MICRO FOCUS GROUP PUBLIC LIMITED COMPANY
20-F, 1998-05-29
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD INS INTERM SER 2, 497, 1998-05-29
Next: AMERICAN DISPOSAL SERVICES INC, S-4, 1998-05-29




<PAGE> 1

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 20-F

(Mark One)
   


        [ ]   REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE 
              SECURITIES EXCHANGE ACT OF 1934

                                       OR
  

        [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
             EXCHANGE ACT OF 1934

                   For the fiscal year ended January 31, 1998

                                       OR
  
        [ ]  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: 0-19696

                    MICRO FOCUS GROUP PUBLIC LIMITED COMPANY
             (Exact name of Registrant as specified in its charter)

                                ENGLAND AND WALES
                 (Jurisdiction of incorporation or organization)

       The Lawn, 22-30 Old Bath Road, Newbury, Berkshire RG14 1QN, England
                    (Address of principal executive offices)

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

Securities  registered or to be registered pursuant to Section 12(g) of the Act:
Ordinary Shares of 2p each.

Securities for which there is a reporting  obligation  pursuant to Section 15(d)
of the Act: None.

Indicate the number of  outstanding  shares of each of the  issuer's  classes of
capital  or common  stock as of the close of the  period  covered  by the Annual
Report: 79,416,935 Ordinary Shares of 2p each.

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

         Yes  X         No ___
            -----
Indicate by check mark which financial statement item the Registrant has elected
to follow.

         Item 17  __    Item 18  X
                               -----                               

<PAGE> 2


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>


<S>       <C>                                                                                                  <C>    
                                                                                                               Page

General Introduction..............................................................................................1

PART I

Item 1.   Description of Business.................................................................................3
Item 2.   Description of Property................................................................................15
Item 3.   Legal Proceedings......................................................................................15
Item 4.   Control of Registrant..................................................................................15
Item 5.   Nature of Trading Market...............................................................................16
Item 6.   Exchange Controls and Other Limitations Affecting Security Holders.....................................18
Item 7.   Taxation...............................................................................................18
Item 8.   Selected Financial Data................................................................................22
Item 9.   Management's Discussion and Analysis of Financial Condition and Results of Operations..................23
Item 9A. Quantitative and Qualitative Disclosures About Market Risk .............................................23
Item 10.  Directors and Officers of Registrant...................................................................23
Item 11.  Compensation of Directors and Officers.................................................................25
Item 12.  Options to Purchase Securities from Registrant or Subsidiaries.........................................25
Item 13.  Interest of Management in Certain Transactions.........................................................26

PART II

Item 14.  Description of Securities to be Registered.............................................................27

PART III

Item 15.  Defaults Upon Senior Securities........................................................................37
Item 16.  Changes in Securities and Changes in Security for Registered Securities and Use of Proceeds............37

PART IV

Item 17.  Financial Statements...................................................................................37

Item 18.  Financial Statements...................................................................................37
Item 19.  Financial Statements and Exhibits......................................................................37

Signatures.......................................................................................................41

</TABLE>



                                        

<PAGE> 3
                              GENERAL INTRODUCTION

         As used herein,  the terms "Micro Focus" and the "Group" refer to Micro
Focus Group Public Limited Company and its subsidiaries,  and the term "Company"
refers to Micro Focus Group Public Limited Company.

         Micro Focus,  COBOL Workbench and Revolve are registered  trademarks of
the  Group,   and  COBOL  Developer  Suite,   Micro  Focus  COBOL,   NetExpress,
Revolve/2000,  SmartFind-Fix/2000  and  SoftFactory/2000  are  trademarks of the
Group.  Certain other  trademarks  belonging to other  companies  appear in this
Annual Report and are the property of their respective owners.

         In this  Annual  Report,  references  to "US  dollars" or "$" are to US
currency and references to "GB pounds," "GBP" or "p" are to UK currency.

         This  Annual  Report  contains  translations  of certain  amounts in GB
pounds to US dollars.  Such translations have been made at the noon buying rates
in New York City for cable  transfers in foreign  currencies  as  announced  for
customs  purposes  by the  Federal  Reserve  Bank of New York (the "Noon  Buying
Rate") on the  relevant  dates.  These  translations  should not be construed as
representations  that the GB pound  amounts  actually  represent  such US dollar
amounts or could be converted  into US dollars at the rates  indicated or at any
other rate.  The exchange  rates used by the Company in the  preparation  of its
consolidated  financial statements are based on month end rates published at the
close of business in London.  Such rates may differ from the Noon Buying  Rates.
For  additional  information on exchange rates between GB pounds and US dollars,
see "Management's Discussion and Analysis of Results of Operations and Financial
Condition  - Exchange  Rate  Fluctuations"  on pages 22 and 50 in the  Company's
Annual Report to  Shareholders  for the year ended January 31, 1998 contained in
the Report of Foreign  Issuer on Form 6-K furnished to the Commission on May 28,
1998 (the "Micro Focus 1998 Annual Report to  Shareholders"),  which sections of
the Micro Focus 1998 Annual Report to Shareholders  are  incorporated  herein by
reference. On April 30, 1998, the Noon Buying Rate was $1.67 per GBP 1.

         The  Company   publishes  annual  reports   containing  annual  audited
consolidated  financial  statements and opinions  thereon by independent  public
accountants.  Such  financial  statements are prepared on the basis of generally
accepted accounting  principles in the United States ("US GAAP") expressed in US
dollars  and on the basis of  accounting  principles  generally  accepted in the
United Kingdom ("UK GAAP") expressed in GB pounds. There are differences between
US GAAP and UK GAAP in the treatment of goodwill and other intangibles  acquired
in connection with the purchase of subsidiaries,  with respect to the methods of
computing earnings per share, which is calculated using different formulae under
US GAAP and UK GAAP, and with respect to certain  disclosures and  presentation.
The Company has published  quarterly updates and semi-annual  reports containing
unaudited  financial  information  prepared  on the same  basis  as its  audited
consolidated  financial  statements.  The  Company  is not  required  to  report
quarterly  financial  information.  Such annual reports,  quarterly  updates and
semi-annual  reports are furnished to The Bank of New York as "Depositary" under
an Amended  and  Restated  Deposit  Agreement  dated as of March 16, 1998 by and
among the Company,  The Bank of New York and all owners and holders from time to
time of American  Depositary  Receipts  ("ADRs")  issued by the Bank of New York
(the "Deposit  Agreement").  Upon receipt thereof, the Depositary generally will
mail all such reports to record holders of ADRs evidencing  American  Depositary
Shares  ("ADSs").  The Company also  furnishes to the  Depositary all notices of
shareholders'  meetings  and  other  reports  and  communications  that are made
generally  available to shareholders of the Company.  The Depositary  makes such
notices,  reports and communications  available for inspection by record holders
of ADRs  and  mails to all  record  holders  of ADRs  notices  of  shareholders'
meetings received by the Depositary.

                                       1

<PAGE>  4

       As a foreign  private issuer in the United  States,  the Company is not
required to file quarterly  reports with the Securities and Exchange  Commission
(the  "Commission").   However,  beginning  in  June  1997,  the  Company  began
furnishing to the Commission on a voluntary basis quarterly  reports on Form 6-K
which include the results for the applicable  Company fiscal quarter in a format
similar to that of a Form 10-Q.  In  addition,  foreign  private  issuers in the
United  States  are not  currently  required  to file  electronically  with  the
Commision  but  may  choose  to do so.  As of  March  1997,  the  Company  began
voluntarily submitting its filings electronically to the Commission.

         The Financial Statements and other financial information in this Annual
Report do not comprise "statutory accounts" within the meaning of Section 240 of
the Companies Act 1985 of Great Britain.  Statutory accounts for the years ended
January  31,  1998,  1997 and 1996  have  been  delivered  to the  Registrar  of
Companies  for England and Wales.  The  auditor's  reports on such accounts were
unqualified.

         The  Company's  fiscal  year  ends  on  January  31 of each  year.  The
references  in this  Annual  Report and the  financial  statements  incorporated
herein by reference for fiscal years 1998, 1997 and 1996 are for the years ended
January 31, 1998, 1997 and 1996, respectively.

         This  Form  20-F  contains,  and  incorporates  by  reference,  certain
forward-looking  statements  (as such  term is  defined  in  Section  27A of the
Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the
Securities Exchange Act of 1934, as amended (the "Exchange Act")) that are based
on the beliefs of the Company's  management,  as well as assumptions made by and
information   currently   available   to,   the   Company's   management.   Such
forward-looking  statements  are subject to the safe harbor  created by the U.S.
Private Securities Litigation Reform Act of 1995. When used in this document and
in the  documents  incorporated  herein by  reference,  the words  "anticipate,"
"believe,"  "estimate,"  "expect,"  "intends" and similar  expressions,  as they
relate to the Group,  the Company or its  management,  are  intended to identify
such  forward-looking  statements.  Such statements reflect the current views of
the Company or its  management  with respect to future events and are subject to
certain  risks,   uncertainties   and  assumptions.   Additionally,   statements
concerning  future matters such as the features,  benefits and advantages of the
Company's   products,   the   development  of  new  products,   enhancements  or
technologies,  business  and sales  strategies,  developments  in the  Company's
target markets,  matters relating to distribution channels,  proprietary rights,
competition and facilities needs and other statements regarding matters that are
not historical are forward-looking statements. Should one or more of these risks
or uncertainties materialize,  or should underlying assumptions prove incorrect,
the Company's  actual  results,  performance or  achievements in fiscal 1999 and
beyond could differ  materially from those expressed in, or implied by, any such
forward-looking  statements.  Factors  that could  cause or  contribute  to such
material  differences  include, but are not limited to, those discussed below in
"Part I, Item 1- Risk  Factors",  as well as those  discussed  elsewhere in this
Form 20-F and in the documents  incorporated herein by reference.  The inclusion
of such  forward-looking  information should not be regarded as a representation
by the Company or any other person that the future events, plans or expectations
contemplated  by the  Company  will  be  achieved.  The  Company  undertakes  no
obligation   to  release   publicly   any  updates  or  revisions  to  any  such
forward-looking  statements that may reflect events or  circumstances  occurring
after the date of this Form 20-F.

                                       2

<PAGE> 5

                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

         Micro  Focus  designs,   develops,  markets  and  supports  application
development tools and services for business application development. The Group's
products focus primarily on markets using the Common Business  Oriented Language
("COBOL"). The Group's products permit users to analyze, create, re-engineer and
deploy software  applications for a complete range of computer  equipment,  from
personal computer workstations to mainframe computers.  In addition, the Group's
products  and   services   enable   enterprise   application   development   and
reengineering  of  applications,  including  the  analysis  and  remediation  of
programs to meet the requirements of the Year 2000.

         Micro  Focus  Limited  was  established  in England in August  1976 and
became a  wholly-owned  subsidiary  of the Company in May 1983.  The Company was
incorporated  in  England in March 1983 as a public  limited  company  under the
Companies  Acts 1948 to 1981 of Great  Britain and is the holding  company for a
number of subsidiary companies. In May 1983, the Company obtained a quotation on
the Unlisted Securities Market of The International Stock Exchange of the United
Kingdom and Republic of Ireland Limited,  which is now the London Stock Exchange
Limited (the "London Stock  Exchange"),  and in June 1984,  the Company became a
fully listed  company on the London  Stock  Exchange.  In May 1992,  the Company
became listed on the Nasdaq National Market.

Industry Background
- - -------------------

         The  software  industry is divided into many  subcategories:  operating
systems such as UNIX and Windows, end-user software applications for the average
desktop  user such as word  processing  and  spreadsheet  programs,  application
development  tools such as compilers and rapid  application  development  tools,
enterprise-wide  packaged software  applications  which are sold as packages and
then customized for each enterprise based upon the needs of the individual user,
such as accounting  software,  and custom  applications which may address a wide
variety  of needs but are  typically  created  for a single  enterprise  to meet
unique corporate objectives.

         Micro  Focus  provides   application   development  tools  and  related
services.   Application   development  tools  are  used  for  the  creation  and
incremental improvement of enterprise computing applications.

         Micro Focus has focused from the  beginning on  delivering  application
programming  tools  and  services  to meet the needs of  enterprise  application
programmers.  Customers  for such tools and services are providers of enterprise
and custom business applications. In many cases, these providers are departments
within companies which develop, maintain and deploy enterprise applications.  In
some cases, the customers are outside providers of these services, or sellers of
prepackaged applications.

Products
- - --------

         COBOL is the industry  standard  computer language for writing business
applications  running on mainframe  computers  ("mainframes") and minicomputers.
Many  enterprises  have massive  investments in trained  programmers and working
applications  often  consisting  of many hundreds of thousands of lines of COBOL
code. The Group's product and service  offerings are  concentrated  primarily on
the COBOL language and the delivery of application  development  tools that meet
the needs of these  programmers.  COBOL was  developed  in the late  1950's and,

                                       3

<PAGE> 6

since the early 1960's,  has been the subject of national  standards  committees
that have  continually  modified and  modernized  the language to meet  changing
technologies and programmer needs.

         Micro Focus has built a full range of  programming  tools and  provides
services and training to COBOL programmers. These tools primarily operate in the
highly   interactive   environments   of  personal   computer  ("PC")  and  UNIX
workstations.  These tools include a COBOL  compiler,  integrated  debugging and
editing  tools,  program   understanding  tools,  tools  which  emulate  various
mainframe  programming and operating  environments,  and connectivity  software.
Some of these tools have been extended to include other  programming  languages,
such as PL/I and Assembler.

Market
- - ------

         Micro Focus has targeted three enterprise  computing market segments in
which it believes its tools and services offer  significant  value to customers.
Such market segments are Year 2000 Solutions,  Distributed  Computing  Solutions
and Enterprise Solutions.

         Year 2000 Solutions

         In the early years of mainframe  computing,  in order to save on memory
disk storage costs and processing time, years were typically  represented by two
digits,  such as  1998  being  denoted  by  "98."  This  identification  was not
considered a problem until  recently when it became  apparent that  applications
which use this two-digit  year date  convention  will fail to function  properly
when  referring  to years  after  1999.  After  that  date,  applications  using
two-digit  dates  will in many cases  believe  the year to be 1900 or some other
year prior to 2000. As a result,  this  two-digit date  convention  will lead to
malfunctions in a large number of mission-critical  business  applications.  For
example,  banking  applications  may  fail to  compute  principal  and  interest
payments properly, inventory programs may conclude that all inventory is too old
(having  apparently  been  acquired  in the year  1900),  air  traffic and other
traffic  control  systems may malfunction  forcing  airplanes,  trains and other
vehicles to stop  running  and  paralyzing  mass  transit,  telephone  and other
telecommunication  systems may stop working or  inaccurately  record user access
and billing information, vital military and defense systems may fail, government
tax systems may generate inaccurate taxpayer and tax liability information,  and
government  benefit  programs  may  not be  able to  generate  accurate  payment
information for welfare, social security and other benefit recipients.

         A large  number of the  programs  affected by the Year 2000 problem are
mainframe  programs written in COBOL and other popular mainframe  languages such
as PL/I and Assembler.  Micro Focus' long-standing market position as a provider
of business  application  programming tools for this environment and its current
set of available  products and services have  resulted in a leadership  position
for offering customers Year 2000 solutions.

         Micro Focus  currently  offers two  specialized  products for Year 2000
analysis and  remediation.  SmartFind-Fix/2000  is a highly  automated  tool for
finding and fixing  COBOL code that will be  affected by the Year 2000  problem.
Revolve/2000  is a program  understanding  and  analysis  tool that  provides an
effective  means for customers to assess the potential for Year 2000  compliance
problems in their applications,  as well as an effective toolset for finding and
replacing  date  deficient  code. In the area of Year 2000  compliance  testing,
Micro Focus' COBOL Workbench is used by some customers to correct date deficient
code.

         Some industry  analysts have estimated that worldwide  expenditures  to
correct and test the Year 2000 problem could exceed $300 billion.  During fiscal
1998,  Micro Focus  intends to enhance its product  offerings  for the Year 2000

                                       4

<PAGE> 7

problem and to offer a greater  level of services  to support  customers  facing
Year 2000 problems. Micro Focus believes that few companies have completed their
Year 2000 compliance projects,  that customer spending for the Year 2000 problem
will significantly  increase in fiscal 1998, and that its Year 2000 analysis and
testing  products and services  will continue to be well received in meeting the
needs of customers.

         Distributed Computing Solutions

         Originally,  computers were  standalone  machines.  Each computer had a
single  input and output  mechanism.  Over time as computers  became  capable of
processing  significant  amounts of data, the need for multiple input and output
capabilities resulted in the creation of terminals which permitted more than one
person to work with the computer at a time.  The  invention of the PC created an
environment  in which  each  user had  powerful  computing  capabilities  at the
desktop, yet it was still a single machine. The creation of networks of PC's and
the  explosive  growth of those  networks  over the past ten years has created a
need for application  development tools and services that allow for the creation
of  applications  that take  advantage  of the  distributed  nature  of  today's
computing  power.  More  recently,  the Internet and intranets have added to the
need for  powerful  tools  to  deliver  enterprise  applications  to  these  new
computing platforms.

         Micro Focus offers a full range of programming  tools and  technologies
to deliver distributed  computing solutions.  These tools include NetExpress,  a
new set of  COBOL  development  tools  designed  to  simplify  the  creation  of
enterprise quality programming for the Internet and intranet  environments;  the
COBOL Developer Suite, an integrated COBOL development environment for all major
UNIX  platforms;  and other tools for  developing  applications  for the popular
Windows 95 and NT platforms.  Micro Focus believes that it is well-positioned to
capitalize on the growing need for application development tools and services to
support distributed computing applications.

         Enterprise Solutions

         "Enterprise  Solutions" are offered to customers  with  mainframe-based
business  software  applications  that  frequently  have  been in place  meeting
customer  needs for many years.  The most obvious  examples of these systems are
the many  business  applications  that  have  been  created  to meet  individual
information  processing  needs of a  business  and  which by  their  nature  are
believed to provide an  enterprise  with  competitive  advantage  in its market.
Examples  include  specialized  insurance rate quote  software,  and statistical
applications  that assist in key business  decisions.  These  applications  were
often  among the first  that were  computerized  in an  enterprise,  and in many
cases,  the  original   applications  have  never  been  abandoned  but  instead
continuously upgraded and improved.  These  mainframe-based  applications can be
among the most valuable intangible assets that a business may own.

         Micro  Focus  offers  its  tools  and  services  to meet  the  needs of
application   developers   who  create,   maintain  and  extend  such   "legacy"
applications. Since most of these applications are written in COBOL, Micro Focus
believes that its core  competency  with the COBOL  language and its  continuing
efforts to develop more efficient and productive development  environments offer
these  customers  a   highly-valued   solution  to  maintain  and  extend  their
mainframe-based business applications.

         Micro  Focus  tools  take  advantage  of  the  highly  productive  user
interface  offered by the PC  environment,  but  emulate  the key aspects of the
mainframe  environment.  These features permit programmers to develop,  maintain
and  extend  their  key  legacy  assets  efficiently  and  cost-effectively.  In
addition,  Micro Focus tools provide the ability to move these program assets to

                                       5

<PAGE> 8

platforms other than the mainframe by offering compatible COBOL compilers across
the range of UNIX and PC computing platforms.

Direct Sales, Support, Maintenance and Training Services
- - --------------------------------------------------------

         Micro Focus  licenses  its  products  directly  to end users  through a
direct sales force.  In addition,  this direct  channel offers  maintenance  and
support  programs  for the full range of Micro  Focus'  products.  Micro  Focus'
standard  maintenance and support program  includes call-in  technical  support,
receipt of interim  product updates and, in the United States for most products,
the right to receive any major  product  upgrade  during the annual  maintenance
term.  In Europe,  maintenance  entitles  customers to a lower price  upgrade in
addition to receiving the services described above.

         Product  support and  maintenance  are  important  components  of Micro
Focus'  business as customers  are  increasingly  dependent  upon the ability to
receive  technical  assistance  regarding  the use and  operation of products in
order to deploy  them  effectively.  Micro  Focus  believes  that its  policy of
providing  a  continuously  improving  product set  strengthens  its support and
maintenance offering.

         In addition to support services,  the direct business provides customer
training in both on-site and public classes.  Such classes are designed to train
customers in the use of Micro Focus' products.

OEM Business Products, Support and Maintenance
- - ----------------------------------------------

         Micro Focus also  licenses its products  through an OEM sales  channel.
The OEM sales channel provides Micro Focus technologies and products to computer
manufacturers  worldwide for distribution with their computer  equipment.  Micro
Focus believes that OEM's distribute Micro Focus  development  tools in order to
attract  customers  to their  hardware  and  operating  system  offerings as the
availability of good development tools is a key OEM selling strength.

         OEM products  that are  licensed to US and European  OEM's are targeted
primarily at the UNIX environment.  Products that are licensed to OEM's in Japan
are predominantly intended for Windows operating systems.

         In  a  typical  arrangement,  Micro  Focus  licenses  its  products  to
equipment  manufacturers  and agrees to enable the products to run on the agreed
platform in exchange  for certain  engineering  and porting  fees in addition to
distribution  license fees. Micro Focus uses a proprietary  Template Native Code
Generator  ("TNCG")  technology  to create  and  implement  a native  code COBOL
compiler for each computer  system to provide high  performance  products to its
OEM customers for use by their end user customers.

         For  the  Japanese  market,  Micro  Focus  localizes  its  products  by
enhancement  to include  double byte  character  support for Japanese  character
processing  and  translations  of  documentation  and  text  into  the  Japanese
language.  Such products are based upon those  products  made  available for the
English language market and therefore typically exhibit similar if not identical
functions.

         Micro Focus offers its OEM customers  maintenance and support  services
for the full range of technologies and products licensed.  Such services include
product  engineering  to permit  operation on the OEMs'  computer  systems,  the
provision of annual maintenance and support services, and technical consultation
services.

                                       6

<PAGE> 9


Research and Development
- - ------------------------

          Micro  Focus  has a  policy  of  consistently  updating  its  software
products for the various operating systems consistent with customer demand. Each
new release  adds  greater  functionality  and more  features  to the  products.
Research and development  expenditures in the years ended January 31, 1998, 1997
and  1996,   respectively,   were  GBP  17.6  million/$31.6  million,  GBP  19.2
million/$34.1  million,  and GBP 23.4  million/$40.3  million which  represented
approximately 19%, 28% and 30%,  respectively,  of the Group's revenue. Of these
expenditures,  GBP 5.7 million/$9.3 million, GBP 5.3 million/$8.3million and GBP
9.9 million/$15.6  million,  respectively,  were capitalized as software product
assets. For the same years, GBP 7.8 million/$12.7 million, GBP 8.1 million/$12.7
million and GBP 8.8  million/$13.9  million,  respectively,  were  amortized and
included in research  and  development  costs  resulting  in total  research and
development  charges of GBP 19.7  million/$35  million,  GBP 24.3  million/$38.6
million and GBP 26.1 million/$38.6 million, respectively.

         Certain  Micro Focus  products are  developed by third  parties and are
provided to Micro Focus under license and distribution arrangements that require
Micro Focus to pay license fees. These third parties typically have a continuing
obligation to improve and maintain the products supplied to Micro Focus. For the
year  ended  January  31,  1998,   revenue  from  such  products  accounted  for
approximately 3% of Micro Focus' total revenue.

         Products  shipped by Micro  Focus are  comprised  primarily  of printed
material on paper and software  programs  copied onto  diskettes,  tape media or
CD-ROM. These raw materials are widely available.

Sales and Marketing
- - -------------------

         Micro  Focus has local  sales and  marketing  operations  in the United
Kingdom, the United States,  Canada,  Japan,  Germany,  France, Spain and India.
During the last fiscal year, sales by geographic region have been distributed as
follows: 51%  in  the  United  States,  12%  in  the  United  Kingdom,  19% in
rest of  Europe (excluding the United Kingdom),  4% in  Canada, 4% in Japan  
and 10% in the rest of the world.

