William E. Odom


             *                             Director                                               January 13, 1999
       ----------------------
       James R. Thompson, Jr.


             *                             Director                                               January 13, 1999
       -------------
       Phil E. Depoy


             *
       -------------------                 Chairman of Nichols TXEN Corporation and               January 13, 1999
       Thomas L. Patterson                 Director


             *                             Director                                               January 13, 1999
       ---------------------
       Daniel W. McGlaughlin


             *                             Director                                               January 13, 1999
       ---------------------
       David Friend


       Allen E. Dillard                   Corporate Vice President, Chief Financial Officer,      January 13, 1999
       ----------------                   and Corporate Treasurer (Principal Financial
       Allen E. Dillard                   and Accounting Officer)


</TABLE>

      *  By:  Allen E. Dillard
              ----------------
              Allen E. Dillard
              Attorney-in-Fact
    

                                       51

                                                                 EXHIBIT 23


                        Consent of Independent Auditors


We consent to the  incorporation  by  reference  in the  following  Registration
Statements of Nichols  Research  Corporation and in the related  Prospectuses of
our report dated  October 7, 1998,  with respect to the  consolidated  financial
statements of Nichols Research  Corporation  included in the Annual Report (Form
10-K/A Amendment No. 1)for the year ended August 31, 1998.

     Form S-8 No. 33-13464 pertaining to the  Nichols  Research Corporation 1984
Incentive Stock Option Plan;

     Form S-8, as amended,  File Nos.  33-13464 and 333-07164  pertaining to the
Nichols Research  Corporation 1988 Employees' Stock Purchase Plan;

     Form S-8, as amended,  File Nos.  33-38568  and  333-29791  pertaining   to
the  Nichols  Research  Corporation Non-Employee Officer and Director Stock 
Option Plan;

     Form S-8, as amended,  File Nos.  33-44409 and 333-07160  pertaining to the
Nichols Research  Corporation 1989 Incentive Stock Option Plan;

     Form S-8, as amended,  File Nos.  33-55454 and 333-07162  pertaining to the
Nichols Research  Corporation 1991 Stock Option Plan;

     Form S-8 No. 333-60199  pertaining  to  the  Nichols  TXEN  Corporation Key
Employee Incentive Stock Option Plan;

     Form  S-8  No.  333-60193  pertaining  to the Nichols TXEN Corporation 1996
Incentive Stock Option Plan;

     Form S-8 No. 333-61093 pertaining  to  the Incentive  Stock  Option Plan of
1988 of Welkin Associates, Ltd.; and

     Form S-3 No.  333-61143  pertaining to the  registration  of 415,689 shares
of Nichols  Research   Corporation  Common Stock  issued  to the shareholders of
Welkin Associates, Ltd.

                                               /s/ Ernst & Young LLP
                                                   -----------------
                                                   Ernst & Young LLP

Birmingham, Alabama
January 13, 1999



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          AUG-31-1998
<PERIOD-END>                               AUG-31-1998
<CASH>                                          11,275
<SECURITIES>                                         0
<RECEIVABLES>                                  113,926
<ALLOWANCES>                                       534
<INVENTORY>                                          0
<CURRENT-ASSETS>                               131,094
<PP&E>                                          47,446
<DEPRECIATION>                                  25,011
<TOTAL-ASSETS>                                 227,336
<CURRENT-LIABILITIES>                           53,110
<BONDS>                                          2,948
                                0
                                          0
<COMMON>                                           140
<OTHER-SE>                                     169,607
<TOTAL-LIABILITY-AND-EQUITY>                   227,336
<SALES>                                        427,043
<TOTAL-REVENUES>                               427,043
<CGS>                                          355,750
<TOTAL-COSTS>                                  355,750
<OTHER-EXPENSES>                                 4,126
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 467
<INCOME-PRETAX>                                 23,499
<INCOME-TAX>                                     9,301
<INCOME-CONTINUING>                             14,198
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    14,198
<EPS-PRIMARY>                                     1.04
<EPS-DILUTED>                                     1.01
        

</TABLE>


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