         Micro Focus end-user  customers  consist of corporate  data  processing
centers,   independent   software  vendors,   individual  software   developers,
value-added resellers and computer equipment manufacturers. The customer base is
broad, with no individual  customer accounting for more than 3% of total revenue
in the year ended January 31, 1998.

         As  of  January  31,  1998,   the  Group's   sales  and  sales  support
organization  consisted  of 34 people in the United  Kingdom,  112 people in the
United  States and 105 people  located in other  countries,  and Micro Focus had
distributors representing its products throughout the world.

         Micro Focus sponsors an Academic Grant Program which allows Micro Focus
COBOL Workbench and related products to be used in accredited curriculum studies
and for  research.  As of January  31,  1998,  approximately  320  universities,
colleges  and other  educational  institutions  had become  participants  in the
Program.

Employees
- - ---------

         As of January 31, 1998, Micro Focus had 827 employees, of whom 282 were
located in the United  Kingdom,  392 were  located in the United  States and 153
were located in other countries. None of the Group's employees is represented by
a labor union.  Micro Focus has  experienced  no work stoppages and believes its
relations with its employees are good.

                                       7

<PAGE> 10

         Micro  Focus has  adopted  policies  with  regard to  issuance of share
options  to its  employees.  Micro  Focus has an ongoing  policy of paying  cash
bonuses based upon the Group's performance relative to its financial plan. These
policies, together with certain of its sales, marketing and financial practices,
are designed to encourage  employee  performance and minimize employee turnover,
although  there can be no assurance  that such  policies and  practices  will be
successful.

Recent Acquisitions or Dispositions
- - -----------------------------------

         On April 30,  1997,  the  Company  acquired  all the share  capital  of
Millennium (UK) Limited  ("Millennium") for total consideration of approximately
GBP 4 million/$6.5 million,  which consisted of a payment of GBP 2 million/$3.25
million in cash and the issuance of 745,710  Ordinary Shares of the Company with
a value of approximately GBP 2 million/$3.25 million on the date the acquisition
was completed.  Millennium  provided  consulting and project management services
and had specialized expertise in the estimating, planning and management of Year
2000  compliance  projects  for  large  scale  systems,  as  well a  development
expertise in Web-based  applications.  Effective January 31, 1998,  Millennium's
consulting services were integrated with the professional  service operations of
the Company.

         On January 20, 1998, the Company acquired XDB Systems, Inc. ("XDB") for
total  consideration of approximately  GBP 11.54  million/$18.64  million on the
date of the acquisition,  which consisted of the issuance of 2,084,825  Ordinary
Shares of the Company  (including up to 192,850  Ordinary Shares to be issued to
holders of XDB options upon  exercise of such  options).  XDB, a  privately-held
corporation  based  in  Columbia,  Maryland,  is  a  provider  of  DB2  database
development, maintenance and connectivity solutions.

Risk Factors
- - ------------

         Potential Fluctuations in Operating Results

         The  Group's  revenue,  margins  and  operating  results are subject to
quarterly and annual fluctuations due to a variety of factors,  including demand
for the Group's products,  the size and timing of customer orders,  product life
cycles,  the  ability  of the Group to  develop,  introduce  and  market new and
enhanced  versions of the Group's  products on a timely basis,  the introduction
and  acceptance  of new  products and product  enhancements  by the Group or its
competitors,  customer order  deferrals in  anticipation  of enhancements or new
products,  changes in the mix of distribution channels through which the Group's
products are offered,  purchasing  patterns of distributors  and retailers,  the
quality  of  products  sold,  price  and  other  competitive  conditions  in the
industry,  changes in the Group's  level of operating  expenses,  changes in the
Group's  sales  incentive  plans,   budgeting  cycles  of  its  customers,   the
cancellation of licenses during the warranty  period,  nonrenewal of maintenance
agreements,  economic  conditions  generally or in various geographic areas, and
other factors  discussed  elsewhere in these "Risk  Factors." A relatively  high
percentage  of the  Group's  expenses  is fixed  over the short  term and,  as a
result,  if  anticipated  revenue in any  quarter  does not occur or is delayed,
expenditure  levels could be  disproportionately  high as a percentage  of total
revenue and the Group's  operating results for that quarter would be immediately
and adversely affected.  The Group historically has operated with little backlog
because its products are generally shipped as orders are received.  As a result,
revenue in any  quarter  depends on the volume and timing of, and the ability to
fill,  orders  received in that  quarter.  In  addition,  the Group has at times
recognized  a  substantial  portion of its total  revenue  from sales booked and
shipped in the last month of the quarter  such that the  magnitude  of quarterly

                                       8

<PAGE> 11

fluctuations  may not  become  evident  until  late  in,  or at the  end  of,  a
particular  quarter.  Furthermore,  the Group expects that sales derived through
indirect  channels,  which are harder to predict and may have lower margins than
direct sales, will increase as a percentage of total revenue.

         Seasonality of Operating Results

         Although  historically  the Group's  business  has not been  subject to
seasonal  variations,  the  Group's  customers  tend  to make  product  purchase
decisions  in the fourth  quarter of the  Company's  fiscal  year as a result of
purchase cycles related to expiration or renewal of budgetary authorizations. As
a result, the Group typically experiences lower revenue for the first quarter of
a fiscal year than in the fourth quarter of the prior fiscal year. The Group has
typically  recognized a high proportion of its quarterly revenue during the last
month of a fiscal quarter and significant  fluctuations in new order revenue can
occur due to the timing of customers  orders.  Quarterly  results  therefore can
vary to the extent that sales for a quarter are  delayed,  particularly  since a
large portion of the Company's  expenses do not vary with revenue.  In addition,
the Group's  revenue is also affected by seasonal  fluctuations  resulting  from
lower sales that  typically  occur during the summer  months in Europe and other
parts of the world. Due to all of the foregoing factors,  it is possible that in
some  future  quarters  the  Group's   operating   results  will  be  below  the
expectations of stock market analysts and investors. In such event, the price of
the Company's securities would likely be materially adversely affected.

         Product Concentration

         Substantially all of the Group's revenue is currently,  and is expected
to continue in the future to be, derived from products and related  services for
mainframe  applications  development in the COBOL  language and COBOL  compilers
running on workstations  and PC's. As a result,  the Company's  future operating
results depend upon continued  market  acceptance and use of the COBOL language.
The  COBOL  language  was  developed  in the late  1950's  and  there  can be no
assurance  as to how long it will  continue  to be a viable  computer  language,
especially  in view  of the  trends  toward  Windows-based  distributed  network
computing.  Similarly,  there  can  be no  assurance  as to  how  long  existing
mainframe users will continue to use their systems in ways that benefit from use
of the  Group's  application  development  tools.  Any decline in demand for, or
market  acceptance  or use of, the COBOL  language or  mainframes as a result of
competition, technological change or other factors would have a material adverse
effect on the Group's business, financial condition and results of operations.

         Year 2000 Business and Compliance Issues

         The Group markets certain of its products and services to customers for
managing the maintenance and redevelopment of mission-critical computer software
systems.  In  addition,  an  increasing  proportion  of the Group's  business is
devoted to providing  solutions  for the Year 2000  problem,  which  affects the
performance  and  reliability  of many  mission-critical  systems.  The  Group's
agreements with its customers typically contain provisions designed to limit the
Group's  exposure  to  potential  product and service  liability  claims.  It is
possible,  however, that the limitation of liability provisions contained in the
Group's  customer  agreements  may not be  effective  as a result of existing or
future  federal,  state,  local or foreign  laws or  ordinances  or  unfavorable
judicial  decisions.  Although  the Group has not  experienced  any  product  or
service  liability  claims to date,  the sale and  support of its  products  and
services  may  entail  the risk of such  claims,  particularly  in the Year 2000
market,  which  could be  substantial  in light of the use of its  products  and
services  in  mission-critical  applications.  A  successful  product or service
liability claim brought  against the Group could have a material  adverse effect
upon  the  Company's  business,   operating  results  and  financial  condition.
Furthermore,  the Company  anticipates  that demand in the Year 2000 market will

                                       9

<PAGE> 12

decline,  perhaps  rapidly,  following  the  Year  2000 and the  demand  for the
Company's Year 2000 solutions and products may also decline  significantly  as a
result of new  technologies,  competition or other  factors.  If this decline in
demand were to occur, the Group's license revenue and professional services fees
could be materially and adversely affected.

         The Group is in the process of reviewing its major  internal  corporate
systems  for any  potential  Year 2000  compliance  issues  and  intends to take
appropriate  corrective  action based on the results of such  review.  The Group
does not currently  anticipate that it will incur material operating expenses or
be required to invest  heavily in internal  system  improvements  as a result of
Year 2000 compliance  issues.  In addition,  the Group believes that the current
versions of its software products are Year 2000 compliant.  Notwithstanding  the
foregoing, there can be no assurance that the Year 2000 problem will not have an
adverse  effect on the  Group's  business,  financial  condition  or  results of
operations,  which are not  controlled by the Group,  but on which the Group may
rely with respect to its business and operations.

         Lengthy Sales Cycle

         The purchase of the Group's  application  development  tools involves a
significant   commitment  of  capital,  with  the  attendant  delays  frequently
associated with customers' internal procedures to approve such expenditures.  In
addition,   customers  tend  to  be  cautious  in  making  decisions   regarding
acquisition of products that affect mission-critical  operations.  For these and
other  reasons,  the sales  cycle  associated  with the  purchase of the Group's
products is  typically  lengthy and  subject to a number of  significant  risks,
including customers' budgetary constraints and internal acceptance reviews, over
which the Group has little or no control. Because of the lengthy sales cycle, if
revenue  forecasted from a specific  customer for a particular  quarter were not
realized  in that  quarter,  the  Company  likely  would not be able to generate
revenue from alternate  sources in time to compensate  for the  shortfall.  As a
result, and due to the typical size of customers' orders, a lost or delayed sale
would have a material adverse effect on the Group's quarterly  operating results
and cash flow. Moreover, to the extent that significant sales occur earlier than
expected, operating results for subsequent quarters may be adversely affected.

         Dependence on New Products and Technological Change

         The Group must continually  change and improve its products in response
to changes in operating  systems,  application  software,  computer hardware and
software,  programming tools and computer language technology.  The introduction
of  products  embodying  new  technologies  and the  emergence  of new  industry
standards can render existing products  obsolete and  unmarketable.  The Group's
growth and future financial performance will depend upon its ability on a timely
and  cost-effective  basis to develop  and  introduce  enhancements  of existing
products and new products that accommodate the latest technological advances and
standards, customer requirements and market conditions.

         There  can be no  assurance  that  the  Group  will  be  successful  in
developing  and  marketing,  on a timely basis or at all,  fully  functional and
integrated product enhancements or new products which respond to changing market
conditions, that its enhanced or new products will achieve market acceptance, or
that other  software  vendors  will not  develop and market  products  which are
superior to the Group's products. Furthermore,  customers may delay purchases in
anticipation of  technological  changes.  In the past, the Group has experienced
delays and  increased  expenses  in  developing  its new  products.  The Group's
ability to develop and market new  products  depends upon its ability to attract
and  retain  qualified  employees.  Any  failure by the Group to  anticipate  or
respond adequately to changes in technology and market  conditions,  to complete
product  development  and  introduce  new products on a timely basis and with an

                                       10

<PAGE> 13

adequate  level of  performance  and  functionality,  or to  attract  and retain
qualified  employees,  could materially  adversely affect the Group's  business,
results of operations and financial condition.

         Risk of Product Defects

         Software  products as complex as those offered by the Group may contain
undetected  errors or failures  when first  introduced  or as new  versions  are
released.  There can be no  assurance  that,  despite  testing  by the Group and
testing and use by current and potential customers,  errors will not be found in
new products after commencement of commercial shipments.  The occurrence of such
errors  could  result in loss of or delay in market  acceptance  of the  Group's
products,  which could have a material  adverse effect on the Group's  business,
financial condition and results of operations.

         Dependence on Proprietary Technology

         The Group's success is heavily dependent upon its proprietary  software
technology. The Group relies on a combination of copyright,  trademark and trade
secret laws,  confidentiality  procedures and contractual  rights to protect its
proprietary  rights.  The Group has also  filed for  patents  on  certain of its
technology,  but there can be no assurance  that such filings will be successful
or that  patents  will be granted to the Group.  As part of its  confidentiality
procedures,  the Group generally enters into non-disclosure  agreements with its
employees,  consultants,  distributors and corporate partners, and limits access
to and  distribution  of  its  software,  documentation  and  other  proprietary
information.  Despite these precautions, it may be possible for a third party to
copy or otherwise to obtain and use the Group's  products or technology  without
authorization,  or to develop  similar  technology  independently.  In addition,
effective  protection of  intellectual  property  rights may be  unavailable  or
limited in certain countries.

         Infringement of Intellectual Property Rights

         There are  currently  no  notices or pending  claims  that the  Group's
products, trademarks or other proprietary rights infringe the proprietary rights
of third  parties.  However,  there can be no assurance  that the Group will not
receive  communications  in the future  from third  parties  asserting  that the
Group's products infringe,  or may infringe,  on their proprietary rights. If it
is necessary or desirable,  the Group may seek licenses under such  intellectual
property  rights.  However,  there can be no assurance that licenses to disputed
third-party  technology would be available on reasonable commercial terms, if at
all. The failure to obtain a license from a third party for  technology  used by
the Group could cause the Group to incur substantial  liabilities and to suspend
the production and sale of certain of its products.  In addition,  the Group may
initiate  claims or litigation  against third  parties for  infringement  of the
Group's  proprietary  rights  or  to  establish  the  validity  of  the  Group's
proprietary  rights.  Litigation  to determine  the validity of any claims could
result in significant expense to the Group and divert the efforts of the Group's
technical and management  personnel from  operating  activities,  whether or not
such  litigation is determined in favor of the Group. In the event of an adverse
ruling in any such  litigation,  the Group may be  required  to pay  substantial
damages, discontinue the use and sale of infringing products, expend significant
resources  to  develop  non-infringing  technology  or  obtain  licenses  to the
infringed  technology.  In the event of a successful claim against the Group and
the  failure of the Group to develop or  license a  substitute  technology,  the
Group's  business,  financial  condition  and  results  of  operations  would be
adversely affected. As the number of software products in the industry increases
and the  functionality  of these products further  overlaps,  the Group believes
that software developers may become increasingly subject to infringement claims.
Any such claims  against  the Group,  with or without  merit,  as well as claims
initiated  by the  Group  against  third  parties,  can be  time  consuming  and
expensive to defend or prosecute and to resolve.

                                       11

<PAGE> 14
  
         Highly Competitive Markets

         The  markets in which the Group  competes  are  characterized  by rapid
technological change and aggressive  competition.  The Group competes with other
COBOL  vendors that offer  compilers  and  application  development  tools.  The
following  companies  distribute  COBOL  compilers  for  operation  on  personal
computers and  workstations:  Computer  Associates  International,  Inc.,  Liant
Software  Corporation,   Acucobol,  Inc.  and  International  Business  Machines
Corporation.  In addition,  Micro Focus  competes  with  non-COBOL  language and
application development vendors, including vendors of fourth generation language
products, database vendors with application development tools, vendors of object
oriented  programming tools, some CASE tool companies and mainframe compiler and
tool  vendors.  The Group also competes with many vendors of Year 2000 tools and
services.

         The Group expects  competition  to increase in the future from existing
competitors  and from other  companies  that may enter the  Group's  existing or
future  markets with similar or substitute  solutions that may be less costly or
provide better  performance or  functionality.  Some of the Group's  competitors
have greater  financial,  marketing or technical  resources than Micro Focus and
may be able to adapt more  quickly to new or  emerging  technologies,  or devote
greater  resources to the  promotion  and sale of their  products than can Micro
Focus. There can be no assurance that other companies with substantially greater
resources than the Group, will not develop  competitive  products in the future.
In addition, the software industry is characterized generally by low barriers to
entry, as a result of which new competitors possessing technological,  marketing
or other competitive advantages may emerge and rapidly acquire market share.

          The Group  believes  that the  principal  competitive  factors  in the
Group's  markets  are  product   performance  and  reliability,   functionality,
integration,  product quality,  application  portability,  product  enhancement,
price,  training and support;  the success and timing of new product development
efforts;  changes affecting the hardware,  operating systems or database systems
which the Group supports;  the level of demonstrable economic benefits for users
relative to cost; ease of installation;  and vendor  reputation,  experience and
financial stability.  The Group believes that it competes favorably with respect
to all of these factors. To be successful in the future, the Group must continue
to respond  promptly and  effectively  to the  challenges  of changing  customer
requirements, technological change and competitors' innovations. There can be no
assurance that the Group will be able to compete  successfully  with existing or
new competitors.

         The Group also  encounters  competition  from a broad range of firms in
the  market  for  professional  services.   Many  of  the  Group's  current  and
prospective  competitors in the professional  services market have significantly
greater  financial,  technical,  recruiting and marketing  resources  devoted to
professional  services than the Group.  The  competitive  factors  affecting the
market for the Group's professional services include  responsiveness to customer
needs,  productivity  and the  ability to  demonstrate  achievement  of results,
breadth and depth of services offered,  the ability to hire and retain qualified
technical  personnel,  price and reputation.  There can be no assurance that the
Group will be able to  compete  effectively  in the  future in the  professional
services  market,  and in  particular  in the Year  2000  professional  services
market,  nor that future  competition for professional  services will not have a
material  adverse  effect on the Group's  business,  results of  operations  and
financial condition.

         Susceptibility to General Economic Conditions

         The  Group's  revenue  and  results  of  operations  will be subject to
fluctuations in general  economic  conditions.  If there were a general economic
downturn or a recession in the United States or certain other markets, the Group
believes that certain of its customers  might reduce or delay their purchases of

                                       12

<PAGE> 15

the Group's products or services, leading to a reduction in the Group's revenue.
The factors that might  influence  current and  prospective  customers to reduce
their information  technology  budgets under these  circumstances are beyond the
Group's control.  In the event of an economic  downturn,  the Group's  business,
results of operations  and  financial  condition  could be materially  adversely
affected.

         Risks Associated with Global Operations

         For the fiscal years ended  January 31, 1998,  1997 and 1996,  sales to
customers outside of the United States  represented  approximately  49%, 46% and
43%,  respectively,  of Micro  Focus' total net  revenue.  The Group  intends to
continue  to expand  its  operations  outside  of the  United  States  and enter
additional  international  markets.  The Group has  committed  and  continues to
commit  significant  time and  resources to developing  international  sales and
support  channels.  There  can  be  no  assurance  that  such  efforts  will  be
successful.  The failure of such efforts could have a material adverse effect on
the Group's business,  financial condition and results of operations.  The risks
inherent in conducting  international  business  generally  include  exposure to
exchange rate  fluctuations,  longer payment  cycles,  greater  difficulties  in
accounts  receivable  collection  and  enforcing  agreements,  tariffs and other
restrictions on foreign trade, U.S. export requirements,  economic and political
instability,   withholding   and  other  tax   consequences,   restrictions   on
repatriation  of earnings  and the burdens of  complying  with a wide variety of
foreign laws.  In addition,  the laws of certain  foreign  counties in which the
Group's  products  may be marketed  may not  protect  the  Group's  intellectual
property  rights to the same  extent  as do the laws of the  United  States  and
Europe. There can be no assurance that the factors described above will not have
an adverse effect on the Group's future international revenue and, consequently,
on the Group's business, results of operations and financial condition.

         Reliance on Operations in the United Kingdom; English Corporation

        The Group's primary engineering and research and development  operations
are located in the United Kingdom.  The geographic  distance between the Group's
engineering  personnel  in the United  Kingdom  on the one hand and the  Group's
primary  markets in the United  States on the other hand has in the past led and
could in the future lead to logistical and communication difficulties. There can
be no assurance that the geographic and cultural differences between the Group's
United States and United  Kingdom  personnel and  operations  will not result in
problems that  materially  adversely  affect the Company's  business,  financial
condition  and  results  of  operations.  Furthermore,  given  that the  Group's
research  and  development  operations  are located in the United  Kingdom,  its
operations  and the market  price of its  securities  are  directly  affected by
economic and political conditions in the United Kingdom.

         In addition,  the right of holders of Ordinary  Shares and,  therefore,
certain of the rights of holder of ADRs, are governed by English law,  including
the  Companies  Act  1985,  and by the  Company's  Memorandum  and  Articles  of
Association.  These  rights  differ  in  certain  respects  from the  rights  of
shareholders in typical United States corporations.

         Enforcement of Civil Liabilities

         The Company is a public  limited  company  organized  under the laws of
England and Wales. A significant portion of the assets of the Company is located
outside of the United States.  As a result, it may not be possible for investors
to effect  service of process  within the United  States  upon the Company or to
enforce against the Company, in United States courts, judgments obtained in such
courts predicated upon the civil liability  provision of the federal  securities
laws of the United States.  There is doubt as to the  enforceability in England,
in original  actions or in actions for enforcement of judgments of United States
court, of civil liabilities predicated solely upon such securities laws.

                                       13

<PAGE> 16

         Volatility of Market Price

         The  market  price  of  the  Company's   securities   has   experienced
significant  price  volatility  and such  volatility  may  occur in the  future.
Factors such as actual or anticipated  fluctuations  in the Company's  operating
results,  announcements  of  technological  innovations,  new  products  or  new
contracts by the Group or its competitors, developments with respect to patents,
copyrights  or  proprietary  rights,  conditions  and trends in the software and
other technology industries,  adoption of new accounting standards affecting the
software  industry,  general  market  conditions  and other  factors  may have a
significant impact on the market price of the Company's securities. Further, the
stock market has experienced  extreme volatility that has particularly  affected
the market  prices of equity  securities of many high  technology  companies and
that often has been unrelated or disproportionate  to the operating  performance
of such  companies.  These  market  fluctuations,  as well as general  economic,
political and market  conditions  such as recessions or  international  currency
fluctuations, may adversely affect the market price of the Company's securities.

         Dependence on Key Personnel

         Competition  for  qualified  personnel  in  the  software  industry  is
intense,  and there can be no  assurance  that the Group will be able to attract
and retain a sufficient number of qualified personnel to conduct its business in
the  future.  The  Group's  success  depends to a  significant  degree  upon the
continued contributions of its key management,  marketing,  product development,
professional  services and  operational  personnel  including  key  personnel of
acquired companies.  The Group does not have employment  agreements with most of
its key  personnel,  nor does it maintain key man life insurance on any of these
persons. Several senior management personnel are relatively new to the Group and
the Group's  success  will  depend in part on the  successful  assimilation  and
performance  of these  individuals.  As the business of the Group grows,  it may
become increasingly difficult for it to hire, train and assimilate the number of
new employees required. In addition, it is possible that the business changes or
uncertainty  brought about by acquisitions  may cause key employees to leave the
Group,  and certain key members of the management of acquired  companies may not
continue  with the  Group.  Any  difficulty  in  attracting  and  retaining  key
personnel could have a material adverse effect on the Group's business,  results
of operations and financial condition.

         Acquisitions

         The Group completed two significant business combinations during fiscal
1998. See "Recent Acquisitions or Dispositions".  The Group is in the process of
integrating the operations  acquired in these  transactions  with its own. There
can be no assurance that the anticipated benefits of recently concluded business
combinations will be realized.  In addition,  these  acquisitions  could require
significant  additional  management  attention.  The Group  expects to  continue
growing its  business  through  acquisitions.  If the Group is  unsuccessful  in
integrating and managing the recently acquired businesses or other businesses it
may  acquire in the future,  the Group's  business,  results of  operations  and
financial condition could be adversely affected in future periods.

Forward-Looking Statements
- - --------------------------

         This  Form  20-F  contains,  and  incorporates  by  reference,  certain
forward-looking  statements  (as such  term is  defined  in  Section  27A of the
Securities Act and Section 21E of the Exchange Act that are based on the beliefs
of the Company's  management,  as well as  assumptions  made by and  information
currently  available  to,  the  Company's   management.   Such   forward-looking
statements are subject to the safe harbor created by the U.S. Private Securities
Litigation  Reform Act of 1995.  When used in this document and in the documents
incorporated herein by reference, the words "anticipate," "believe," "estimate,"

                                       14

<PAGE> 17

"expect,"  "intends" and similar  expressions,  as they relate to the Group, the
Company  or its  management,  are  intended  to  identify  such  forward-looking
statements.  Such  statements  reflect the  current  views of the Company or its
management  with  respect  to future  events and are  subject to certain  risks,
uncertainties  and  assumptions.   Additionally,  statements  concerning  future
matters such as the features, benefits and advantages of the Company's products,
the  development of new products,  enhancements  or  technologies,  business and
sales strategies, developments in the Company's target markets, matters relating
to distribution channels,  proprietary rights,  competition and facilities needs
and  other   statements   regarding   matters  that  are  not   historical   are
forward-looking  statements.  Should one or more of these risks or uncertainties
materialize,  or should underlying  assumptions  prove incorrect,  the Company's
actual  results,  performance  or  achievements  in fiscal 1999 and beyond could
differ   materially   from  those   expressed   in,  or  implied  by,  any  such
forward-looking  statements.  Factors  that could  cause or  contribute  to such
material  differences  include, but are not limited to, those discussed above in
"Risk Factors",  as well as those  discussed  elsewhere in this Form 20-F and in
the  documents   incorporated  herein  by  reference.   The  inclusion  of  such
forward-looking  information  should not be regarded as a representation  by the
Company  or any other  person  that the  future  events,  plans or  expectations
contemplated  by the  Company  will  be  achieved.  The  Company  undertakes  no
obligation   to  release   publicly   any  updates  or  revisions  to  any  such
forward-looking  statements that may reflect events or  circumstances  occurring
after the date of this Form 20-F.

ITEM 2.   DESCRIPTION OF PROPERTY

         The Group's  worldwide  headquarters  consist of  approximately  80,000
square feet of office space located on an 8-acre site in Newbury, England, which
is owned by the Group. Micro Focus also leases  approximately  4,690 square feet
at a nearby  production  facility,  and the lease for this  facility  expires in
2009.

         Micro Focus maintains a U.S. headquarters in Mountain View, California,
where it leases office space of approximately  56,000 square feet located at 701
East Middlefield Road,  Mountain View,  California 94043, and this lease for its
U.S.  headquarters  expires in 2007. Micro Focus also leases a nearby production
facility in Santa Clara, California that covers approximately 9,000 square feet,
and this lease for the production facility expires in 2002.

         Micro  Focus  also  maintains   facilities  in  the  following   areas:
Philadelphia,  Pennsylvania;  Chicago,  Illinois; New York, New York; Cedarberg,
Wisconsin; Boston,  Massachusetts;  Raleigh, North Carolina; Columbia, Maryland;
Toronto and Montreal,  Canada;  Paris, France;  Munich,  Germany;  Barcelona and
Madrid, Spain; Tokyo, Japan; and Bangalore, India.

         Micro Focus  believes  that its  premises  are  generally  suitable and
adequate for the purposes for which they are used.

ITEM 3.  LEGAL PROCEEDINGS

         There are no material legal proceedings pending to which the Company or
any of its  subsidiaries  is a party or of which  any of their  property  is the
subject.

ITEM 4.  CONTROL OF REGISTRANT

         As far as is known to the  Company,  it is not  directly or  indirectly
owned or controlled by one or more corporations or a foreign government.

                                       15

<PAGE> 18

         The  following  table sets forth  certain  information  as of April 30,
1998, with respect to the Company's outstanding Ordinary Shares held by: (i) any
person  who is  known by the  Company  to be the  owner of more  than 10% of the
Company's Ordinary Shares; and (ii) all directors and officers of the Company as
a group.

Identity of Person or Group         Amount Owned               Percent of Class
- - ---------------------------         ------------               ----------------
Bank of New York (1)                    11,101,620                     13.92%

All directors and officers
as a group (13 persons)                 734,730                         0.92%

- - --------------------
(1) Held  beneficially  as the  depositary of the Company's  ADSs for which ADRs
    have  been  issued.  Each one ADS  represents  five  Ordinary  Shares of the
    Company.

         The Company  knows of no  arrangements  the operation of which may at a
subsequent date result in a change of control of the Company.

ITEM 5.  NATURE OF TRADING MARKET

         The Company's  Ordinary  Shares are listed on the London Stock Exchange
and ADSs,  each  representing  five  Ordinary  Shares,  are traded in the United
States. The ADSs are evidenced by ADRs issued by the Depositary  pursuant to the
terms and conditions of the Deposit Agreement.

         In 1992,  the  Company  listed its ADSs on the Nasdaq  National  Market
where they trade under the symbol MIFGY.  In connection  with such listing,  the
Company has sought and received a waiver of the Nasdaq National Market corporate
governance  requirements  that  were not then  commonly  observed  by  companies
organized in the United  Kingdom (which  include  requirements  for at least two
external directors and an audit committee).

         Effective  as of the close of business on March 13,  1998,  the Company
undertook a subdivision  (or stock split) of its ordinary  shares (the "Ordinary
Shares") on a 5-for-1  basis.  The  Company's  ADSs have been adjusted such that
each ADS represents 5 Ordinary Shares.  Unless provided otherwise herein,  share
and per share  references  included in this Annual  Report have been adjusted to
reflect the impact of the above-mentioned stock split of the Ordinary Shares.

         The following  table sets forth for the periods  indicated (i) the high
and low middle market  quotations for the Ordinary  Shares,  as derived from the
Daily  Official  List of the London Stock  Exchange and (ii) the  equivalent  US
dollar  prices  translated  at the Noon Buying Rate on the date of such high and
low quotations.

                                       16

<PAGE> 19

                                 Ordinary Shares
                                 ---------------
Fiscal Years Ended
January 31,                           High     Low               High      Low
- - ----------------------                -------------              --------------
                                     (in GB Pounds)             (in US Dollars)
1997

  First Quarter                     2.67        1.12            4.06       1.70
  Second Quarter                    2.02        1.29            3.01       1.98
  Third Quarter                     2.08        1.40            3.33       2.17
  Fourth Quarter                    2.28        1.58            3.72       2.63

1998

  First Quarter                     2.75        2.04           4.46        3.29
  Second Quarter                    3.85        2.65           6.45        4.30
  Third Quarter                     4.66        3.27           7.55        5.35
  Fourth Quarter                    5.66        3.88           9.44        6.52

         The table below shows the highest and lowest bid prices for the ADSs in
US Dollars as reported by the Nasdaq National Market for the periods indicated.

                           American Depositary Shares
                           --------------------------

Fiscal Years Ended
    January 31,                              High             Low
- - ---------------------                        ---------------------
                                                (in US Dollars)
1997

First Quarter                                21.25             8.38
Second Quarter                               15.88             9.75
Third Quarter                                16.50            10.50
Fourth Quarter                               19.63            12.75

1998

First Quarter                                 22.50           16.38
Second Quarter                                33.38           21.25
Third Quarter                                 39.13           26.25
Fourth Quarter                                47.50           32.88


         As of April 30, 1998,  2,122,569  Ordinary  Shares and  2,220,324  ADSs
(each  representing  five  Ordinary  Shares)  were held of record in the  United
States.  These  Ordinary  Shares  and ADSs were held by 75  record  holders  and
approximately  1,600 record holders,  respectively,  and  represented  2.66% and
13.92%, respectively, of the total number of Ordinary Shares outstanding.  Since
certain  of  these  Ordinary  Shares  and ADSs  were  held by  brokers  or other
nominees,   the  number  of  record   holders  in  the  United   States  is  not
representative  of the number of beneficial  holders or of where the  beneficial
holders are resident.

                                       17

<PAGE> 20

ITEM 6.  EXCHANGE CONTROLS AND OTHER LIMITATIONS AFFECTING SECURITY HOLDERS

         Although there are currently no UK laws,  decrees or  regulations  that
restrict the export or import of capital,  including foreign exchange  controls,
or that affect the remittance of dividends, interest or other payments to non-UK
resident  holders of Ordinary  Shares or ADSs,  dividends  may not be paid under
current English law to the  governments of Iraq or Libya (or persons  exercising
public  functions  in such  countries)  or to any resident of Iraq or any person
treated as so  resident  (each of the  foregoing,  a  "Prohibited  Person").  No
dividends  have ever been paid by the Company.  See "Item  8-Selected  Financial
Data - Dividends."

         There are no  limitations  under English law or in the  Memorandum  and
Articles  of  Association  of the  Company  that are  applicable  only to non-UK
shareholders  relating to the right to hold or exercise voting rights  attaching
to the Ordinary Shares or ADSs.  However,  under current  English law,  Ordinary
Shares or ADSs may not be owned by a Prohibited Person.

ITEM 7.  TAXATION

         The  following  summary does not address  United  States state or local
taxes nor does it address  foreign law other than that of the United  Kingdom as
it would  affect US  holders  (persons  resident  in the  United  States and not
resident in the United  Kingdom,  under the current double  taxation  convention
between the United States and the United Kingdom). Non US holders may experience
significantly  different  tax  consequences  and  should  consult  their own tax
advisors.

         In addition,  the following is a general  summary that does not address
all  material tax  consequences  of the  ownership  of Ordinary  Shares or ADSs.
Holders of Ordinary  Shares or ADS should  consult  their own tax advisors as to
the particular tax  consequences  to them of ownership of the Ordinary Shares or
ADSs.   The   following   summary  does  not  take  into  account  the  specific
circumstances  of any  particular  shareholders  (such as  tax-exempt  entities,
certain insurance companies, broker dealers, shareholders liable for alternative
minimum tax, shareholders that actually or constructively own 10% or more of the
voting shares of the Company,  shareholders that hold Ordinary Shares or ADSs as
part of a straddle or a hedging or conversion transaction, or shareholders whose
functional  currency  is not the US  dollar),  some of which may be  subject  to
special rules.

UK Income Taxation of Dividends
- - -------------------------------

         No dividends have ever been paid by the Company.  However, in the event
dividends  were to be paid in cash and  denominated  in dollars,  the  following
would apply.

         The  Company is  required  when  paying a dividend to account to the UK
Inland Revenue for an advance  payment of corporation  tax ("ACT").  The rate of
ACT is currently 1/4 of any dividend paid to  shareholders,  which is equivalent
to 20% of the combined dividend paid and related ACT.

         An  individual  shareholder  resident  in the United  Kingdom is for UK
income tax  purposes  treated as having  taxable  income equal to the sum of the
dividend  paid to him plus a tax credit,  which equals the ACT in respect of his
dividend.  The tax credit is  available to be set against the  individual's  tax
liability on the dividend and may in appropriate cases be refunded to him.

                                       18

<PAGE> 21

         Under the current double income taxation  convention between the United
Kingdom and the United States, subject to certain exceptions,  a shareholder who
is a US resident individual, including an ADR holder, will be entitled under the
convention  and current UK law to receive,  in addition to any dividend  paid by
the  Company,  the tax credit in respect of such  dividend,  but reduced by a UK
withholding tax equal to 15% of the sum of the dividend paid and the tax credit.
US corporate  shareholders are generally treated in the same way as individuals,
provided,  however,  that in the case of a corporate  shareholder that controls,
directly or indirectly, 10% of the voting shares of the Company a reduced credit
and a lower rate of withholding apply.

         No credit is available and no withholding  tax applies to a shareholder
whose holdings are effectively  connected with either a permanent  establishment
in the United  Kingdom from which the  shareholder  carries on a business in the
United Kingdom or a fixed base in the United Kingdom from which the  shareholder
performs  independent  personal services.  In such a case, special provisions of
the convention on business  profits and on independent  personal  services would
apply. Special rules apply in the case of shareholders that are US corporations,
and are either:  (a) residents in the United Kingdom;  or (b) US corporations at
least 25% of the capital of which is held,  directly or  indirectly,  by persons
that are not  individual  residents or  nationals of the United  States and that
satisfy  certain  other  conditions.  Further  special  rules  may  apply if the
shareholder:  (i) is a  partnership,  an estate or a trust that is a resident of
the  United  States;  (ii) is  exempt  from  taxation  in the  United  States on
dividends paid by the Company;  or (iii) owns 10% or more of the class of shares
of the Company paying the dividend.

         In the event of a dividend,  the Bank of New York can arrange,  subject
to certain  exceptions,  for the tax credit (net of the  withholding  tax) to be
refunded,  at the same time as and together with any dividend being paid to a US
ADR holder  otherwise  entitled  to a refund,  if the ADR holder  completes  the
declaration  on the reverse of the  dividend  check and  presents  the check for
payment within three months from the date of issue of the check. ADR holders who
do not satisfy these  requirements  must, in order to obtain a refund of the tax
credit  (net  of the  withholding  tax),  file  in the  manner  and at the  time
described  in Revenue  Procedure  80-18,  1980-1  C.B.623 and Revenue  Procedure
81-58,  1981-2  C.B.678,  a claim for refund of the tax credit  identifying  the
dividends with respect to which the tax credit was paid.  These  arrangements do
not apply to certain  shareholders or ADR holders,  including certain investment
or holding  companies and bodies  exempt from US tax on the dividends  received,
who must make a direct claim, as summarized  below. An ADR holder should consult
its own tax advisor to determine  whether UK authorities  have taken any actions
which would deny an ACT refund.

         Claims for refund of tax credit (less UK withholding  tax) must be made
within six years of the UK year of  assessment  (generally  the 12-month  period
ending  April 5 in each  year)  in which  the  related  dividend  was  paid,  in
accordance with the procedures set out below.

         The first claim by a shareholder  for a refund of tax credit is made by
sending the  appropriate  UK form in  duplicate  to the Director of the Internal
Revenue  Service  Center with which the  shareholder's  last federal  income tax
return was filed.  Forms may be  obtained  from the IRS  Assistant  Commissioner
(International),  950 L'Enfant Plaza South S.W. Washington,  DC 20024. Because a
refund claim is not  considered  made until the UK tax  authorities  receive the
appropriate form from the Internal Revenue Service,  forms should be sent to the
Internal  Revenue  Service  well  before the end of the  application  limitation
period.  Any claim for refund of tax credit by a US shareholder  after the first
claim should be filed  directly  with the  Financial  Intermediaries  and Claims
Office  (International),  Fitz  Roy  House,  P.O.  Box 46,  Nottingham  NG2 1BD,
England.

                                       19

<PAGE> 22

         Legislation has recently been enacted (the UK Finance Act (No.2 ) 1997)
which will reduce the rate of tax credits  available  to UK resident  individual
shareholders  on dividends paid by the Company to 10% of the gross dividend from
April 1999.  Accordingly with effect from April 1999, an eligible US holder will
no longer be entitled to receive a treaty payment as the 15% UK withholding  tax
will exceed the tax credit amount. The amount of the excess will not be deducted
from the cash dividend entitlement of the eligible US holder which will continue
to be paid  free of UK  withholding  tax.  US  holders  and  other  shareholders
resident  outside the United  Kingdom who are in any doubt about their  position
should  consult  an  appropriate  professional  adviser  on the  effect of these
changes for them.

         In his U.K. "Green" Budget  announcement made on November 25, 1997, the
UK Chancellor  of the Exchequer  announced the abolition of ACT from April 1999,
which was  confirmed in his budget on March 17, 1998.  Even if this  proposal is
enacted, dividends will continue to be paid free of withholding tax.

US Federal Income Taxation of Dividends
- - ---------------------------------------

         For US income tax purposes,  a US holder of ADRs will realize  dividend
income in an amount equal to the sum of any cash  dividend  paid and the related
tax credit,  without reduction for any UK withholding tax thereon. Such dividend
income will  generally  not be eligible  for the  dividends  received  deduction
allowed to corporations.  Subject to certain limitations, the UK withholding tax
will be treated as a foreign  income tax that may be claimed as a credit against
US federal  income tax  liability.  The dividend  income  will,  for purposes of
computing  the foreign tax credit  limitation,  constitute  income from a source
outside the United  States but,  with certain  exceptions,  will also be treated
together with other items of "passive" or "financial  service"  income.  Special
rules,  not discussed  here,  apply for purposes of determining  the foreign tax
credit  available to a US  corporation  that  controls 10% or more of the voting
shares of the Company.

Taxation on Capital Gains
- - -------------------------

         Under the current double income taxation  convention between the United
Kingdom and the United States,  each country  generally may tax capital gains in
accordance  with the  provisions  of its  domestic  law.  Under  present UK law,
residents of the United  States who are not resident or  ordinarily  resident in
the United  Kingdom will not be liable for UK capital gains tax on capital gains
made on the  disposal of their  Ordinary  Shares  unless such shares are held in
connection  with a trade  carried on in the United  Kingdom  through a permanent
establishment. US citizens or corporations who are also liable for UK tax may be
liable  for both UK and US tax in  respect  of a gain on the  disposal  of ADSs.
However,  subject to the  limitations  set out in the Code,  such persons may be
entitled to a tax credit  against  their federal tax liability for the amount of
the UK tax paid in respect of such gain. A US resident  holder of an ADR will be
liable  for US federal  income  tax on such  gains to the same  extent as on any
other gains from sales of stock.

UK Inheritance Tax
- - ------------------

         Under the current double estates and gift taxation  convention  between
the United States and the United Kingdom,  Ordinary Shares held by an individual
shareholder  who is domiciled  for the purpose of the  convention  in the United
States and is not for the  purposes of the  convention  a national of the United
Kingdom will not,  provided any tax  chargeable in the United States is paid, be
subject to UK  inheritance  tax on the disposal of shares by way of gift or upon
the individual's  death unless the shares are part of the business property of a
permanent  establishment of the individual in the United Kingdom or, in the case
of a shareholder who performs independent personal services,  pertain to a fixed
base situated in the United Kingdom.  In the  exceptional  case where the shares
are subject both to UK inheritance tax and to US federal gift or estate tax, the
convention  generally  provides  for double  taxation to be relieved by means of
credit relief.

                                       20

<PAGE> 23

US Estate Tax
- - -------------

         US  residents  and US citizens  will be subject to an estate tax on the
fair market value of the shares at the date of death.  The estate tax is imposed
on the value of all  assets,  subject to a specific  dollar  credit and  certain
deductions.  If the  assets are passed in a tax  deductible  way to a  surviving
spouse, the estate tax is deferred. If the surviving spouse is not a US citizen,
the tax is  only  deferred  if a  specialized  trust  is  established  with a US
trustee.

UK Stamp Duty and Stamp Duty Reserve Tax
- - ----------------------------------------

         Charges to UK stamp duty and/or  stamp duty reserve tax ("SDRT") may be
imposed in respect of, inter alia, the following transactions:

         (a)      the transfer of an ADS;

         (b)      the transfer of an Ordinary Share;

         (c)      the deposit of an Ordinary Share with the Custodian  under the
                  Deposit Agreement and the subsequent issue of an ADR; and

         (d)      the transfer of an Ordinary Share on surrender of an ADS.

         This section discusses in turn each such possible charge.

         No UK stamp  duty will be payable on any  transfer  of an ADS  provided
that the instrument or transfer is executed and remains outside the UK, nor will
there be any  liability to SDRT in respect of any  agreement for the transfer of
ADSs.

         Ad valorem  stamp duty will be charged on  conveyances  or transfers of
Ordinary  Shares  at the  rate  of 1/2% of the  consideration,  if any,  for the
transfer.

         SDRT  will be  imposed,  at the rate of 1/2% of the  consideration  for
transaction,  if an agreement is made for the sale of Ordinary Shares, unless an
instrument  of transfer of the Ordinary  Shares in favor of the purchaser or its
nominee  is  executed  and  duly  stamped.  SDRT is in  general  payable  by the
purchaser of Ordinary  Shares,  but regulations have been made which provide for
collection from other persons in certain circumstances.

         Ad valorem  stamp duty will be imposed on any  instrument  transferring
Ordinary  Shares  to a nominee  or agent  for a  depositary  which  then  issues
depositary  receipts (such as the ADRs). Where the instrument is liable to stamp
duty as a "conveyance on sale"  (because it completes a sale of Ordinary  Shares
or ADSs), then the rate of duty will be 1 1/2% of the consideration for the sale
implemented by the instrument. Where the instrument of transfer is not stampable
as a  conveyance  on sale,  then the rate of duty  will be 1 1/2% of the  market
value of the security transferred by the instrument.

         There  is also a  potential  charge  to SDRT  which  will  apply  where
Ordinary Shares are  transferred to a nominee or agent for the Depositary  under
an  arrangement  under which the  Depositary  issues ADRs.  SDRT,  which will be
payable  by  the  Depositary,  will  be  charged  at a  rate  of 1  1/2%  of the

                                       21

<PAGE> 24

consideration for the transfer.  Where there is no such consideration,  the rate
of the SDRT will be 1 1/2% of the market  value of the  securities  transferred.
The  charge to SDRT will,  however,  be reduced  by the  amount,  if any,  of ad
valorem stamp duty paid on the instrument transferring the Ordinary Shares.

         A transfer  of  Ordinary  Shares  from the  Depositary  or its agent or
nominee to an ADR holder, or a person designated by such holder, on cancellation
of an ADS which is liable to duty as a "conveyance of sale" because it completes
a sale of such Ordinary Shares, will be liable to ad valorem stamp duty, payable
by the  purchaser,  at the rate of 1/2% of the  consideration,  if any,  for the
transfer.  A transfer of Ordinary  Shares  from the  Depositary  or its agent or
nominee to an ADR holder on  cancellation  of an ADS which is not liable to duty
as a "conveyance on sale" will be liable to a fixed stamp duty of 50p.

Other US Issues
- - ---------------

         As of May 22, 1998, the Company is not a controlled foreign corporation
("CFC"), a passive foreign  investment  company ("PFIC"),  or a foreign personal
holding company  ("FPHC"),  and the Company does not anticipate  becoming a CFC,
PFIC or FPHC. Neither the Company nor its advisers have a duty or will undertake
to inform US  shareholders  of changes in  circumstances  which  would cause the
Company to become a CFC, PFIC or a FPHC. US  shareholders  should  consult their
own tax advisers concerning the status of the Company as a CFC, PFIC or FPHC.

ITEM 8.  SELECTED FINANCIAL DATA

Selected Consolidated Financial Data
- - ------------------------------------

         The Selected Consolidated Financial Data in US Format set forth on page
16 and the Selected  Consolidated  Financial Data in UK Format set forth on page
44 of the Micro Focus 1998 Annual Report to Shareholders are incorporated herein
by reference.

Exchange Rates
- - --------------

         The  following  table  sets  forth,  for the  periods  and as of  dates
indicated,  the  average,  high,  low and end of period Noon Buying Rates for GB
pounds in US dollars per GBP 1.

Fiscal Year Ended January 31,       Average*    High      Low    Period End
- - ----------------------------        --------    ----      ----   -----------

1994.................................  1.50     1.59      1.42    1.49
1995.................................  1.55     1.64      1.46    1.58
1996.................................  1.57     1.61      1.51    1.51
1997.................................  1.58     1.71      1.49    1.60
1998.................................  1.64     1.70      1.58    1.63

* The  average  of the  exchange  rates on the last day of each  calendar  month
during the period.

         On April 30, 1998, the Noon Buying Rate was $1.67 per GBP 1.

         Fluctuations  in the  exchange  rate  between  the GB pound  and the US
dollar  will affect the US dollar  amounts  received by holders of the ADSs upon
conversion by the Depositary of cash dividends paid in GB pounds on the Ordinary
Shares  represented by the ADSs and may affect the relative market prices of the
ADSs in the United States and the Ordinary Shares in the United Kingdom.

                                       22

<PAGE> 25

         With respect to the effect of exchange rate fluctuations on the Group's
results of operations,  see "Management's  Discussion and Analysis of Results of
Operations and Financial Condition - Exchange Rate Fluctuations" on pages 22 and
50 of the Micro  Focus 1998 Annual  Report to  Shareholders,  which  sections on
exchange rate fluctuations are incorporated herein by reference.

Dividends
- - ---------

         The Company has never paid cash dividends on its Ordinary  Shares.  The
Company has  investigated  the  possibility of paying  dividends and reviews the
issue from time to time.

         If dividends  were paid,  they would  probably be paid in GB pounds and
exchange rate  fluctuations  would affect the US dollar  amounts that holders of
Ordinary  Shares  would  receive on  conversion  by them,  or in the case of ADR
holders the Depositary,  of such cash dividends.  Moreover,  fluctuations in the
exchange  rate  between  the GB  pound  and  the US  dollar  affect  the  dollar
equivalent  of the  sterling  price  of  Ordinary  Shares  on the  London  Stock
Exchange.

ITEM 9.   MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
          RESULTS OF OPERATIONS

         Management's  Discussion and Analysis of Results of Financial Condition
and Results of Operations for the fiscal years ended January 31, 1998,  1997 and
1996,  which is  contained on pages 17 through 22 and pages 45 through 50 of the
Micro  Focus 1998  Annual  Report to  Shareholders,  is  incorporated  herein by
reference.

ITEM 9A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not applicable.

ITEM 10. DIRECTORS AND OFFICERS OF REGISTRANT

         The Memorandum and Articles of Association of the Company provide that,
unless otherwise determined by ordinary resolution of the Company, the number of
directors  shall be not  less  than  two in  number.  There  are  currently  six
directors.  At each annual general  meeting,  one-third of the directors who are
subject  to  retirement  by  rotation  (or,  if their  number  is not three or a
multiple of three,  the number  nearest to but not  exceeding  one-third)  shall
retire from office. A director appointed by the directors to an executive office
is  not  subject  to  retirement  by  rotation.  However,  notwithstanding  such
provision,  the  directors  have since the  formation of the Company  retired by
rotation.

         Executive  officers of the Company serve at the discretion of the Board
of Directors.

         The directors and executive officers of the Company,  effective May 22,
1998, are as follows:

Board of Directors
- - ------------------
                                                     
Name                    Position                      Date Elected or Appointed
- - ----                    ---------                     --------------------------

Paul A. Adams           Director and  Vice President,            November 1986
                        International Sales


                                       23

<PAGE> 26


J. Michael Gullard      Director and Chairman                    May 1995

Harold Hughes           Director                                 December 1993

Martin Waters           Director, President and                  July 1997
                        Chief Executive Officer

J. Sidney Webb          Director                                 December 1997


Executive Officers
- - ------------------

Name                    Position                                Date Appointed
- - ----                    --------                               ---------------- 

Stanley Blaustein       Vice President and                       November 1996
                        Chief Information Officer

Richard Butts           Vice President, Human Resources          June 1996

Michael Mahoney         Senior Vice President,                   May 1998
                        North American Sales Operations

Buff Jones              Senior Vice President,                   March 1998
                        Business Development

Christopher Sanders     Senior Vice President,                   September 1997
                        Product Operations

Richard Van Hoesen      Senior Vice President,                   March 1998
                        Chief Financial Officer and
                        Secretary

         Biographical  information with respect to the directors and officers is
shown below.

     Mr.  Adams has been a director  for the Company  since 1986,  has served in
various  executive  capacities with the Company since 1978 and is currently Vice
President, International Sales of the Company.

     Mr.  Gullard has been a  non-executive  director  of the Company  since May
1995.  He is  General  Partner  of  the  venture  capital  firm  of  Cornerstone
Management.

     Mr.  Waters  joined the Company as a director and its  President  and Chief
Executive Officer in July 1997.

     Mr. Hughes has been a non-executive  director of the Company since December
1993. He is Chief Executive Officer of Pandesic LLC.

     Mr. Webb has been a  non-executive  director of the Company since  December
1997. He is Chairman of Titan Corporation.

                                       24

<PAGE> 27

     Mr. Blaustein joined the Company in November 1996 as its Vice President and
Chief Information Officer.

     Mr. Butts has served in various  capacities with the Company since 1983 and
is currently Vice President,
Human Resources.

     Mr.  Mahoney  joined the Company in May 1998 as its Senior Vice  President,
North American Sales Operations.

     Ms.  Jones  joined the Company in March 1998 as its Senior Vice  President,
Business Development.

     Mr.  Sanders  joined the  Company  in  September  1997 as its  Senior  Vice
President,   Strategic  Planning  and  became  Senior  Vice  President,  Product
Operations of the Company in January 1998.

     Mr.  Van  Hoesen  joined  the  Company  in March  1998 as its  Senior  Vice
President,  and Chief Financial Officer. In May 1998, Mr. Van Hoesen also became
the Secretary of the Company.

         There are no family  relationships  between any  director or  executive
officer  and  any  other  director  or  executive   officer  and  there  are  no
arrangements or understandings between any executive officer or director and any
other person pursuant to which an executive  officer or director was or is to be
selected to such position.

ITEM 11. COMPENSATION OF DIRECTORS AND OFFICERS

         For the fiscal year ended  January 31, 1998,  the  aggregate  amount of
compensation  paid by Micro Focus to all  directors  and officers as a group (15
persons) for services in all capacities  totaled GBP  1,964,000/$3,222,000.  For
the same  period,  the  compensation  of the  chairman  of Micro  Focus  was GBP
50,000/$82,000. The aggregate amount set aside or accrued by Micro Focus for the
fiscal year ended  January 31, 1998 to provide  pension,  retirement  or similar
benefits for  directors  and  officers of Micro Focus,  pursuant to any existing
plan provided or contributed to by Micro Focus, totaled GBP 47,000/$77,000.

         The  amounts  paid to the  directors  and  officers  as a group  may be
divided  as   follows:   GBP   932,000/$1,514,000   was  paid  as  salary,   GBP
73,000/$120,000   was  paid  as   director's   fees,   other   benefits  of  GBP
211,000/$345,000,  consulting  fees of GBP  120,000/$200,00  paid to one  former
director,  compensation  payments for loss of office of GBP  137,000/$225,000 to
one former  director,  and the remainder was payable under three  different cash
bonus programs.  Each cash bonus program sets certain operating plans, and bonus
amounts are paid based upon the Group's  performance against the operating plan.
Further  compensation  information  is provided  under  "Executive  Remuneration
Committee's  Report -  Directors  Remuneration  Policy"  on page 41 of the Micro
Focus 1998 Annual Report to  Shareholders,  which  compensation  information  is
incorporated herein by reference.

ITEM 12. OPTIONS TO PURCHASE SECURITIES FROM REGISTRANT OR SUBSIDIARIES

         The Company has four share option plans (the "Micro Focus Plans"),  the
Micro Focus Share Option Plan 1983-1984, the Micro Focus Share Option Plan 1991,
the Micro  Focus Group  Employee  Benefit  Trust 1994 (the "1994  Plan") and the
Micro Focus Share  Option Plan 1996 (the "1996  Plan").  The share  option plans
provide for the granting of options to purchase  Ordinary  Shares in the Company

                                       25

<PAGE> 28

to  Micro  Focus  employees  and  consultants.  The  Company  currently  has the
authority to grant stock options under the 1994 Plan and the 1996 Plan.

         In  connection  with the  Company's  acquisition  of XDB,  the  Company
assumed the XDB Systems,  Inc. 1992 Stock Option Plan and the XDB Systems,  Inc.
1996 Stock Option Plan (the "XDB  Plans"),  and the  outstanding  stock  options
under  the  XDB  Plans  as of  January  20,  1998,  the  effective  date  of the
acquisition,  were converted into stock options to purchase  Ordinary  Shares of
the Company. No further stock options have been or will be granted under the XDB
Plans.

         At April 30, 1998, there were outstanding stock options under the Micro
Focus Plans and XDB Plans to purchase an aggregate of 11,216,336 Ordinary Shares
with  exercise  prices  ranging from GBP 1.08 to GBP 7.08 and  expiration  dates
ranging  from 1998 to 2008.  At the same  date,  the  following  directors  (and
directors and officers as a group) held options to purchase the number of shares
set forth opposite their respective names:


<TABLE>
<CAPTION>


                       Number of Shares            Option Price                Expiration Date
                       ----------------            ------------                ---------------
<S>                          <C>                       <C>                            <C>    
Paul A. Adams                8,000                   GBP 1.084                  August 8, 1998
                           286,500                   GBP 1.37                   April 9, 2003
                            50,000                   GBP 2.118                  March 5, 2007

Ronald H. Forbes           256,500                   GBP 1.37                   April 9, 2003

Harold Hughes              50,000                    GBP 2.996                  August 19, 2002
                           10,000                    GBP 2.396                  June 16, 2004

J. Michael Gullard         50,000                    GBP 2.134                  June 2, 2004
                          250,000                    GBP 1.67                   June 21, 2006

Martin Waters           1,187,500                    GBP 4.202                  September 16, 2004
                        1,812,500                    GBP 4.202                  September 16, 2007

Directors and Officers
  as a group
 (13 persons)              10,000                    GBP   1.084                August 8, 1998
                          667,950                    GBP   1.37                 April 10, 2003
                          525,000                    GBP   1.466                September 11, 2006
                          250,000                    GBP   1.67                 June 21, 2006
                          120,000                    GBP   1.81                 December 3, 2006
                           50,000                    GBP   2.118                March 5, 2007
                           50,000                    GBP   2.134                June 2, 2004
                           10,000                    GBP   2.396                June 16, 2004
                           50,000                    GBP   2.996                August 19, 2002
                        1,187,500                    GBP   4.202                September 16, 2004
                        2,062,500                    GBP   4.202                September 16, 2007
                          175,000                    GBP   6.25                 March 4, 2008

</TABLE>


                                       26

<PAGE> 29


ITEM 13. INTEREST OF MANAGEMENT IN CERTAIN TRANSACTIONS

         The  information  required  by this  Item  is  incorporated  herein  by
reference   from   "Executive   Remuneration    Committee's    Report-Directors'
Remuneration" on page 42 of the Micro Focus 1998 Annual Report to Shareholders.


                                     PART II

ITEM 14. DESCRIPTION OF SECURITIES TO BE REGISTERED

The Registrant has elected to respond to this Item.

Description of Ordinary Shares
- - ------------------------------

         The  following  summarizes  certain  rights of holders of the Company's
Ordinary  Shares based on the Company's  Memorandum  and Articles of Association
("Articles  of  Association")  and  English  law in force as of the date of this
Annual  Report.  The summary does not purport to be complete and is qualified in
its entirety by reference to the Articles of Association, which are incorporated
by reference in this Annual Report.

         The  authorised  share capital of the Company is GBP 2,250,000  divided
into 112,500,000 Ordinary Shares of 2p each, of which 79,416,935 Ordinary Shares
were outstanding on January 31, 1998. Each of the issued Ordinary Share is fully
paid and not subject to any further calls or assessments  by the Company.  There
are no  conversion  rights,  redemption  provisions  or sinking fund  provisions
related to the Ordinary  Shares.  The Ordinary  Shares are issued in  registered
form.  See Item 16 for a  description  of the  five-for-one  stock  split of the
Ordinary Shares effective as of the close of business on March 13, 1998.

         In the following description,  a "shareholder" is the person registered
in the Company's  register of members as the holder of the relevant  share.  The
Depositary  for the Company's  ADSs will be the  shareholder in respect of those
Ordinary Shares represented by ADS against which ADRs are issued pursuant to the
Deposit Agreement.

         Dividends

         All  dividends  on the  Ordinary  Shares  shall  be  declared  and paid
according  to the  amount  paid up on the  Ordinary  Shares  (otherwise  than in
advance  of calls) but no  dividend  shall be  declared  in excess of the amount
recommended  by the  directors.  The  directors may from time to time pay to the
members of the Company such interim  dividends as appear to the  directors to be
justified  by the  profits of the  Company  available  for  distribution.  Final
dividends may be declared by resolution of the members on the  recommendation of
the Board.  There are no fixed dates on which entitlement to dividends arises on
the Ordinary Shares.

         Any dividend unclaimed after a period of 12 years from the date when it
became due for payment  shall,  if the  directors so resolve,  be forfeited  and
shall cease to remain owing by the Company.

         Rights in a Winding Up

         In the event of a  winding-up  or  reduction  of capital of the Company
involving repayment,  the assets of the Company available for distribution among
the  members  shall be  divided  between  the  holders  of the  Ordinary  Shares
according to the respective number of shares held by them and in accordance with

                                       27

<PAGE> 30

the  provisions  of The  Companies  Act 1985 of Great  Britain,  as amended (the
"Companies  Act").  The  liquidator  may, with the sanction of an  extraordinary
resolution  of the Company and subject to the  Companies  Act,  divide among the
members in specie the whole or any part of the assets of the Company.

         Voting

         Voting at any  general  meeting of  shareholders  is by a show of hands
unless a poll is duly  demanded.  A poll may be demanded by (i) the  chairman of
the  meeting,  (ii) at least two  shareholders  entitled to vote at the meeting,
(iii) any  shareholder or  shareholders  representing  in the aggregate not less
than one-tenth of the total voting rights of all  shareholders  entitled to vote
at  the  meeting,  or  (iv)  any  shareholder  or  shareholders  holding  shares
conferring  a right to vote at the meeting on which there have been paid up sums
in the  aggregate  equal to not less than  one-tenth of the total sum paid up on
all the  shares  conferring  that  right.  On a show of hands,  every  holder of
Ordinary  Shares who is present  in person at a general  meeting of the  Company
will have one  vote,  and on a poll,  every  holder of  Ordinary  Shares  who is
present in person or by proxy will have one vote per share. The necessary quorum
for a shareholder  meeting shall be a minimum of two persons entitled to vote on
the business to be transacted,  each being a member or a proxy for a member or a
duly authorised  representative of a corporation.  Unless otherwise  required by
law or the Company's Articles of Association,  voting in a general meeting is by
ordinary  resolution  (e.g.,  resolutions  for the  election of  directors,  the
approval of  financial  statements,  the  declaration  of final  dividends,  the
appointment of auditors,  the increase of authorized  share capital or the grant
of authority to allot shares).  An ordinary  resolution requires the affirmative
vote of a majority of the votes cast at a meeting at which there is a quorum.  A
special  resolution (e.g.,  relating to certain matters concerning an alteration
of the Company's  Articles of  Association or a winding-up of the Company) or an
extraordinary resolution (e.g., modifying the rights of any class of shares at a
meeting of the holders of such class) requires the affirmative  vote of not less
than  three-fourths  of the votes cast.  Meetings are  generally  convened  upon
advance  notice of 21 or 14 clear days (not  including  the days of  delivery or
receipt of the notice) depending on the nature of the business to be transacted.

         Pre-Emptive Rights

         Under Part III of the Companies Act, no equity securities which are, or
are to be, paid for wholly in cash (except shares held under an employees' share
scheme) may be  allotted by the Company  unless the Company has made an offer to
the holders of its Ordinary Shares to allot the equity securities to them on the
same or more favourable terms and in proportion to their shareholdings.  In this
context, equity securities generally means, in relation to the Company, Ordinary
Shares,  i.e.,  shares  with no  restrictions  on the  amounts  receivable  in a
distribution  of dividends or capital and all rights to subscribe for or convert
into such shares.

         This statutory  pre-emption  right does not,  however,  apply where the
right has been  disapplied  by a special  resolution  of the  shareholders  of a
company.  In the case of the  Company,  by a  special  resolution  passed at the
annual general meeting of the Company on June 4, 1997, the statutory pre-emption
right was  disapplied in respect of the allotment of equity  securities for cash
in connection  with (i) a rights issue in favor of ordinary  shareholders  where
the equity securities respectively attributable to the interests of all ordinary
shareholders are proportionate  (as nearly as may be) to the respective  numbers
of Ordinary  Shares held by them but subject to such exclusions as the directors
may consider  appropriate  to deal with  fractional  entitlements  or holders of
shares outside the United Kingdom or (ii) the allotment of equity  securities up
to an aggregate nominal value of GBP 76,709.  This  disapplication  will, unless
extended or  renewed,  expire on the date of the annual  general  meeting of the
Company in 1998, or, if earlier, on September 4, 1998.

                                       28

<PAGE> 31

         Variation of Rights and Share Capital

         The Company  may by ordinary  resolution  increase  its share  capital,
consolidate  and divide all or any of its shares into  shares of larger  amounts
and,  subject to the provisions of the Companies Act,  subdivide its shares into
shares of smaller amount or cancel shares which have not been taken or agreed to
be taken by any person.  Subject to the  provisions  of the  Companies  Act, the
Company may by special  resolution reduce its share capital,  capital redemption
reserve and any share  premium  account.  The Company may also,  subject to such
approvals as are required by the Companies Act, purchase its own shares.

         Subject to the provisions of the Companies Act, the rights  attached to
any class of shares may be varied  with the consent in writing of the holders of
three-fourths  in nominal value of the issued shares of that class,  or with the
sanction  of an  extraordinary  resolution  passed at a separate  meeting of the
holders  of the shares of that  class.  At any  separate  general  meeting,  the
necessary  quorum is one or more persons  holding or  representing  by proxy not
less than  one-third  in  nominal  amount of the  issued  shares of the class in
question (but at any adjourned  meeting,  any person holding shares of the class
or his proxy shall be a quorum).

         Disclosure of Interests

         The  Companies  Act gives the Company  power to require  persons who it
knows are, or has reasonable  cause to believe to be, or to have been within the
previous  three  years,  interested  in its relevant  share  capital to disclose
prescribed  particulars of those  interests.  For this purpose  "relevant  share
capital" means the Company's  issued share capital carrying the right to vote in
all  circumstances at a general meeting of the Company.  Failure to provide in a
timely  manner  the  information  requested  may  result  in the  imposition  of
sanctions against the holder of the relevant shares as provided in the Companies
Act. The Articles of  Association of the Company impose the withdrawal of voting
rights of such shares and restrictions on the rights to receive dividends on and
to transfer such shares. In this context,  the term "interest is broadly defined
and will  generally  include an  interest of any kind in shares,  including  the
interest of a holder of an ADS. In addition, under the Companies Act, any person
who  acquires  (alone or, in  certain  circumstances,  with  others) a direct or
indirect  interest in the relevant share capital of the Company in excess of the
"notifiable  percentage"  (currently  3%, or 10% for certain  types of interest)
comes under an obligation to disclose  prescribed  information to the Company in
respect of those shares  within a period of two business  days. An obligation of
disclosure  also arises where such  person's  notifiable  interest  subsequently
falls below the notifiable percentage or where, above that level, the percentage
of the Company's relevant capital in which such person is interested  (expressed
in whole numbers) increases or decreases.

         Miscellaneous

         There are currently no United Kingdom foreign exchange  controls on the
payment of  dividends  on the  Ordinary  Shares or the conduct of the  Company's
operations. There are no restrictions under the Articles of Association or under
English law that limit the right of  non-resident  or foreign  owners to hold or
vote the Company's Ordinary Shares.

Description of American Depositary Receipts
- - -------------------------------------------

         The  following  is a summary of certain  provisions  of the Amended and
Restated Deposit Agreement (the "Deposit Agreement") dated as of March 16, 1998,
entered  into  by  the  Company,  The  Bank  of New  York,  as  depositary  (the
"Depositary," such term to include any successor Depositary), and all Owners and
holders  from time to time of ADRs,  pursuant to which the ADRs are issued.  The
Deposit Agreement will be governed by the laws of the State of New York.

                                       29

<PAGE> 32

         This  summary  does not  purport to be  complete  and is subject to and
qualified in its entirety by reference to the Deposit  Agreement,  including the
form of ADRs. Terms used herein and not otherwise defined will have the meanings
set forth in the  Deposit  Agreement.  Copies of the Deposit  Agreement  and the
Memorandum  and  Articles  of  Association  of the  Company  are  available  for
inspection at the Corporate Trust Office of the Depositary, currently located at
101 Barclay  Street,  New York, New York 10286,  and at the London office of the
Depositary (the  "Custodian"),  currently located at 46 Berkeley Street,  London
W1X 6AA, England.  The Depositary's  principal executive office is located at 48
Wall Street, New York, New York 10286.

         American Depositary Receipts

         ADRs representing  ADSs are issuable by the Depositary  pursuant to the
Deposit  Agreement.  Each ADS represents five Ordinary Shares (together with any
additional  Ordinary Shares at any time deposited or deemed  deposited under the
Deposit Agreement and any and all other  securities,  property and cash received
by the  Depositary  or the  Custodian  in respect  thereof and at such time held
under the Deposit  Agreement,  "Deposited  Securities").  Only  persons in whose
names ADRs are registered on the books of the Depositary  will be treated by the
Depositary and the Company as owners (the "Owners").

         Deposit, Transfer and Withdrawal

         The Depositary  has agreed,  subject to the terms and conditions of the
Deposit  Agreement,  that upon delivery to the Custodian of Ordinary  Shares (or
evidence of rights to receive Ordinary  Shares),  accompanied by any appropriate
instruments of transfer or endorsement in a form  satisfactory to the Custodian,
and  any  other  documents  required  by  the  Depositary  or the  Custodian  in
accordance with the Deposit Agreement,  the Depositary will, upon payment of the
fee of the  Depositary  and of all  taxes  and  governmental  charges  and fees,
execute and deliver at its Corporate  Trust Office to, or upon the order of, the
person  or  persons  named  in the  notice  of the  Custodian  delivered  to the
Depositary or requested by the person  depositing  such Ordinary Shares with the
Depositary,  an ADR or ADRs,  registered  in the name or names of such person or
persons, and representing any authorized number of ADSs requested by such person
or persons.

         The Depositary has no obligation to accept  Ordinary Shares for deposit
from any  person or entity  identified  by the  Company  as  holding  Restricted
Securities (as defined below) except upon  compliance with the provisions of the
Deposit  Agreement.  The term "Restricted  Securities" means Ordinary Shares, or
ADRs  representing  such  Ordinary  Shares,   which  are  acquired  directly  or
indirectly  from the  Company or its  affiliates,  as defined in Rule 144 to the
Securities Act of 1933, as amended (the  "Securities  Act"), in a transaction or
chain of transactions  not involving any public offering or which are subject to
resale limitations under Regulation D under the Securities Act or both, or which
are held by an officer, director or other affiliate of the Company, or which are
subject to other  restrictions  on sale or deposit  under the laws of the United
States or  England,  or under a  shareholder  agreement  or the  Memorandum  and
Articles of Association of the Company.

         Upon  surrender at the Corporate  Trust Office of the  Depositary of an
ADR for the purpose of  withdrawal of the Deposited  Securities  represented  by
such ADR, and upon  payment of the fee of the  Depositary  for the  surrender of
ADRs and payment of all taxes and governmental  charges and fees, and subject to
the terms and conditions of the Deposit Agreement, the Owner of such ADR will be
entitled  to  delivery,  to him or upon his order,  of the  amount of  Deposited
Securities  at the  time  represented  by such  ADR.  The  forwarding  of  share
certificates  and other proper  documents of title for such  delivery will be at
the risk and expense of the Owner.

                                       30
<PAGE> 33

         Subject to the terms and  conditions  of the Deposit  Agreement and any
limitations established by the Depositary, the Depositary may deliver ADRs prior
to the receipt of Ordinary Shares (a "Pre-Release")  and deliver Ordinary Shares
upon the receipt and cancellation of ADRs which have been Pre-Released,  whether
or not such  cancellation is prior to the termination of such Pre-Release or the
Depositary knows that such ADR has been Pre-Released. The Depositary may receive
ADRs  in  lieu  of  Ordinary  Shares  in  satisfaction  of a  Pre-Release.  Each
Pre-Release must be (i) preceded or accompanied by a written representation from
the  person  to whom the ADRs  are to be  delivered  that  such  person,  or its
customer,  owns the Ordinary Shares or ADRs to be remitted,  as the case may be,
(ii) at all times fully collateralized with cash or such other collateral as the
Depositary  deems  appropriate,  (iii)  terminable by the Depositary on not more
than five business days' notice and (iv) subject to such further indemnities and
credit regulations as the Depositary deems appropriate.

         Dividends, Other Distributions and Rights

         Subject to any  restrictions  imposed by English  law,  regulations  or
applicable  permits,  the  Depositary  is  required  to  convert  or cause to be
converted into United States dollars,  to the extent that in its judgment it can
do so on a reasonable basis and can transfer the resulting dollars to the United
States,  all cash  dividends  and  other  cash  distributions  denominated  in a
currency other than dollars,  including  pounds sterling  ("Foreign  Currency"),
that it receives in respect of the deposited  Ordinary Shares, and to distribute
the resulting dollar amount (net of reasonable and customary  expenses  incurred
by the Depositary in converting  such Foreign  Currency) to the Owners  entitled
thereto,  in  proportion  to the  number  of ADSs  representing  such  Deposited
Securities held by them,  respectively.  The amount distributed to the Owners of
ADRs will be reduced by any  amount on  account of taxes to be  withheld  by the
Company  or the  Depositary.  See  "Liability  of  Owner  for  Taxes."  If  such
conversion or distribution  can be effected only with the approval or license of
any government or agency thereof,  the Depositary will file such application for
approval or license, if any, as it deems desirable.

         If the Depositary  determines that in its judgment any Foreign Currency
received  by the  Depositary  cannot be  converted  on a  reasonable  basis into
dollars  transferable  to the  United  States,  any  approval  or license of any
government or agency  thereof that is required for such  conversion is denied or
in the opinion of the  Depositary  is not  obtainable or if any such approval or
license  is not  obtained  within  a  reasonable  period  as  determined  by the
Depositary,  the Depositary may distribute the Foreign Currency  received by the
Depositary  to, or in its  discretion  may hold such  Foreign  Currency  for the
respective  accounts  of, the Owners  entitled to receive the same.  If any such
conversion  of Foreign  Currency,  in whole or in part,  cannot be effected  for
distribution to some of the Owners entitled  thereto,  the Depositary may in its
discretion  make such  conversion  and  distribution  in  dollars  to the extent
permissible to the Owners  entitled  thereto,  and may distribute the balance of
the Foreign  Currency  received by the  Depositary to, or hold such balance for,
the respective accounts of the Owners entitled thereto.

         If the  Company  declares  a  dividend  in,  or free  distribution  of,
Ordinary  Shares,  the  Depositary  may,  and will if the  Company so  requests,
distribute to the Owners,  in proportion to the number of ADSs representing such
Deposited  Securities  held  by  them,  respectively,  additional  ADRs  for  an
aggregate number of ADSs  representing the amount of Ordinary Shares received as
such dividend or free  distribution,  subject to the terms and conditions of the
Deposit  Agreement  with  respect  to the  deposit  of  Ordinary  Shares and the
issuance of ADRs,  including the  withholding  of any tax or other  governmental
charges  or fees  and the  payment  of the  fees of the  Depositary.  In lieu of
delivering  ADRs for  fractional  ADSs in the event of any such dividend or free
distribution, the Depositary will sell the amount of Ordinary Shares represented
by the aggregate of such fractions and distribute the net proceeds in accordance
with the Deposit Agreement. If additional ADRs are not so distributed,  each ADS

                                       31

<PAGE> 34

will thenceforth also represent the additional  Ordinary Shares distributed upon
the Deposited Securities represented thereby.

         If the  Company  offers or causes to be offered  to the  holders of any
Deposited  Securities any rights to subscribe for additional  Ordinary Shares or
any rights of any other nature,  the Depositary  will have  discretion as to the
procedure  to be followed in making  such rights  available  to any Owners or in
disposing  of such  rights on behalf of any Owners  and making the net  proceeds
available  in United  States  Dollars to such Owners or, if by the terms of such
rights offering or for any other reason, the Depositary may not either make such
rights  available  to any  Owners or  dispose  of such  rights  and make the net
proceeds available to such Owners, then the Depositary shall allow the rights to
lapse.  If at the time of the offering of any rights the  Depositary  reasonably
determines  that it is lawful and feasible to make such rights  available to all
Owners  or to  certain  Owners  but not to other  Owners,  the  Depositary  must
distribute to any Owner to whom it determines the  distribution to be lawful and
feasible,  in proportion  to the number of ADSs held by such Owner,  warrants or
other  instruments  therefor  in  such  form  as it  deems  appropriate.  If the
Depositary reasonably determines that it is not lawful and feasible to make such
rights available to certain Owners or if the rights represented by such warrants
or other  instruments  are not exercised and appear about to lapse,  it may sell
the rights,  warrants or other  instruments  in proportion to the number of ADSs
held by the Owners to whom it has  determined  it may not  lawfully  or feasibly
make such rights available,  and allocate the net proceeds of such sales for the
account of such  Owners  otherwise  entitled to such  rights,  warrants or other
instruments,  upon an averaged or other  practical  basis without  regard to any
distinctions  among such Owners because of exchange  restrictions or the date of
delivery of any ADR or ADRs, or otherwise.

         In circumstances in which rights would not otherwise be distributed, if
an Owner of ADRs requests the  distribution of warrants or other  instruments in
order to exercise the rights allocable to the ADSs of such Owner, the Depositary
will make such  rights  available  to such Owner upon  written  notice  from the
Company  to the  Depositary  that  (i)  the  Company  has  elected  in its  sole
discretion  to permit  such  rights  to be  exercised  and (ii)  such  Owner has
executed such documents as the Company has determined in its sole discretion are
reasonably  required under  applicable  law. Upon  instruction  pursuant to such
warrants or other instruments to the Depositary from such Owner to exercise such
rights,  upon  payment by such Owner to the  Depositary  for the account of such
Owner of an amount  equal to the  purchase  price of the  Ordinary  Shares to be
received  upon  exercise  of the  rights  and  upon  payment  of the fees of the
Depositary as set forth in such warrants or other  instruments,  the  Depositary
will,  on behalf of such Owner,  exercise  the rights and  purchase the Ordinary
Shares,  and the Company  shall cause the  Ordinary  Shares so  purchased  to be
delivered to the  Depositary  on behalf of such Owner.  As agent for such Owner,
the Depositary will cause the Ordinary Shares so purchased to be deposited,  and
will execute and deliver  restricted  ADRs to such Owner pursuant to the Deposit
Agreement.

         If registration under the Securities Act of the securities to which any
rights  relate is  required  in order for the  Company to offer  such  rights to
Owners and sell the securities  represented  by such rights,  the Company or the
Depositary  are not  required  to offer such rights to Owners of ADRs unless and
until such a  registration  statement  is in effect,  or unless the offering and
sale of such securities to the Owners of such ADRs are exempt from  registration
under the  provisions  of the  Securities  Act. The Deposit  Agreement  does not
create  any  obligation  on the  part  of the  Company  to  file a  registration
statement with respect to such rights or underlying securities or to endeavor to
have such a registration statement declared effective.

         Whenever the Depositary  receives any  distribution  other than cash or
Ordinary  Shares upon any Deposited  Securities,  the Depositary  will cause the
securities or property  received by it to be distributed to the Owners  entitled
thereto,  after  deduction or upon payment of any fees of the  Depositary or any
taxes or other governmental charges or fees, in proportion to the number of ADSs
representing such Deposited Securities held by them respectively,  in any manner
that the Depositary may deem equitable and  practicable for  accomplishing  such
distribution;  provided,  however, that if in the opinion of the Depositary such
distribution cannot be made  proportionately  among the Owners entitled thereto,

                                       32

<PAGE> 35

or if for any other reason  (including any  requirement  that the Company or the
Depositary  withhold  an amount on account of taxes) the  Depositary  deems such
distribution not to be feasible,  the Depositary may adopt such method as it may
deem equitable and practicable  for the purpose of effecting such  distribution,
including  the  public  or  private  sale of the  securities  or  property  thus
received,  or any part  thereof,  and the  Depositary  will  distribute  the net
proceeds of any such sale to the Owners entitled thereto.

         If  the  Depositary   determines  that  any  distribution  in  property
(including  Ordinary Shares and rights to subscribe  therefor) is subject to any
tax which the Depositary is obligated to withhold, the Depositary may, by public
or private  sale,  dispose of all or a portion of such  property in such amounts
and in such manner as the Depositary deems necessary and practicable to pay such
taxes and the Depositary will distribute the net proceeds of any such sale after
deduction  of such taxes to the Owners  entitled  thereto in  proportion  to the
number of ADSs held by them, respectively.

         Upon any change in nominal or par value, split-up, consolidation or any
other  reclassification of Deposited  Securities,  or upon any recapitalization,
reorganization,  merger or consolidation or sale of assets affecting the Company
or to which it is a party, any securities that are received by the Depositary or
Custodian  in  exchange  for,  in  conversion  of, or in  respect  of  Deposited
Securities  will be  treated  as new  Deposited  Securities  under  the  Deposit
Agreement,  and the ADSs will thenceforth represent the new Deposited Securities
so received  in exchange or  conversion  unless  additional  ADRs are  delivered
pursuant to the following  sentence.  In any such case, the Depositary may, upon
consultation with the Company, and must if the Company so requests,  execute and
deliver additional ADRs as in the case of a dividend on Ordinary Shares, or call
for the surrender of outstanding ADRs to be exchanged for new ADRs  specifically
describing such new Deposited Securities.

         Record Dates

         Whenever the Depositary  receives notice of the fixing of a record date
by the Company for the  determination  of the  holders of  Deposited  Securities
entitled  to  receive  any  cash  dividend  or  other  cash  distribution,   any
distribution  other than cash,  or any rights to be issued  with  respect to the
Deposited Securities,  or whenever for any reason the Depositary causes a change
in the number of Ordinary  Shares that are  represented by each ADS, or whenever
the Depositary receives notice of the fixing of a record date by the Company for
the determination of the holders of Deposited Securities entitled to vote at any
meeting  of  holders  of  Ordinary  Shares or other  Deposited  Securities,  the
Depositary,  in  consultation  with the Company,  will fix a record date for the
determination  of the  Owners  of ADRs  who will be  entitled  to  receive  such
dividend,  distribution or rights, or the net proceeds of the sale thereof or to
give instructions for the exercise of voting rights at any such meeting,  or for
fixing the date on or after which each ADS will  represent the changed number of
Ordinary Shares, all subject to the provisions of the Deposit Agreement.

         Voting of Deposited Securities

         Upon  receipt of notice of any meeting or  solicitation  of consents or
proxies  of  holders  of  Ordinary  Shares or other  Deposited  Securities,  the
Depositary will, as soon as practicable thereafter,  mail to all Owners a notice
containing (i) the  information  included in such notice of meeting  received by
the  Depositary,  (ii) a statement that each Owner at the close of business on a
specified  record  date will be  entitled,  subject  to  applicable  law and the
provisions of the  Memorandum and the Articles of Association of the Company and
the provisions of or governing Deposited Securities,  to instruct the Depositary
in writing as to the exercise of the voting  rights,  if any,  pertaining to the
Deposited Securities  represented by the ADSs evidenced by such Owner's ADRs and
(iii) a statement as to the manner in which such instructions may be given. Upon
the written  request of an Owner on such record date,  received on or before the
date  established  by the  Depositary  for such  purpose,  the  Depositary  will

                                       33

<PAGE> 36

endeavor,  insofar as  practicable,  to vote or cause to be voted the  Deposited
Securities  represented by the ADSs evidenced by such Owner's ADRs in accordance
with any  nondiscretionary  proxy.  The Depositary  will not exercise any voting
discretion over any Deposited Securities.

         If after complying with the procedures set forth above,  the Depositary
does not  receive  instructions  from the Owner of an ADR on or before  the date
established by the Depositary  for such purpose,  the Depositary  will deliver a
discretionary  proxy for the ADSs  evidenced by such ADR in the form provided by
the Company;  provided that the Depositary will not give such proxy with respect
to any matter as to which the Company  informs the  Depositary  that the Company
does not wish such proxy  given,  substantial  opposition  exists or such matter
materially and adversely affects the rights of holders of Ordinary Shares.

         There  can be no  assurance  that  Owners  generally  or any  Owner  in
particular will receive notice  sufficiently in advance of the date  established
by the Depositary for the receipt of  instructions to ensure that the Depositary
will vote the Ordinary Shares or Deposited Securities.

         Reports and Other Communications

         The  Depositary  will make  available  for  inspection by Owners at its
Corporate  Trust  Office any reports  and  communications,  including  any proxy
soliciting material,  received from the Company,  which are both (i) received by
the Depositary as the holder of the Deposited Securities and (ii) made generally
available  to the  holders of such  Deposited  Securities  by the  Company.  The
Depositary will also send to the Owners copies of such reports when furnished by
the Company pursuant to the Deposit Agreement.

         Amendment and Termination of the Deposit Agreement

         The form of ADRs and any provisions of the Deposit Agreement may at any
time and from time to time be amended by written  agreement  between the Company
and the  Depositary in any respect  which they may deem  necessary or desirable.
Any amendment  that imposes or increases  any fees or charges  (other than taxes
and other  governmental  charges,  registration  fees, cable, telex or facsimile
transmission  costs,  delivery costs or other such expenses),  or that otherwise
prejudices any substantial  existing right of Owners of ADRs, will, however, not
take effect as to  outstanding  ADRs until the  expiration of three months after
notice of such amendment has been given to the Owners of outstanding ADRs. Every
Owner,  at the  time  any  amendment  becomes  effective,  will  be  deemed,  by
continuing  to hold such ADR, to consent and agree to such  amendment  and to be
bound  by the  Deposit  Agreement  as  amended  thereby.  In no  event  will any
amendment  impair  the right of the Owner of any ADR to  surrender  such ADR and
receive therefor the Deposited Securities  represented thereby. In the event the
Depositary  resigns or is removed and a successor  depositary  is  appointed  in
accordance with the provisions of the Deposit  Agreement,  Owners of outstanding
ADRs will be notified of such appointment by the successor depositary.

         Upon the  resignation  or removal  of the  Depositary  pursuant  to the
Deposit  Agreement,  or at  any  time  at the  direction  of  the  Company,  the
Depositary  will  terminate  the  Deposit  Agreement  by mailing  notice of such
termination to the Owners of the ADRs then outstanding at least 30 days prior to
the date  fixed in such  notice for such  termination.  On and after the date of
termination,  the Owner of an ADR will,  upon (i)  surrender  of such ADR at the
Corporate  Trust  Office,  (ii)  payment  of the fee of the  Depositary  for the
surrender of ADRs as provided in the Deposit  Agreement and (iii) payment of any
applicable taxes or governmental  charges, be entitled to delivery to such Owner
or upon such Owner's order, of the amount of Deposited Securities represented by
such ADR. If any ADRs remain  outstanding  after the date of  termination of the
Deposit Agreement,  the Depositary  thereafter will discontinue the registration
of transfers of ADRs,  will suspend the  distribution of dividends to the Owners
thereof and will not give any further  notices or perform any further acts under
the  Deposit   Agreement,   except  the   collection   of  dividends  and  other

                                       34

<PAGE> 37

distributions pertaining to the Deposited Securities, the sale of rights and the
delivery  of  Deposited  Securities,   together  with  any  dividends  or  other
distributions  received with respect thereto and the net proceeds of the sale of
any rights or other property, in exchange for surrendered ADRs (after deducting,
in each case,  the fee of the Depositary for the surrender of ADRs, any expenses
set forth in the Deposit  Agreement  and any  applicable  taxes or  governmental
charges).  At any  time  after  the  expiration  of one  year  from  the date of
termination,  the Depositary may sell the Deposited  Securities  then held under
the  Deposit  Agreement  and hold  uninvested  the net  proceeds  of such  sale,
together with any other cash,  unsegregated and without  liability for interest,
for the pro rata  benefit of the Owners  that have not  surrendered  their ADRs,
such Owners thereupon  becoming general creditors of the Depositary with respect
to such net proceeds.  After making such sale, the Depositary will be discharged
from all  obligations  under the  Deposit  Agreement,  except to account for net
proceeds  and  other  cash  (after  deducting,  in  each  case,  the  fee of the
Depositary  for the  surrender  of ADRs,  any  expenses set forth in the Deposit
Agreement and any applicable taxes or governmental charges).

         Charges of Depositary

         The Company will pay the fees and reasonable expenses of the Depositary
and those of any  Registrar.  The Company  will not pay or be liable for (i) the
fees of the  Depositary for the execution and delivery of ADRs,  transfers,  the
surrender  of ADRs and the  making  of any  distribution,  all  pursuant  to the
Deposit  Agreement;  (ii)  taxes  and other  governmental  charges;  (iii)  such
registration  fees as may from time to time be in effect for the registration of
transfers of Ordinary  Shares  generally on the share register of the Company or
its appointed  agent and applicable to transfers of Ordinary  Shares to the name
of the  Depositary  or its nominee or the Custodian or its nominee on the making
of deposits or withdrawals under the Deposit  Agreement;  (iv) such cable, telex
and facsimile  transmission  expenses as are  expressly  provided in the Deposit
Agreement to be at the expense of persons depositing  Ordinary Shares or Owners;
and (v) such  expenses as are incurred by the  Depositary  in the  conversion of
Foreign Currency pursuant to the Deposit  Agreement.  The Depositary will charge
to any party to whom ADRs are issued (including,  without  limitation,  issuance
pursuant  to a stock  dividend  or stock  split  declared  by the  Company or an
exchange of stock  regarding the ADRs or Deposited  Securities or a distribution
of ADRs pursuant to the Deposit Agreement) or who surrenders ADRs a fee of $5.00
or less  per 100  ADSs (or  portion  thereof)  for the  issuance  or  surrender,
respectively,  of ADRs  pursuant  to the Deposit  Agreement.  In  addition,  the
Depositary will charge the Owners and holders of ADRs a fee for, and deduct such
fee from, the distribution of proceeds pursuant to the Deposit  Agreement,  such
fee being in an amount  equal to the fee for the  issuance  of ADSs  referred to
above  that  would  have been  charged  as a result of the  deposit by Owners of
Ordinary Shares  received in exercise of rights  distributed to them pursuant to
the Deposit Agreement, but which rights are instead sold by the Depositary,  and
the net proceeds distributed.

         The  Depositary  may own and  deal in any  class of  securities  of the
Company and its affiliates and in ADRs.

         Liability of Owner for Taxes

         If any tax or other governmental charge becomes payable with respect to
any ADR or any Deposited  Securities  represented  by any ADR, such tax or other
governmental  charge will be payable by the Owner of such ADR to the Depositary.
The  Depositary  may refuse to effect any transfer of such ADR or any withdrawal
of Deposited Securities  represented thereby until such payment is made, and may
withhold any  dividends or other  distributions,  or may sell for the account of
the Owner thereof any part or all of the  Deposited  Securities  represented  by
such ADR and may apply such dividends or other  distributions or the proceeds of
any such sale to pay any such tax or other governmental  charge and the Owner of
such ADR will remain liable for any deficiency.

                                       35

<PAGE> 38

         General

         Neither the  Depositary  nor the Company will be liable to any Owner of
any ADR,  if by reason of any  provision  of any  present  or future  law of the
United States or any other country, or of any other governmental  authority,  or
by reason of any provision, present or future, of the Memorandum and Articles of
Association  of the  Company,  or by  reason  of any act of God or war or  other
circumstances  beyond  its  control,  the  Depositary  or the  Company  shall be
prevented or forbidden from, or be subjected to any civil or criminal penalty on
account  of,  doing or  performing  any act or thing  which by the  terms of the
Deposit Agreement is provided will be done or performed; nor will the Depositary
or the  Company  incur  any  liability  to any Owner of any ADR by reason of any
nonperformance or delay,  caused as aforesaid,  in the performance of any act or
thing which by the terms of the  Deposit  Agreement  is provided  will or may be
done or performed,  or by reason of any exercise of, or failure to exercise, any
discretion  provided  for in the  Deposit  Agreement.  Where,  by the terms of a
distribution  pursuant to the Deposit Agreement,  or an offering or distribution
pursuant to the Deposit Agreement, or for any other reason, such distribution or
offering may not be made available to Owners, and the Depositary may not dispose
of such  distribution  or  offering  on behalf of such  Owners  and make the net
proceeds  available  to such  Owners,  then the  Depositary  will not make  such
distribution or offering, and will allow any rights, if applicable, to lapse.

         The Company and the  Depositary  assume no obligation  nor will they be
subject to any  liability  under the Deposit  Agreement  to Owners or holders of
ADRs,  except that they agree to perform their respective  obligations set forth
in the Deposit Agreement without negligence or bad faith.

         The ADRs are transferable on the books of the Depositary, provided that
the  Depositary  may close the  transfer  books at any time or from time to time
when deemed expedient by it in connection with the performance of its duties. As
a condition  precedent to the execution and delivery,  registration of transfer,
split-up,  combination  or surrender of any ADR or  withdrawal  of any Deposited
Securities,  the  Depositary  or the  Custodian  may  require  payment  from the
depositor of the Ordinary Shares or the presentor of the ADR of a sum sufficient
to reimburse it for any tax or other governmental  charge and any stock transfer
or registration  fee with respect thereto  (including any such tax or charge and
fee with respect to Ordinary Shares being deposited or withdrawn) and payment of
any applicable  fees as provided in the Deposit  Agreement.  The Depositary may,
and if requested by the Company  must,  refuse to deliver  ADRs, to register the
transfer of any ADR, to make any distribution on, or related to, Ordinary Shares
or to deliver  any  Deposited  Securities  until it has  received  such proof of
citizenship  or  residence,  exchange  control  approval  or other  information,
certificates, representations and warranties as it may reasonably deem necessary
or proper.  The delivery,  transfer or  registration  of transfer of outstanding
ADRs generally may be suspended during any period when the transfer books of the
Depositary are closed or if any such action is deemed  necessary or advisable by
the  Depositary or the Company,  at any time or from time to time. The surrender
of  outstanding  ADRs and the  withdrawal  of  Deposited  Securities  may not be
suspended,  subject only to (i) temporary  delays caused by closing the transfer
books of the  Depositary  or the Company or the  deposit of  Ordinary  Shares in
connection with voting at a  shareholders'  meeting or the payment of dividends,
(ii) the payment of fees,  taxes and similar  charges and (iii)  compliance with
any United States or other laws or governmental regulations relating to the ADRs
or to the withdrawal of the Deposited Securities.

         The Depositary will keep books, at its Corporate Trust Office,  for the
registration  and transfer of ADRs,  which at all reasonable  times will be open
for inspection by the Owners,  provided that such inspection will not be for the
purpose of  communicating  with  Owners in the  interest of a business or object
other  than the  business  of the  Company or a matter  related  to the  Deposit
Agreement or the ADRs.

                                       36

<PAGE> 39

         The  Depositary  may  appoint  one or more  co-transfer  agents for the
purpose of effecting transfers, combinations and split-ups of ADRs at designated
transfer offices on behalf of the Depositary.  In carrying out its functions,  a
co-transfer  agent  may  require  evidence  of  authority  and  compliance  with
applicable laws and other  requirements by holders or Owners or persons entitled
to ADRs and will be entitled to  protection  and indemnity to the same extent as
the Depositary.

         Listing

         The ADRs are quoted on the Nasdaq  National  Market  under the  trading
symbol MIFGY.


                                    PART III

ITEM 15. DEFAULTS UPON SENIOR SECURITIES

         None.

ITEM 16. CHANGES IN SECURITIES AND CHANGES IN SECURITY FOR REGISTERED SECURITIES
         AND USE OF PROCEEDS

         Effective  as of the close of business on March 13,  1998,  the Company
undertook a  subdivision  (or stock split) of its  Ordinary  Shares on a 5-for-1
basis.  The Company's  ADSs have been  adjusted such that each ADS  represents 5
Ordinary  Shares.  All share and per share  references  included  in this Annual
Report have been  adjusted to reflect  the impact of the  above-mentioned  stock
split of the Ordinary Shares.


                                     PART IV

ITEM 17. FINANCIAL STATEMENTS

         See Item 18.

ITEM 18. FINANCIAL STATEMENTS

         Reference  is made to Item 19 for a list of all  financial  statements
filed as part of this Annual Report.

ITEM 19. FINANCIAL STATEMENTS AND EXHIBITS

     (a)  Financial Statements.
          --------------------

                  1. The following audited  consolidated  financial  statements,
together with the related reports of Ernst & Young, are  incorporated  herein by
reference from the Micro Focus 1998 Annual Report to Shareholders:

                  US Format
                  ---------

                  Audited Financial Statements
                        Consolidated Statements of Income for the years ended
                           January 31, 1998, 1997 and 1996 


                                       37

<PAGE> 40
                        Consolidated Balance Sheets at January 31, 1998 and 1997
                        Consolidated Statements of Cash Flow for the years ended
                           January 31, 1998,  1997 and 1996  
                        Consolidated  Statements of Shareholders'Equity for the 
                           years ended January 31, 1998, 1997 and 1996
                        Notes to Consolidated Financial Statements

                  Report of the Independent Auditors

                  UK Format
                  ---------

                  Audited Financial Statements
                        Consolidated Profit and Loss Account for the years 
                            ended January 31, 1998, 1997 and 1996
                        Consolidated Balance Sheet at January 31, 1998 and 1997
                        Consolidated  Cash Flow Statement for the years ended
                           January 31, 1998, 1997 and 1996 
                        Notes to Consolidated Cash Flow  Statement for the years
                           ended January 31, 1998, 1997 and 1996
                        Company Balance Sheet at January 31, 1998 and 1997
                        Statement of Total Recognized Gains and Losses for the 
                           years ended January 31, 1998, 1997 and 1996
                        Movement in  Shareholders'  Funds for the years ended
                           January  31,  1998,   1997  and  1996  
                        Notes  to  the Financial Statements

         2. The following  financial  statement schedules and reports of Ernst &
Young have been filed as part of this Annual Report:

                  US Format
                  ---------

                  Report of the Independent Auditors on the Schedule

                  Schedule for the years ended  January 31, 1998,  1997 and 1996
                           Schedule II - Valuation and Qualifying Accounts

                  UK Format
                  ---------  
                    
                  Report of the Independent Auditors

                  Schedule for the years ended  January 31, 1998,  1997 and 1996
                           Schedule II - Valuation and Qualifying Accounts

                  All other  schedules  have been  omitted  because the required
         information is not significant or is not applicable.


                                       38

<PAGE> 41



     (b) Exhibits.
         --------

         Exhibit 2.01(1)       Memorandum of Association of the Company dated as
                               of  March  28,  1983,  as  amended  and restated 
                               to date.

         Exhibit 2.02(1)       Articles of Association of the Company adopted as
                               of June 19, 1996,as amended and restated to date.

         Exhibit 2.03*         Form of Specimen Certificate for the Company's 
                               Ordinary Shares at GBP 0.02 each.

         Exhibit 2.04*         Amended  and  Restated  Deposit  Agreement dated 
                               as of March 16, 1998 among the Company, the Bank
                               of New York and all owners and holders  from time
                               to time of American Depositary Receipts.

         Exhibit 2.05(2)+      The Company's 1983-1984 Share Option Plan, as 
                               amended, and related documents.

         Exhibit 2.06(2)+      The Company's 1991 Share Option Plan, as amended,
                               and related documents.

         Exhibit 2.07(2)+      The Company's 1994 Employee Benefit Trust and 
                               related documents.

         Exhibit 2.08(2)+      The Company's 1996 Share Option Plan and related 
                               documents.

         Exhibit 2.09(1)       Form of Indemnification Agreement entered into by
                               the  Company  with each of its  directors and 
                               certain executive officers.

         Exhibit 2.10(1)       Form of Indemnity  Agreement entered into by 
                               Micro Focus Incorporated,  a subsidiary of the
                               Company ("Micro Focus  Incorporated"),  with each
                               of its directors and certain  executive  officers
                               of the Company and Micro Focus Incorporated.

         Exhibit 2.11(3)       Master Lease Agreement dated as of March 24, 1992
                               between Micro Focus Incorporated  and Mayfair 
                               Investments, Inc.

         Exhibit 2.12(1)       Lease  Agreement  dated  as of  January 8,  1997 
                               between   Micro  Focus   Incorporated   and
                               Passantino-Vidovich Limited Partnership.

         Exhibit 2.13*         Agreement and Plan of Reorganization dated as of 
                               December 23, 1997 between the Company and XDB 
                               Systems, Inc. and its shareholders

         Exhibit 2.14*         Amendment No. 1 to the Agreement and Plan of 
                               Reorganization dated as of January 20, 1998 
                               between the Company, XDB Systems, Inc. and its 
                               shareholders.

         Exhibit 2.15(4)+      XDB Systems, Inc. 1992 Stock Option Plan and
                               related documents.

         Exhibit 2.16(4)+      XDB Systems, Inc. 1996 Stock Option Plan and 
                               related documents.

         Exhibit 13.01*        The portions of the Micro Focus 1998 Annual 
                               Report to Shareholders incorporated herein by 
                               reference.

                                       39

<PAGE> 42



         Exhibit 23.01*        Consent of Ernst & Young, Independent Auditors, 
                               dated May 27, 1998.

         Exhibit 23.02*        Consent of Ernst & Young, Independent Auditors, 
                               dated May 27, 1998

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

(1)  Filed on May 2, 1997 as an exhibit to the  Company's  Annual Report on Form
     20-F, as amended, and incorporated herein by reference.

(2)  Filed  on  April  9,  1997  as an  exhibit  to the  Company's  Registration
     Statement  on Form S-8 (File No.  333-24867),  and  incorporated  herein by
     reference.

(3)  Filed on March 15, 1993 as an exhibit to the Company's Annual Report on 
     Form 20-F, and incorporated herein by reference.

(4)  Filed on  February  5, 1998 as an  exhibit  to the  Company's  Registration
     Statement  on Form S-8 (File No.  333-45701),  and  incorporated  herein by
     reference.

+    Indicates a management contract or compensatory plan or arrangement

*    Filed herewith


                                       40

<PAGE> 43



                                   SIGNATURES

Pursuant to the  requirements  of Section 12 of the  Securities  Exchange Act of
1934, the Registrant  certifies that it meets all of the requirements for filing
on Form 20-F and has duly caused  this Annual  Report to be signed on its behalf
by the undersigned, thereunto duly authorized.


Date: May 29, 1998                           MICRO FOCUS GROUP PLC


                                         By: /s/  Richard Van Hoesen
                                               -----------------------
                                               Richard Van Hoesen
                                               Senior Vice President, Chief
                                               Financial Officer and Secretary


                                       41

<PAGE> 44


REPORT OF THE INDEPENDENT AUDITORS    US FORMAT
- - --------------------------------------------------------------------------------
MICRO FOCUS GROUP PLC


To the Board of Directors and Shareholders
of Micro Focus Group Plc


We have audited the consolidated  financial  statements of Micro Focus Group Plc
and  subsidiaries as of January 31 1998 and 1997 and for each of the three years
in the  period  ended  January 31 1998 set forth on pages 23 to 36 of the Annual
Report to Shareholders for 1998. Our audit also included the financial statement
schedule set forth on page S-2 herein.  This schedule is the  responsibility  of
the Company's  management.  Our responsibility is to express an opinion based on
our audits.

In our  opinion,  the  financial  statement  schedule  referred  to above,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.



/s/ Ernst & Young

Ernst & Young
Chartered Accountants
Registered Auditor
Reading, England
May 1, 1998



<PAGE> 45


SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS   US FORMAT
- - --------------------------------------------------------------------------------
MICRO FOCUS GROUP PLC

<TABLE>
<CAPTION>

In thousands of US dollars
- - -------------------------- ---------------- ------------------- ------------------------ ----------------- -----------
                                Balance at             Charged                Charged        Deductions       Balance
                              beginning of        to costs and        to/credited from                      at end of
Description                         period            expenses        otheraccounts (*)                        period
     
- - -------------------------- ---------------- ------------------- ------------------------ ----------------- -----------
 <S>                                  <C>                  <C>                <C>             <C>             <C>  
Provision for bad and doubtful debts

Years ended January 31:

                     1996            1,401                 457                 (3)           (423)            1,423
                     1997            1,423                 724                (21)           (395)            1,731
                     1998            1,731                 585                 806           (623)            2,499

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

(*) Includes exchange rate adjustments

</TABLE>



<PAGE> 46


REPORT OF THE INDEPENDENT AUDITORS   UK FORMAT
- - --------------------------------------------------------------------------------
MICRO FOCUS GROUP PLC


To the Board of Directors and Shareholders
of Micro Focus Group Plc


We have audited the balance sheets of Micro Focus Group Plc and the consolidated
balance sheets of Micro Focus Group Plc and  subsidiaries  as of January 31 1997
and 1998 and the related  consolidated  profit and loss accounts,  statements of
total recognised gains and losses and cash flow statements for each of the three
years in the  period  ended  January  31 1998 set forth on pages 51 to 67 of the
Annual Report to  Shareholders  for 1998.  Our audit also included the financial
statement schedule set forth on page S-4 herein.  These financial statements and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on those financial statements and schedule based on our
audits.

We conducted our audits in accordance with United Kingdom auditing standards and
United States 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
principals  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  aspects,  the financial  position of Micro Focus Group Plc and the
consolidated  financial  position of Micro Focus Group Plc and  subsidiaries  at
January 31 1998 and 1997 and the  consolidated  results of their  operations and
their cash flows for each of the three years in the period ended January 31 1998
in  conformity  with  accounting  principles  generally  accepted  in the United
Kingdom.  Also, in our opinion the related financial  statement  schedule,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.



/s/ Ernst & Young

Ernst & Young
Chartered Accountants
Registered Auditor
Reading, England
May 1 1998



<PAGE> 47


SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS   UK FORMAT
- - --------------------------------------------------------------------------------
MICRO FOCUS GROUP PLC

<TABLE>
<CAPTION>

- - -------------------------- ---------------- ------------------ ------------------------ ---------------- ---------------
                                Balance at            Charged                  Charged       Deductions         Balance
                              beginning of       to costs and   to/credited from other         GBP '000       at end of
Description                         period           expenses             accounts (*)                           period
                                  GBP '000           GBP '000                 GBP '000                         GBP '000
- - -------------------------- ---------------- ------------------ ------------------------ ---------------- ---------------
<S>                                   <C>                 <C>                <C>            <C>                    <C>    

Provision for bad and doubtful debts

Years ended January 31:

                     1996              879                288                 20            (272)                   942
                     1997              942                458               (41)            (251)                 1,081
                     1998            1,081                358                475            (381)                 1,524

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

(*) Includes exchange rate adjustments

</TABLE>


<PAGE> 48



                                 EXHIBIT INDEX

         Exhibit No.           Document
         -----------           --------

         Exhibit 2.01(1)       Memorandum of Association of the Company dated as
                               of  March  28,  1983,  as  amended  and restated 
                               to date.

         Exhibit 2.02(1)       Articles of  Association  of the Company adopted 
                               as of June  19,  1996,  as  amended  and restated
                               to date.

         Exhibit 2.03*         Form of Specimen Certificate for the Company's 
                               Ordinary Shares at GBP 0.02 each.

         Exhibit 2.04*         Amended  and  Restated  Deposit  Agreement dated 
                               as of March 16, 1998 among the Company, the Bank 
                               of New York and all owners and holders from time 
                               to time of American Depositary Receipts.

         Exhibit 2.05(2)+      The Company's  1983-1984  Share  Option Plan, as 
                               amended, and related documents.

         Exhibit 2.06(2)+      The Company's 1991 Share Option Plan, as amended,
                               and related documents.

         Exhibit 2.07(2)+      The Company's 1994 Employee Benefit Trust and 
                               related documents.

         Exhibit 2.08(2)+      The Company's 1996 Share Option Plan and related 
                               documents.

         Exhibit 2.09(1)       Form of Indemnification Agreement entered into by
                               the  Company  with each of its  directors and 
                               certain executive officers.

         Exhibit 2.10(1)       Form of Indemnity  Agreement  entered  into  by
                               Micro Focus Incorporated,  a subsidiary of the
                               Company ("Micro Focus  Incorporated"),  with each
                               of its directors and certain  executive  officers
                               of the Company and Micro Focus Incorporated.

         Exhibit 2.11(3)       Master Lease Agreement dated as of March 24, 1992
                               between  Micro Focus  Incorporated  and  Mayfair 
                               Investments, Inc.
<PAGE> 49


         Exhibit 2.12(1)       Lease  Agreement  dated  as  of  January 8, 1997
                               between   Micro  Focus   Incorporated   and
                               Passantino-Vidovich Limited Partnership.

         Exhibit 2.13*         Agreement and Plan of Reorganization dated as of 
                               December 23, 1997 between the Company and XDB 
                               Systems, Inc. and its shareholders

         Exhibit 2.14*         Amendment No. 1 to the Agreement and Plan of 
                               Reorganization dated as of January 20, 1998 
                               between the Company, XDB Systems, Inc. and its
                               shareholders.

         Exhibit 2.15(4)+      XDB Systems, Inc. 1992 Stock Option Plan and 
                               related documents.

         Exhibit 2.16(4)+      XDB Systems, Inc. 1996 Stock Option Plan and 
                               related documents.

         Exhibit 13.01*        The  portions  of the  Micro  Focus  1998 Annual 
                               Report to Shareholders incorporated herein by
                               reference.

         Exhibit 23.01*        Consent of Ernst & Young, Independent Auditors, 
                               dated  May 27, 1998.

         Exhibit 23.02*        Consent of Ernst & Young, Independent Auditors, 
                               dated May 27, 1998

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

(1)  Filed on May 2, 1997 as an exhibit to the  Company's  Annual Report on Form
     20-F, as amended, and incorporated herein by reference.

(2)  Filed  on  April  9,  1997  as an  exhibit  to the  Company's  Registration
     Statement  on Form S-8 (File No.  333-24867),  and  incorporated  herein by
     reference.

(3)  Filed on March 15,  1993 as an exhibit to the  Company's  Annual  Report on
     Form 20-F, and incorporated herein by reference.

(4)  Filed on  February  5, 1998 as an  exhibit  to the  Company's  Registration
     Statement  on Form S-8 (File No.  333-45701),  and  incorporated  herein by
     reference.

+    Indicates a management contract or compensatory plan or arrangement

*    Filed herewith







<PAGE> 1

          
EXHIBIT 2.03

<TABLE>
<CAPTION>
                                               Ordinary Shares
<S>                              <C>                     <C>                    <C>            <C>    


CERTIFICATE  NO.           ACCOUNT NO.               TRANSFER NO.               DATE    NUMBER OF SHARES
- - -------------------------------------------------------------------------------------------------------------

- - -------------------------------------------------------------------------------------------------------------
                                                                                                   OF 2p EACH

                                             [MICRO FOCUS LOGO]

                                                MICRO FOCUS(R)

____________________________________________    GROUP PLC   _________________________________________________
                 (INCORPORATED IN ENGLAND UNDER THE COMPANIES ACTS 1948 TO 1981 NO. 1709998)

                                         This is to certify that the
                               undermentioned is/are the registered holder(s)
                                of Ordinary shares Of 2 p each fully paid in
                           the Capital of this Company as shown herein, subject to
                                 the Memorandum and Articles of Association.


NAME(S) OF HOLDER(S)                                   NUMBER OF ORDINARY SHARES OF 2p EACH
- - --------------------------------------------------     ------------------------------------------------------



                                                                                             GIVEN  UNDER THE
                                                                                             OFFICIAL SEAL OF
                                                                                                      COMPANY
This certificate should be kept in a safe place. It will be needed when you sell
or transfer the shares.
[SEAL]

The registrar's address is: Lloyds Bank Registrars, The Causeway, Worthing, West
Sussex BN99 6DA and the relevant reference for correspondence in No. 260.

                                                                                                     [NUMBER]
</TABLE>





<PAGE> 1

EXHIBIT 2.04




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

                    MICRO FOCUS GROUP PUBLIC LIMITED COMPANY

                                       AND

                              THE BANK OF NEW YORK
                                                     As Depositary

                                       AND

               OWNERS AND HOLDERS OF AMERICAN DEPOSITARY RECEIPTS


                                Deposit Agreement


                            Dated as of March 1, 1990


                  As Amended and Restated as of March 16, 1998


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


<PAGE> 2


                                              TABLE OF CONTENTS
<TABLE>
<CAPTION>


<S>            <C>  <C>                                                                                          <C>  
ARTICLE 1.  ..................................................................................................... 2
     SECTION 1.01. American Depositary Shares. .................................................................. 2
     SECTION 1.02. Commission. .................................................................................. 2
     SECTION 1.03. Custodian. ................................................................................... 2
     SECTION 1.04. Deposit Agreement. ........................................................................... 2
     SECTION 1.05. Depositary; Corporate Trust Office ........................................................... 3
     SECTION 1.06. Deposited Securities. ........................................................................ 3
     SECTION 1.07. Dollars; Pence; Foreign Currency ............................................................. 3
     SECTION 1.08. Foreign Registrar. ........................................................................... 3
     SECTION 1.09. Issuer. ...................................................................................... 3
     SECTION 1.10. Owner. ....................................................................................... 3
     SECTION 1.11. Receipts. .................................................................................... 4
     SECTION 1.12. Registrar. ................................................................................... 4

ARTICLE 2.  ..................................................................................................... 5
     SECTION 2.01. Form and Transferability of Receipts. ........................................................ 5
     SECTION 2.02. Deposit of Shares. ........................................................................... 6
     SECTION 2.03. Execution and Delivery of Receipts. .......................................................... 7
     SECTION 2.04. Transfer of Receipts; Combination and Split-up of Receipts. .................................. 8
     SECTION 2.05. Surrender of Receipts and Withdrawal of Shares................................................ 8
     SECTION 2.06. Limitations on Execution and Delivery, Transfer and Surrender of Receipts..................... 9
     SECTION 2.07. Lost Receipts, etc. ......................................................................... 10
     SECTION 2.08. Cancellation and Destruction of Surrendered Receipts. ....................................... 10
     SECTION 2.09. Pre-Release of Receipts. .................................................................... 11

ARTICLE 3.  .................................................................................................... 11
     SECTION 3.01. Filing Proofs, Certificates and Other Information............................................ 11
     SECTION 3.02. Liability of Owner for Taxes. ............................................................... 12
     SECTION 3.03. Warranties on Deposit of Shares. ............................................................ 12

ARTICLE 4.  .................................................................................................... 12
     SECTION 4.01. Cash Distributions. ......................................................................... 12
     SECTION 4.02. Distributions Other Than Cash or  Shares. ................................................... 13

<PAGE> 3

     SECTION 4.03. Distributions in Shares. .................................................................... 14
     SECTION 4.04. Rights. ..................................................................................... 14
     SECTION 4.05. Conversion of Foreign Currency. ............................................................. 15
     SECTION 4.06. Fixing of Record Date. ...................................................................... 16

ARTICLE 5.  .................................................................................................... 20
     SECTION 5.01. Maintenance of Office and Transfer Books by the Depositary. ................................. 20
     SECTION 5.02. Prevention or Delay in Performance by the Depositary or the Issuer. ......................... 20
     SECTION 5.03. Obligations of the Depositary, the Custodian and the Issuer. ................................ 21
     SECTION 5.04. Resignation and Removal of the Depositary.................................................... 22
     SECTION 5.05. The Custodians. ............................................................................. 22
     SECTION 5.06. Notices and Reports. ........................................................................ 23
     SECTION 5.07. Issuance of Additional Shares, etc. ......................................................... 23
     SECTION 5.08. Indemnification. ............................................................................ 24
     SECTION 5.09. Charges of Depositary. ...................................................................... 24
     SECTION 5.10. Retention of Depositary Documents. .......................................................... 25
     SECTION 5.11. Exclusivity. ................................................................................ 25
     SECTION 5.12. List of Restricted Securities Owners. ....................................................... 26

ARTICLE 6.  .................................................................................................... 26
     SECTION 6.01. Amendment. .................................................................................. 26
     SECTION 6.02. Termination. ................................................................................ 27

ARTICLE 7.  .................................................................................................... 28
     SECTION 7.01. Counterparts. ............................................................................... 28
     SECTION 7.02. No Third Party Beneficiaries. ............................................................... 28
     SECTION 7.03. Severability. ............................................................................... 28
     SECTION 7.04. Holders and Owners as Parties; Binding Effect. .............................................. 28
     SECTION 7.05. Notices. .................................................................................... 28
     SECTION 7.06. Governing Law. .............................................................................. 29
     SECTION 7.07. Assignment. ................................................................................. 29
</TABLE>

<PAGE> 4


                                DEPOSIT AGREEMENT



         AMENDED AND RESTATED DEPOSIT AGREEMENT dated as of March 16, 1998 among
MICRO FOCUS GROUP PUBLIC LIMITED COMPANY,  incorporated in England with reg. no.
1709998  (herein  called the  Issuer),  THE BANK OF NEW YORK, a New York banking
corporation (herein called the Depositary), and all Owners and holders from time
to time of American Depositary Receipts issued hereunder.


                              W I T N E S S E T H :
                              -------------------

         WHEREAS,  the Issuer desires to create a vehicle,  as  hereinafter  set
forth in this  Deposit  Agreement,  for the  deposit  of Shares  (as  defined in
Section 1.16  hereof),  of the Issuer from time to time with the  Depositary  or
with the principal London,  England office of the Depositary  (herein called the
Custodian),  as agent  of the  Depositary  for the  purposes  set  forth in this
Deposit Agreement,  for the creation of American  Depositary Shares representing
the  Shares  so  deposited  and for  the  execution  and  delivery  of  American
Depositary Receipts in respect of the American Depositary Shares; and

         WHEREAS,  the American  Depositary  Receipts are to be substantially in
the form of Exhibit A annexed hereto, with appropriate insertions, modifications
and omissions, as hereinafter provided in this Deposit Agreement;

         NOW, THEREFORE,  in consideration of the premises,  it is agreed by and
between the parties hereto as follows:


<PAGE> 5



                                   ARTICLE 1.
                                  DEFINITIONS.


         The  following  definitions  shall for all purposes,  unless  otherwise
clearly indicated, apply to the respective terms used in this Deposit Agreement:

         SECTION 1.01.   American Depositary Shares.
                         --------------------------
                  The term  "American  Depositary  Shares" shall mean the rights
represented by the Receipts issued  hereunder and the interests in the Deposited
Securities  represented thereby.  Each American Depositary Share shall represent
five  (5)  Shares,  until  there  shall  occur  a  distribution  upon  Deposited
Securities  covered by Section 4.03 or a change in Deposited  Securities covered
by Section 4.08 with respect to which  additional  Receipts are not executed and
delivered,  and thereafter  American Depositary Shares shall evidence the amount
of Shares or Deposited Securities specified in such Sections.

         SECTION 1.02.  Commission.
                        ----------
                  The term  "Commission"  shall mean the Securities and Exchange
Commission  of the United  States or any  successor  governmental  agency in the
United States.

         SECTION 1.03.  Custodian.
                        ---------
                  The term "Custodian" shall mean the principal London,  England
office of The  Depositary,  as agent of the  Depositary for the purposes of this
Deposit  Agreement,  and any other firm or  corporation  which may  hereafter be
appointed by the Depositary pursuant to the terms of Section 5.05, as substitute
or additional  custodian or custodians  hereunder,  as the context shall require
and the term "Custodians" shall mean all of them, collectively.

         SECTION 1.04.  Deposit Agreement.
                        ----------------- 
                  The term "Deposit Agreement" shall mean this Agreement, as the
same may be amended from time to time in accordance with the provisions hereof.

                                       2

<PAGE> 6


         SECTION 1.05.  Depositary; Corporate Trust Office.
                        ----------------------------------
                  The term  "Depositary"  shall mean The Bank of New York, a New
York banking  corporation.  The term  "Corporate  Trust Office",  when used with
respect to the Depositary,  shall mean the office of the Depositary which at the
date of this Agreement is 101 Barclay Street, New York, New York, 10286.

         SECTION 1.06.  Deposited Securities.
                        --------------------
                  The term  "Deposited  Securities"  as of any time  shall  mean
Shares at such time  deposited  or deemed to be  deposited  under  this  Deposit
Agreement  and any and all other  securities,  property and cash received by the
Depositary or the Custodian in respect  thereof and at such time held hereunder,
subject as to cash to the provisions of Section 4.05.

         SECTION 1.07.  Dollars; Pence; Foreign Currency.
                        --------------------------------
                  The term "Dollars" shall mean United States dollars.  The term
"pence" or "p" shall mean United  Kingdom  pence.  The term  "Foreign  Currency"
shall mean any currency other than Dollars.

         SECTION 1.08.  Foreign Registrar.
                        -----------------
                  The term "Foreign  Registrar"  shall mean Lloyds Bank PLC, The
Causeway,  Goring-by  Sea,  Wathing,  West Sussex  BN126DA,  England,  a company
organized  under the laws of England,  which carries out the duties of registrar
for the Ordinary  Shares of the Issuer or any  successor  as  registrar  for the
Ordinary Shares of the Issuer.

          SECTION  1.09.  Issuer.  
                          ------
                  The term  "Issuer"  shall mean Micro Focus Group Public
Limited  Company  (incorporated  in  England  with  reg.  no.  1709998,  and its
successors and permitted assigns.

         SECTION 1.10.  Owner.
                        -----
                  The term "Owner" shall mean the person in whose name a Receipt
is registered on the books of the Depositary maintained for such purpose.

                                       3

<PAGE> 7


         SECTION 1.11.  Receipts.
                        --------
                  The  term  "Receipts"  shall  mean  the  American   Depositary
Receipts  issued   hereunder   representing   American   Depositary   Shares  in
substantially the form of Exhibit A hereto.

         SECTION 1.12. Registrar.
                       ---------
                  The term  "Registrar"  shall  mean  any bank or trust  company
having an office in the Borough of Manhattan,  The City of New York, which shall
be appointed to register Receipts and transfers of Receipts as herein provided.

         SECTION 1.13.  Restricted Receipts.
                        -------------------
                  The term "Restricted  Receipts" shall mean any Receipts issued
pursuant to Section 4.04 hereunder in connection  with the issuance of rights by
the Issuer as set forth in such Section.  Any such Restricted  Receipts shall be
held by such Owner and legended in accordance  with  applicable  U.S.  laws, and
shall be subject to the appropriate restrictions on sale, deposit, cancellation,
and transfer under such laws.

         SECTION 1.14.  Restricted Securities.
                        ---------------------
                  The term "Restricted  Securities" shall mean Shares as defined
below,  or Receipts  representing  such Shares,  which are acquired  directly or
indirectly  from the  Issuer or its  affiliates  (as  defined in Rule 144 to the
Securities Act of 1933) in a transaction or chain of transactions  not involving
any public offering or which are subject to resale  limitations under Regulation
D under that Act or both, or which are held by an officer,  director (or persons
performing  similar  functions) or other  affiliate of the Issuer,  or which are
subject to other  restrictions  on sale or deposit  under the laws of the United
States, England, or under a shareholder agreement or the Memorandum and Articles
of Association of the Issuer.

         SECTION 1.15.  Securities Act of 1933.
                        ----------------------
                  The term "Securities Act of 1933" shall mean the United States
Securities Act of 1933, as from time to time amended.

                                       4

<PAGE> 8

         SECTION 1.16.  Shares.
                        ------
                  The term "Shares" shall mean fully-paid  Ordinary shares of 2p
in the capital of the Issuer,  heretofore  validly  issued and  outstanding  and
fully paid,  non-assessable and free of any pre-emption rights of the holders of
outstanding  Shares or hereafter  validly issued and outstanding and fully paid,
non-assessable  and free of any pre-emption rights of the holders of outstanding
Shares or interim certificates representing such Shares.


                                   ARTICLE 2.
                 FORM OF RECEIPTS, DEPOSIT OF SHARES, EXECUTION
                AND DELIVERY, TRANSFER AND SURRENDER OF RECEIPTS.

         SECTION 2.01. Form and Transferability of Receipts.
                       ------------------------------------
                  Definitive  Receipts  shall be  substantially  in the form set
forth  in  Exhibit  A  annexed  to  this  Deposit  Agreement,  with  appropriate
insertions,  modifications and omissions,  as hereinafter  provided.  No Receipt
shall be entitled to any benefits  under this  Deposit  Agreement or be valid or
obligatory for any purpose,  unless such Receipt shall have been executed by the
Depositary by the manual or facsimile  signature of a duly authorized  signatory
of the  Depositary  and,  if a  Registrar  for  the  Receipts  shall  have  been
appointed,  countersigned  by  the  manual  or  facsimile  signature  of a  duly
authorized  officer of the  Registrar.  The  Depositary  shall maintain books on
which each Receipt so executed and  delivered  as  hereinafter  provided and the
transfer  of each  such  Receipt  shall  be  registered.  Receipts  bearing  the
signature (manual or facsimile) of a duly authorized signatory of the Depositary
who  was at any  time a  proper  signatory  of the  Depositary  shall  bind  the
Depositary,  notwithstanding  that such signatory has ceased to hold such office
prior to the execution of such  Receipts by the Registrar and their  delivery or
did not hold such office at the date of such Receipts.

                  The Receipts may be endorsed with or have  incorporated in the
text  thereof  such  legends or recitals or changes  not  inconsistent  with the
provisions  of this Deposit  Agreement as may be required by the  Depositary  or
required to comply with any applicable law or regulations thereunder or with the
rules and  regulations  of any  securities  exchange upon which  Receipts may be

                                       5

<PAGE> 9

listed or to conform  with any usage with  respect  thereto,  or to indicate any
special limitations or restrictions to which any particular Receipts are subject
by reason of the date of  issuance of the  underlying  Deposited  Securities  or
otherwise.

                  Title to a  Receipt  (and to the  American  Depositary  Shares
evidenced thereby),  when properly endorsed or accompanied by proper instruments
of transfer,  shall be  transferable  by delivery with the same effect as in the
case  of a  negotiable  instrument;  provided,  however,  that  the  Depositary,
notwithstanding  any notice to the contrary,  may treat the Owner thereof as the
absolute  owner thereof for the purpose of  determining  the person  entitled to
distribution of dividends or other  distributions  or to any notice provided for
in this Deposit Agreement and for all other purposes.

         SECTION 2.02. Deposit of Shares.
                       -----------------
                  Subject to the terms and conditions of this Deposit Agreement,
Shares or  evidence  of rights to receive  Shares may be  deposited  by delivery
thereof to any Custodian hereunder, accompanied by any appropriate instrument or
instruments of transfer, or endorsement, in form satisfactory to the Custodians,
together with all such  certifications  as may be required by the  Depositary or
the Custodians in accordance with the provisions of this Deposit Agreement,  and
if  the  Depositary  requires  together  with  a  written  order  directing  the
Depositary  to execute and deliver to, or upon the written  order of, the person
or persons stated in such order a Receipt or Receipts for the number of American
Depositary  Shares  representing  such deposit.  If required by the  Depositary,
Shares  presented for deposit at any time,  whether or not the transfer books of
the Issuer (or the appointed  agent of the Issuer for transfer and  registration
of Shares,  which may but need not be the Foreign  Registrar) are closed,  shall
also  be  accompanied  by  an  agreement  or  assignment,  or  other  instrument
satisfactory  to the  Depositary,  which will provide for the prompt transfer to
the Custodian of any dividend, or right to subscribe for additional Shares or to
receive  other  property  which any  person in whose name the Shares are or have
been  recorded  may  thereafter  receive  upon or in respect  of such  deposited
Shares,  or in lieu thereof,  such agreement of indemnity or other  agreement as
shall be satisfactory to the Depositary.

                                       6

<PAGE> 10

                  At the request and risk and expense of any Owner,  and for the
account of such Owner, the Depositary may receive  certificates for Shares to be
deposited, together with the other instruments herein specified, for the purpose
of forwarding such Share certificates to the Custodian for deposit hereunder.

                  Upon  each  delivery  to  a  Custodian  of  a  certificate  or
certificates  for  Shares to be  deposited  hereunder,  together  with the other
documents  above  specified,  such  Custodian  shall,  as soon as  transfer  and
recordation can be accomplished, present such certificate or certificates to the
Issuer (or the appointed  agent of the Issuer for transfer and  registration  of
Shares,  which may but need not be the  Foreign  Registrar),  for  transfer  and
recordation  of the Shares being  deposited in the name of the Depositary or its
nominee or such Custodian or its nominee.
                  Deposited  Securities  shall be held by the Depositary or by a
Custodian  for the account and to the order of the  Depositary  or at such other
place or places as the Depositary shall determine.

         SECTION 2.03.  Execution and Delivery of Receipts.
                        ----------------------------------
                  Upon  receipt by any  Custodian  of any  deposit  pursuant  to
Section 2.02 hereunder (and in addition, if the transfer books of the Issuer [or
the appointed  agent of the Issuer for the transfer and  registration of Shares,
which may but need not be the Foreign  Registrar]  are open,  the Depositary may
require a proper  acknowledgment or other evidence from the Issuer  satisfactory
to the  Depositary  that any  Deposited  Securities  have been recorded upon the
books of the Issuer [or the  appointed  agent of the Issuer for the transfer and
registration of Shares,  which may but need not be the Foreign Registrar] in the
name of the  Depositary  or its  nominee  or  such  Custodian  or its  nominee),
together with the other documents  required as above  specified,  such Custodian
shall notify the Depositary of such deposit and the person or persons to whom or
upon  whose  written  order a Receipt or  Receipts  are  deliverable  in respect
thereof and the number of American Depositary Shares to be represented  thereby.
Such  notification  shall be made by letter  sent first  class  airmail  postage
prepaid  or, at the  request  and risk and  expense  of the  person  making  the
deposit, by cable, telex or facsimile  transmission.  Upon receiving such notice
from such  Custodian,  or upon the  receipt  of Shares  by the  Depositary,  the
Depositary, subject to the terms and conditions of this Deposit Agreement, shall

                                       7

<PAGE> 11

execute and deliver at its Corporate  Trust Office,  to or upon the order of the
person or persons  entitled  thereto,  a Receipt or Receipts,  registered in the
name or names and  representing  any  authorized  number of American  Depositary
Shares  requested  by such  person  or  persons,  but only upon  payment  to the
Depositary of the fee of the  Depositary  for the execution and delivery of such
Receipt or Receipts,  and of all taxes and governmental charges and fees payable
in connection with such deposit and the transfer of the Deposited Securities.

      SECTION 2.04. Transfer of Receipts; Combination and Split-up of Receipts.
                      --------------------------------------------------------
                  The  Depositary,  subject to the terms and  conditions of this
Deposit  Agreement,  shall register transfers on its transfer books from time to
time of Receipts,  upon any surrender of a Receipt, by the Owner in person or by
duly authorized attorney, properly endorsed or accompanied by proper instruments
of transfer, and duly stamped as may be required by the laws of the State of New
York and of the United States of America. Thereupon the Depositary shall execute
a new  Receipt  or  Receipts  and  deliver  the same to or upon the order of the
person entitled thereto.

                  The  Depositary,  subject to the terms and  conditions of this
Deposit Agreement, shall upon surrender of a Receipt or Receipts for the purpose
of effecting a split-up or combination of such Receipt or Receipts,  execute and
deliver  a new  Receipt  or  Receipts  for any  authorized  number  of  American
Depositary Shares requested,  representing the same aggregate number of American
Depositary Shares as the Receipt or Receipts surrendered.

                  The Depositary may, with the Issuer's approval, appoint one or
more co-transfer agents for the purpose of effecting transfers, combinations and
split-ups  of  Receipts  at  designated   transfer  offices  on  behalf  of  the
Depositary.  In carrying  out its  functions,  a  co-transfer  agent may require
evidence of authority and compliance with applicable laws and other requirements
by  holders  or Owners or  persons  entitled  thereto  and will be  entitled  to
protection and indemnity to the same extent as the Depositary.

                                       8

<PAGE> 12


         SECTION 2.05. Surrender of Receipts and Withdrawal of Shares.
                       ----------------------------------------------
                  Upon surrender at the Corporate Trust Office of the Depositary
of a  Receipt  for  the  purpose  of  withdrawal  of  the  Deposited  Securities
represented  thereby,  and upon  payment  of the fee of the  Depositary  for the
surrender of Receipts,  and subject to the terms and  conditions of this Deposit
Agreement,  the Owner of such Receipt  shall be entitled to delivery,  to him or
upon his order, of the amount of Deposited Securities at the time represented by
such Receipt.  Delivery of such Deposited Securities may be made by the delivery
of certificates to such Owner or as ordered by him. Such delivery shall be made,
as hereinafter provided, without unreasonable delay.

                  A Receipt surrendered for such purposes may be required by the
Depositary to be properly endorsed in blank or accompanied by proper instruments
of transfer in blank,  and if the Depositary  requires,  the Owner thereof shall
execute and deliver to the  Depositary a written order  directing the Depositary
to cause the Deposited Securities being withdrawn to be delivered to or upon the
written  order of a person or persons  designated  in such order.  Thereupon the
Depositary  shall  direct  one (or more) of the  Custodians  to  deliver  at the
principal  London,  England office of such Custodian,  subject to Sections 2.06,
3.01 and 3.02, and to the other terms and conditions of this Deposit  Agreement,
to or upon the written  order of the person or persons  designated  in the order
delivered  to the  Depositary  if so  required  by the  Depositary  and as above
provided, the amount of Deposited Securities represented by such Receipt, except
that the Depositary may make delivery to such person or persons at the Corporate
Trust Office of the Depositary of any dividends or distributions with respect to
the Deposited Securities represented by such Receipt, or of any proceeds of sale
of any dividends,  distributions or rights, which may at the time be held by the
Depositary.

                  At the request,  risk and expense of any Owner so surrendering
a Receipt,  and for the account of such Owner,  the Depositary  shall direct the
Custodian to forward a certificate or certificates and other proper documents of
title for the Deposited Securities represented by such Receipt to the Depositary
for delivery at the Corporate  Trust Office of the  Depositary.  Such  direction
shall be given by letter sent first  class  airmail  postage  prepaid or, at the
request,  risk  and  expense  of  such  Owner,  by  cable,  telex  or  facsimile
transmission.

                                       9

<PAGE> 13

     SECTION 2.06. Limitations on Execution and Delivery, Transfer and Surrender
                   of  Receipts.
                   -------------------------------------------------------------
                As  a  condition   precedent  to  the  execution  and  delivery,
registration of transfer,  split-up,  combination or surrender of any Receipt or
withdrawal  of any  Deposited  Securities,  the  Depositary or the Custodian may
require  payment from the depositor of Shares or the presentor of the Receipt of
a sum  sufficient to reimburse it for any tax or other  governmental  charge and
any stock transfer or registration fee with respect thereto  (including any such
tax or charge and fee with respect to Shares being  deposited or withdrawn)  and
payment of any applicable fees as herein provided, may require the production of
proof satisfactory to it as to the identity and genuineness of any signature and
may also require compliance with such regulations, if any, as the Depositary may
establish consistent with the provisions of this Deposit Agreement.

     The delivery of Receipts  against  deposits of Shares  generally or against
deposits of particular  Shares may be suspended,  or the transfer of Receipts in
particular  instances  may  be  refused,  or the  registration  of  transfer  of
outstanding  Receipts  generally  may be  suspended,  during any period when the
transfer  books of the  Depositary  are closed,  or if any such action is deemed
necessary or advisable by the  Depositary or the Issuer at any time or from time
to time because of any  requirement of law or of any government or  governmental
body or commission, or under any provision of this Deposit Agreement, or for any
other reason. The surrender of outstanding  Receipts and withdrawal of Deposited
Securities may not be suspended  subject only to (i) temporary  delays caused by
closing the  transfer  books of the  Depositary  or the Issuer or the deposit of
Shares in connection with voting at a shareholders'  meeting,  or the payment of
dividends,  (ii) the  payment  of fees,  taxes and  similar  charges,  and (iii)
compliance with any U.S. or foreign laws or governmental regulations relating to
the Receipts or to the  withdrawal of the Deposited  Securities.  The Depositary
may retain for its own account  any  compensation  for the  issuance of Receipts
against evidence of rights to receive Shares,  including without  limitation out
of earnings on the collateral  securing such rights.  Without  limitation of the
foregoing,  neither the Depositary nor the Custodian shall knowingly  accept for
deposit under this Deposit  Agreement any Shares required to be registered under

                                       10

<PAGE> 14

the provisions of the Securities Act of 1933, unless a registration statement is
in effect as to such Shares.

         SECTION 2.07.  Lost Receipts, etc.
                        -------------------
                  In case any Receipt  shall be  mutilated,  destroyed,  lost or
stolen, the Depositary shall execute and deliver a new Receipt of like tenor, in
exchange and substitution for such mutilated Receipt upon cancellation  thereof,
or in lieu of and in substitution  for such destroyed or lost or stolen Receipt,
upon the  Owner  thereof  filing  with the  Depositary  (a) a  request  for such
execution  and delivery  before the  Depositary  has notice that the Receipt has
been acquired by a bona fide  purchaser and (b) a sufficient  indemnity bond and
satisfying any other reasonable requirements imposed by the Depositary.

         SECTION 2.08.   Cancellation and Destruction of Surrendered Receipts.
                         -----------------------------------------------------
                  All Receipts  surrendered to the Depositary shall be cancelled
by  the  Depositary.  The  Depositary  is  authorized  to  destroy  Receipts  so
cancelled.

         SECTION 2.09. Pre-Release of Receipts.
                       -----------------------
                  Notwithstanding   Section  2.03  hereof,  the  Depositary  may
execute and deliver  Receipts prior to the receipt of Shares pursuant to Section
2.02  ("Pre-Release").  The Depositary  may,  pursuant to Section 2.05,  deliver
Shares  upon  the  receipt  and   cancellation   of  Receipts  which  have  been
Pre-Released,  whether or not such  cancellation  is prior to the termination of
such   Pre-Release  or  the   Depositary   knows  that  such  Receipt  has  been
Pre-Released.  The  Depositary  may  receive  Receipts  in  lieu  of  Shares  in
satisfaction  of a  Pre-Release.  Each  Pre-Release  will  be  (a)  preceded  or
accompanied by a written  representation from the person to whom Receipts are to
be delivered that such person,  or its customer,  owns the Shares or Receipts to
be remitted, as the case may be, (b) at all times fully collateralized with cash
or such other collateral as the Depositary deems appropriate,  (c) terminable by
the  Depositary on not more than five (5) business days notice,  and (d) subject
to such further  indemnities  and credit  regulations  as the  Depositary  deems
appropriate.  The number of American  Depositary Shares which are outstanding at
any time as a result of  Pre-Releases  will not normally  exceed thirty  percent
(30%) of the Shares deposited hereunder;  provided, however, that the Depositary

                                       11

<PAGE> 15

reserves  the right to change or  disregard  such  limit from time to time as it
deems appropriate.

                  The Depositary may retain for its own account any compensation
received by it in connection with the foregoing.

                                   ARTICLE 3.
                   CERTAIN OBLIGATIONS OF OWNERS OF RECEIPTS.


         SECTION 3.01 Filing Proofs, Certificates and Other Information.
                      -------------------------------------------------
                  Any person  presenting  Shares  for  deposit or any Owner of a
Receipt may be required from time to time to file such proof of  citizenship  or
residence,  exchange  control  approval,  evidence of the number of Receipts and
Deposited  Securities legally or beneficially owned or such information relating
to the  registration  on the books of the Issuer (or the appointed  agent of the
Issuer for transfer and  registration  of Shares,  which may but need not be the
Foreign Registrar) of the Shares presented for deposit or other information,  to
execute such certificates and to make such  representations  and warranties,  as
the Depositary may reasonably deem necessary or proper.  The Depositary may, and
if requested by the Issuer  shall,  withhold,  the delivery or  registration  of
transfer of any  Receipt or the  distribution  or sale of any  dividend or other
distribution  or  rights  or of the  proceeds  thereof  or the  delivery  of any
Deposited  Securities  until  such proof or other  information  is filed or such
certificates are executed.

         SECTION 3.02 Liability of Owner for Taxes.
                      ----------------------------
                  If any tax or other  governmental  charge shall become payable
with  respect to any  Receipt or any  Deposited  Securities  represented  by any
Receipt,  such tax or other governmental charge shall be payable by the Owner of
such Receipt to the Depositary. The Depositary may refuse to effect any transfer
of such Receipt or any withdrawal of Deposited  Securities  represented  thereby
until  such  payment  is  made,   and  may  withhold  any   dividends  or  other
distributions,  or may sell for the account of the Owner thereof any part or all
of the Deposited  Securities  represented  by such  Receipt,  and may apply such
dividends or other  distributions or the proceeds of any such sale in payment of

                                       12

<PAGE> 16

such tax or other  governmental  charge,  the  Owner of such  Receipt  remaining
liable for any deficiency.

         SECTION 3.03.  Warranties on Deposit of Shares.
                        -------------------------------
                  Every person  depositing  Shares under this Deposit  Agreement
shall be deemed  thereby to  represent  and  warrant  that such  Shares and each
certificate therefor are validly issued, fully paid,  non-assessable and free of
any pre-emption  rights of the holders of outstanding Shares and that the person
making such deposit is duly authorized so to do. Every such person shall also be
deemed to  represent  that the  deposit  of Shares or sale of  Receipts  by that
person is not restricted under the Securities Act of 1933. Such  representations
and warranties shall survive the deposit of Shares and issuance of Receipts. Any
shares  delivered  to the  Custodian  for deposit  bearing a legend shall not be
accepted for deposit without first obtaining Issuer's consent.

                                   ARTICLE 4.
                            THE DEPOSITED SECURITIES.


         SECTION 4.01.  Cash Distributions.
                        ------------------
                  Whenever the  Depositary  shall  receive any cash  dividend or
other  cash  distribution  by  the  Issuer  on  any  Deposited  Securities,  the
Depositary  shall,  subject to the  provisions  of Section  4.05,  convert  such
dividend  or  distribution  into  Dollars and shall  distribute  the amount thus
received to the Owners as of the record date fixed  pursuant to Section 4.06, in
proportion  to the  number  of  American  Depositary  Shares  representing  such
Deposited Securities held by them respectively;  provided,  however, that in the
event that the Issuer or the  Depositary  shall be required to withhold and does
withhold  from any cash  dividend or other cash  distribution  in respect of any
Deposited  Securities an amount on account of taxes,  the amount  distributed to
the Owner of Receipts for American Depositary Shares representing such Deposited
Securities  shall be reduced  accordingly.  The Depositary shall distribute only
such amount,  however, as can be distributed without attributing to any Owner of
a Receipt a fraction of one cent. Any such  fractional  amounts shall be rounded
to the nearest whole cent and so distributed  to Owners  entitled  thereto.  The

                                       13

<PAGE> 17

Issuer or its agent will  remit to the  appropriate  governmental  agency in the
England all amounts  withheld  and owing to such  agency.  The  Depositary  will
forward  to the  Issuer or its agent such  information  from its  records as the
Issuer  may  reasonably  request  to  enable  the  Issuer  or its  agent to file
necessary reports with governmental  agencies,  and either the Depositary or the
Issuer or its agent may file any such reports necessary to obtain benefits under
the applicable tax treaties for the Owners.

         SECTION 4.02.  Distributions Other Than Cash or Shares.
                        ---------------------------------------
                  Whenever the Depositary shall receive any  distribution  other
than cash or Shares upon any Deposited  Securities,  the Depositary  shall cause
the securities or property  received by it to be distributed to the Owners as of
the record date fixed  pursuant to Section  4.06, in proportion to the number of
American Depositary Shares  representing such Deposited  Securities held by them
respectively,  in  any  manner  that  the  Depositary  may  deem  equitable  and
practicable for accomplishing such distribution;  provided,  however, that if in
the opinion of the Depositary such distribution  cannot be made  proportionately
among such Owners as of the record date fixed  pursuant to Section  4.06,  or if
for  any  other  reason  (including  any  requirement  that  the  Issuer  or the
Depositary  withhold  an amount on account of taxes) the  Depositary  deems such
distribution not to be feasible,  the Depositary may adopt such method as it may
deem equitable and practicable  for the purpose of effecting such  distribution,
including  the sale (at public or private  sale) of the  securities  or property
thus received,  or any part thereof, and the net proceeds of any such sale shall
be distributed by the Depositary to such Owners.

         SECTION 4.03. Distributions in Shares.
                       -----------------------
                  If any distribution upon any Deposited  Securities consists of
a dividend in, or free distribution of, Shares, the Depositary may, and shall if
the Issuer  shall so request,  distribute  to the Owners,  as of the record date
fixed  pursuant  to  Section  4.06,  in  proportion  to the  number of  American
Depositary  Shares   representing   such  Deposited   Securities  held  by  them
respectively, additional Receipts for an aggregate number of American Depositary
Shares  representing  the amount of Shares  received  as such  dividend  or free
distribution.  In lieu of delivering Receipts for fractional American Depositary
Shares  in any such  case,  the  Depositary  shall  sell the  amount  of  Shares
represented  by the aggregate of such fractions and distribute the net proceeds,

                                       14

<PAGE> 18

all in the manner and subject to the  conditions  described in Section  4.02. If
additional Receipts are not so distributed, each American Depositary Share shall
thenceforth also represent the additional Shares  distributed upon the Deposited
Securities represented thereby.

         SECTION 4.04.  Rights.
                        ------
                  In the  event  that  the  Issuer  shall  offer  or cause to be
offered to the holders of any Deposited  Securities  any rights to subscribe for
additional  Shares or any rights of any other nature,  the Depositary shall have
discretion as to the procedure to be followed in making such rights available to
any Owners or in disposing of such rights on behalf of any Owners and making the
net  proceeds  available  in Dollars to such  Owners or, if by the terms of such
rights  offering or, for any other reason,  the  Depositary  may not either make
such rights  available  to any Owners or dispose of such rights and make the net
proceeds available to such Owners, then the Depositary shall allow the rights to
lapse;  provided,  however,  if at the time of the  offering  of any  rights the
Depositary  reasonably  determines  that it is lawful and  feasible to make such
rights available to all Owners or to certain Owners but not to other Owners, the
Depositary shall distribute, to any Owner to whom it determines the distribution
to be lawful and feasible,  in  proportion to the number of American  Depositary
Shares held by such Owner,  warrants or other instruments  therefor in such form
as it deems  appropriate  to facilitate  the exercise,  sale or transfer of such
rights by such Owner.  If the Depositary  reasonably  determines  that it is not
lawful and feasible to make such rights  available  to certain  Owners or if the
rights  represented by such warrants or other  instruments are not exercised and
appear about to lapse,  it may sell the rights or warrants or other  instruments
in proportion to the number of American  Depositary Shares held by the Owners to
whom it has  determined  it may not  lawfully  or  feasibly  to make such rights
available,  and  allocate the net proceeds of such sales for the account of such
Owners otherwise entitled to such rights, warrants or other instruments, upon an
averaged or other practical basis without regard to any distinctions  among such
Owners because of exchange  restrictions  or the date of delivery of any Receipt
or Receipts, or otherwise.

                  If an Owner of Receipts  requests the distribution of warrants
or other  instruments in order to exercise the rights  allocable to the American
Depositary Shares of such Owner hereunder,  the Depositary will make such rights

                                       15

<PAGE> 19

available  to such Owner upon written  notice from the Issuer to the  Depositary
that (a) the Issuer has elected in its sole  discretion to permit such rights to
be exercised  and (b) such Owner has executed  such  documents as the Issuer has
determined in its sole discretion are reasonably  required under applicable law.
Upon  instruction  pursuant  to  such  warrants  or  other  instruments  to  the
Depositary  from such Owner to exercise such rights,  upon payment by such Owner
to the  Depositary  for the  account  of such  Owner of an  amount  equal to the
purchase price of the Shares to be received in exercise of the rights,  and upon
payment of the fees of the  Depositary  as set forth in such  warrants  or other
instruments,  the Depositary shall, on behalf of such Owner, exercise the rights
and purchase  the Shares,  and the Issuer shall cause the Shares so purchased to
be delivered to the Depositary on behalf of such Owner. As agent for such Owner,
the  Depositary  will cause the Shares so purchased to be deposited  pursuant to
Section 2.02 of this Deposit Agreement,  and shall,  pursuant to Section 2.03 of
this Deposit Agreement, execute and deliver to such Owner Restricted Receipts.

                  If  registration  under  the  Securities  Act of  1933  of the
securities  to which any rights  relate is  required  in order for the Issuer to
offer such rights to Owners and sell the securities  represented by such rights,
the Issuer or the  Depositary  shall not be  required  to offer  such  rights to
Owners of Receipts under any circumstances  unless and until such a registration
statement is in effect,  or unless the offering and sale of such  securities  to
the Owners of such Receipts are exempt from registration under the provisions of
such Act.

         SECTION 4.05.   Conversion of Foreign Currency.
                         ------------------------------
                  Whenever the Depositary shall receive Foreign Currency, by way
of  dividends  or  other  distributions  or the net  proceeds  from  the sale of
securities,  property or rights,  and if at the time of the receipt  thereof the
Foreign  Currency so received can in the judgment of the Depositary be converted
on a reasonable basis into Dollars and the resulting Dollars  transferred to the
United States, the Depositary shall convert or cause to be converted, by sale or
in any other manner that it may determine,  such Foreign  Currency into Dollars,
and such Dollars shall be distributed to the Owners entitled  thereto or, if the
Depositary  shall have  distributed  any  warrants  or other  instruments  which
entitle  the  holders  thereof  to such  Dollars,  then to the  holders  of such
warrants  and/or  instruments  upon  surrender  thereof for  cancellation.  Such

                                       16

<PAGE> 20

distribution  may be made upon an averaged or other  practicable  basis  without
regard to any distinctions  among Owners on account of exchange  restrictions or
otherwise.

                  If such conversion or  distribution  can be effected only with
the approval or license of any  government  or agency  thereof,  the  Depositary
shall file such  application  for  approval or  license,  if any, as it may deem
desirable.

                  If at any  time the  Depositary  shall  determine  that in its
judgment any Foreign Currency received by the Depositary is not convertible on a
reasonable  basis into  Dollars  transferable  to the United  States,  or if any
approval or license of any  government  or agency  thereof which is required for
such conversion is denied or in the opinion of the Depositary is not obtainable,
or if any such approval or license is not obtained within a reasonable period as
determined by the Depositary, the Depositary may distribute the Foreign Currency
(or an  appropriate  document  evidencing  the  right to  receive  such  Foreign
Currency)  received by the  Depositary  to, or in its  discretion  may hold such
Foreign Currency for the respective  accounts of, the Owners entitled to receive
the same.

                  If any such  conversion  of Foreign  Currency,  in whole or in
part,  cannot  be  effected  for  distribution  to some of the  Owners  entitled
thereto,  the  Depositary  may  in  its  discretion  make  such  conversion  and
distribution  in  Dollars to the extent  permissible  to the Owners of  Receipts
entitled thereto and may distribute the balance of the Foreign Currency received
by the Depositary  to, or hold such balance for the respective  accounts of, the
Owners entitled thereto.

         SECTION 4.06 Fixing of Record Date.
                      ---------------------
                  Whenever the Depositary  shall receive notice of the fixing of
a record date by the Issuer for the  determination  of the holders of  Deposited
Securities entitled to receive any cash dividend or other cash distribution, any
distribution  other than cash,  or any rights to be issued  with  respect to the
Deposited Securities,  or whenever for any reason the Depositary causes a change
in the number of Shares that are represented by each American  Depositary Share,
or whenever the  Depositary  shall receive notice of the fixing of a record date

                                       17

<PAGE> 21

by the Issuer for the  determination  of the  holders  of  Deposited  Securities
entitled  to vote at any  meeting  of  holders  of  Shares  or  other  Deposited
Securities,  the Depositary, in consultation with the Issuer, shall fix a record
date for the  determination  of the Owners of Receipts  who shall be entitled to
receive such dividend,  distribution or rights,  or the net proceeds of the sale
thereof,  or to give  instructions for the exercise of voting rights at any such
meeting, or for fixing the date on or after which each American Depositary Share
will  represent  the  changed  number of Shares.  Subject to the  provisions  of
Sections 4.01 through 4.05 and to the other terms and conditions of this Deposit
Agreement,  the Owners on such  record  date shall be  entitled  to receive  the
amount  distributable  by the Depositary  with respect to such dividend or other
distribution or such rights or the net proceeds of sale thereof in proportion to
the number of American Depositary Shares held by them respectively.

         SECTION 4.07.  Voting of Deposited Securities.
                        ------------------------------
                  (i) As soon as  practicable  after  receipt  of  notice of any
meeting or  solicitation  of  consents  or proxies of holders of Shares or other
Deposited  Securities,  the  Depositary  shall  mail  to  the  Owners  a  notice
containing (a) such  information  as is contained in the notice  received by the
Depositary,  (b) a  statement  that  each  Owner at the close of  business  on a
specified  record  date will be  entitled,  subject  to  applicable  law and the
provisions of the  Memorandum  and the Articles of Association of the Issuer and
the provisions of or governing Deposited Securities,  to instruct the Depositary
in  writing as to the  exercise  of voting  rights,  if any,  pertaining  to the
Deposited Securities  represented by the American Depositary Shares evidenced by
such  Owner's  Receipts  and (c) a  statement  as to the  manner  in which  such
instructions  may  be  given,  including,  when  applicable,   deemed  given  in
accordance  with  paragraph  (ii) of this Section if no instruction is received.
Upon the written request of an Owner on such record date,  received on or before
the date  established  by the  Depositary  for such  purpose  (the  "Instruction
Date"), the Depositary shall endeavor insofar as practicable and permitted under
applicable  law  and the  provisions  of the  Memorandum  and  the  Articles  of
Association  of  the  Issuer  and  the  provisions  of  or  governing  Deposited
Securities to vote or cause to be voted the Deposited Securities  represented by
the American  Depositary Shares evidenced by such Owner's Receipts in accordance
with any  nondiscretionary  proxy  to a person  designated  by the  Issuer.  The
Depositary  shall not itself  exercise any voting  discretion over any Deposited
Securities.

                                       18

<PAGE> 22

                  (ii) If after  complying with the procedures set forth in this
Section the Depositary does not receive instructions from the Owner of a Receipt
on or before the Instruction  Date, the Depositary shall deliver a discretionary
proxy for the Shares  evidenced  by such Receipt in such form as provided by the
Issuer to a person designated by the Issuer;  provided, that no such proxy shall
be  given  with  respect  to any  matter  as to which  the  Issuer  informs  the
Depositary  (and the Issuer  agrees to provide such  information  as promptly as
practicable in writing) that (x) the Issuer does not wish such proxy given,  (y)
substantial  opposition  exists  or (z) such  matter  materially  and  adversely
affects the rights of holders of Shares.

                  There can be no assurance  that Owners  generally or any Owner
in particular will receive the notice described in paragraph (i) of this Section
sufficiently  prior to the  Instruction  Date to ensure that the Depositary will
vote the Shares or Deposited  Securities in accordance  with the  provisions set
forth in such paragraph.

         SECTION 4.08.  Changes Affecting Deposited Securities.
                        --------------------------------------
                  Upon  any  change  in  nominal  value,  par  value,  split-up,
consolidation or any other reclassification of Deposited Securities, or upon any
recapitalization,  reorganization,  merger  or  consolidation  or sale of assets
affecting the Issuer or to which it is a party,  any  securities  which shall be
received by the Depositary or a Custodian in exchange for or in conversion of or
in respect of Deposited  Securities shall be treated as new Deposited Securities
under this Deposit Agreement,  and American  Depositary Shares shall thenceforth
represent  the new Deposited  Securities so received in exchange or  conversion,
unless additional Receipts are delivered pursuant to the following sentence.  In
any such case the Depositary may, upon consultation  with the Issuer,  and shall
if the Issuer shall so request,  execute and deliver  additional  Receipts as in
the case of a dividend on the Shares,  or call for the surrender of  outstanding
Receipts to be  exchanged  for new  Receipts  specifically  describing  such new
Deposited Securities.

                                       19

<PAGE> 23


         SECTION 4.09.  Reports.
                        -------
                  The  Depositary  shall make available for inspection by Owners
at its  Corporate  Trust Office any reports and  communications,  including  any
proxy soliciting material,  received from the Issuer which are both (a) received
by the  Depositary  as the  holder  of the  Deposited  Securities  and (b)  made
generally  available to the holders of such Deposited  Securities by the Issuer.
The  Depositary  shall  also  send to the  Owners  copies of such  reports  when
furnished by the Issuer pursuant to Section 5.06.

                  In addition, upon notice that the Issuer has not furnished the
Commission with any public reports,  documents or other  information as required
by foreign law or otherwise under Rule 12g3-2(b)  under the Securities  Exchange
Act of 1934, as from time to time amended, the Depositary shall furnish promptly
to the  Commission  copies of all  annual or other  periodic  reports  and other
notices  or  communications  which  the  Depositary  receives  as  holder of the
Deposited  Securities from the Issuer and which are not so furnished to or filed
with the Commission  pursuant to any other requirement of the Commission and the
Depositary is hereby authorized by the Issuer so to do on its behalf.

         SECTION 4.10. Lists of Receipt Owners.
                       -----------------------
                  Promptly upon request by the Issuer,  the Depositary shall, at
the expense of the Issuer,  furnish to it a list,  as of a recent  date,  of the
names,  addresses and holdings of American  Depositary  Shares by all persons in
whose names Receipts are registered on the books of the Depositary.

         SECTION 4.11. Withholding.
                       -----------
                  In  the  event  that  the  Depositary   determines   that  any
distribution in property  (including Shares and rights to subscribe therefor) is
subject to any tax which the Depositary is obligated to withhold, the Depositary
may dispose of all or a portion of such property (including Shares and rights to
subscribe  therefor) in such amounts and in such manner as the Depositary  deems
necessary and  practicable to pay any such taxes, by public or private sale, and
the  Depositary  shall  distribute  the net  proceeds  of any  such  sale  after

                                       20

<PAGE> 24

deduction  of such taxes to the Owners  entitled  thereto in  proportion  to the
number of American Depositary Shares held by them respectively.

                                   ARTICLE 5.
                 THE DEPOSITARY, THE CUSTODIANS AND THE ISSUER.


      SECTION 5.01. Maintenance of Office and Transfer Books by the Depositary.
                      --------------------------------------------------------
                  Until termination of this Deposit Agreement in accordance with
its terms, the Depositary  shall maintain in the Borough of Manhattan,  The City
of  New  York,   facilities  for  the  execution  and  delivery,   registration,
registration  of  transfers  and  surrender of Receipts in  accordance  with the
provisions  of this Deposit  Agreement.  The  Depositary  or its agent agrees to
register as a foreign  nominee for the  purposes of this  Agreement  pursuant to
English Law.

                  The  Depositary  shall  keep  books  for the  registration  of
Receipts and transfers of Receipts which at all  reasonable  times shall be open
for inspection by the Owners, provided that such inspection shall not be for the
purpose of  communicating  with  Owners in the  interest of a business or object
other  than the  business  of the  Issuer or a matter  related  to this  Deposit
Agreement or the Receipts.

                  The  Depositary may close the transfer  books,  at any time or
from  time  to  time,  when  deemed  expedient  by it  in  connection  with  the
performance of its duties hereunder.

                  If any Receipts or the American  Depositary Shares represented
thereby  are listed on one or more stock  exchanges  in the United  States,  the
Depositary  shall  act as  Registrar  or  appoint  a  Registrar  or one or  more
co-registrars  for registry of such Receipts in accordance with any requirements
of such exchange or exchanges.

          SECTION 5.02.  Prevention or Delay in Performance by the Depositary or
                         -------------------------------------------------------
the Issuer.  
- - ----------
             Neither the  Depositary nor the Issuer shall incur any liability to
any Owner of any Receipt, if by reason of any provision of any present or future

                                       21

<PAGE> 25

law of the  United  States  or any  other country, or of any other governmental
authority,  or by reason of any provision,  present or future, of the Memorandum
and Articles of Association of the Issuer, or by reason of any act of God or war
or other circumstances beyond its control, the Depositary or the Issuer shall be
prevented or forbidden from, or be subjected to any civil or criminal penalty on
account  of,  doing or  performing  any act or thing  which by the terms of this
Deposit  Agreement  it is  provided  shall be done or  performed;  nor shall the
Depositary or the Issuer incur any liability to any Owner of a Receipt by reason
of any non-performance or delay, caused as aforesaid,  in the performance of any
act or thing which by the terms of this Deposit  Agreement it is provided  shall
or may be done or  performed,  or by reason of any  exercise  of, or  failure to
exercise,  any discretion provided for in this Deposit Agreement.  Where, by the
terms of a distribution pursuant to Sections 4.01, 4.02, or 4.03 of this Deposit
Agreement,  or an offering  or  distribution  pursuant  to Section  4.04 of this
Deposit  Agreement,  or for any other reason,  such distribution or offering may
not be made  available  to Owners,  and the  Depositary  may not dispose of such
distribution  or  offering  on behalf of such  Owners and make the net  proceeds
available to such Owners,  then the Depositary shall not make such  distribution
or offering, and shall allow any rights, if applicable, to lapse.

      SECTION 5.03. Obligations of the Depositary, the Custodian and the Issuer.
                     -----------------------------------------------------------
                  The Issuer  assumes no  obligation  nor shall it be subject to
any  liability  under this  Deposit  Agreement to Owners or holders of Receipts,
except  that it agrees to  perform  its  obligations  set forth in this  Deposit
Agreement without negligence or bad faith.

                  The  Depositary  assumes no obligation nor shall it be subject
to any liability under this Deposit Agreement to any Owners (including,  without
limitation,  liability  with respect to the  validity or worth of the  Deposited
Securities),  except that it agrees to perform its obligations  specifically set
forth in this Deposit Agreement without negligence or bad faith.

                  Neither  the  Depositary  nor the  Issuer  shall be under  any
obligation  to  appear  in,  prosecute  or  defend  any  action,  suit or  other
proceeding in respect of any Deposited Securities or in respect of the Receipts,
which in its opinion may involve it in expense or  liability,  unless  indemnity
satisfactory  to it against all expense and  liability  be furnished as often as

                                       22

<PAGE> 26

may be required,  and the Custodian shall not be under any obligation whatsoever
with respect to such  proceedings,  the  responsibility  of the Custodian  being
solely to the Depositary.

                  Neither the  Depositary nor the Issuer shall be liable for any
action or nonaction  by it in reliance  upon the advice of or  information  from
legal counsel, accountants, any person presenting Shares for deposit, any Owner,
or any other  person  believed by it in good faith to be  competent to give such
advice or information.

                  The  Depositary  shall not be  responsible  for any failure to
carry out any instructions to vote any of the Deposited  Securities,  or for the
manner in which any such vote is cast or effect of any such vote,  provided that
any  such  action  or  nonaction  is in  good  faith  and  not  as a  result  of
Depositary's negligence.

                  The  Depositary may own and deal in any class of securities of
the Issuer and its affiliates and in Receipts.

                  No disclaimer of liability under the Securities Act of 1933 is
intended by any provision of this Deposit Agreement.

            SECTION 5.04.  Resignation and Removal of the Depositary.
                           -----------------------------------------
                  The Depositary may at any time resign as Depositary  hereunder
by  written  notice  of its  election  so to do  delivered  to the  Issuer.  The
Depositary  may at any time be removed  by the Issuer by written  notice of such
removal.  In case at any time the Depositary acting hereunder shall resign or be
removed,  it shall  continue to act as Depositary for the purpose of terminating
this Deposit Agreement pursuant to Section 6.02.

                  Any  corporation  into or with  which  the  Depositary  may be
merged or  consolidated  shall be the  successor of the  Depositary  without the
execution or filing of any document or any further act.

                                       23

<PAGE> 27

         SECTION 5.05 The Custodians.
                      --------------
                  The  Depositary  has appointed the principal  London,  England
office  of the  Depositary  as  custodian  and agent of the  Depositary  for the
purposes of this Deposit  Agreement.  The Custodian or its  successors in acting
hereunder shall be subject at all times and in all respects to the directions of
the Depositary  and shall be responsible  solely to it. Any Custodian may resign
and be  discharged  from its  duties  hereunder  by notice  of such  resignation
delivered  to the  Depositary  at least 30 days  prior to the date on which such
resignation is to become  effective.  If upon such resignation there shall be no
Custodian acting hereunder,  the Depositary shall, promptly after receiving such
notice,  appoint a  substitute  custodian  or  custodians,  each of which  shall
thereafter be a Custodian  hereunder.  Whenever the Depositary in its discretion
determines  that it is in the  best  interest  of the  Owners  to do so,  it may
appoint  a  substitute  or  additional  custodian  or  custodians,  which  shall
thereafter be one of the Custodians hereunder. Upon demand of the Depositary any
Custodian  shall  deliver  such of the  Deposited  Securities  held by it as are
requested  of it to  any  other  Custodian  or  such  substitute  or  additional
custodian or  custodians.  Each such  substitute or additional  custodian  shall
deliver to the Depositary, forthwith upon its appointment, an acceptance of such
appointment satisfactory in form and substance to the Depositary.

         SECTION 5.06.   Notices and Reports.
                         -------------------
                  On or before the first date on which the Issuer gives  notice,
by  publication  or  otherwise,  of any  meeting  of  holders of Shares or other
Deposited  Securities,  or of any adjourned  meeting of such holders,  or of the
taking  of any  action  in  respect  of any cash or other  distributions  or the
offering of any rights,  the Issuer agrees to transmit to the Depositary and the
Custodians  a copy of the  notice  thereof  in the form  given or to be given to
holders of Shares or other Deposited Securities.

                  The Issuer  will  arrange  for the prompt  transmittal  by the
Issuer to the Depositary and the Custodian of such notices and any other reports
and communications  which are made generally  available by the Issuer to holders
of its Shares.  If  requested  in writing by the  Issuer,  the  Depositary  will
arrange for the mailing,  at the Issuer's  expense,  of copies of such  notices,

                                       24

<PAGE> 28

reports and  communications  to all Owners.  The Issuer will timely  provide the
Depositary with the quantity of such notices,  reports,  and communications,  as
requested by the  Depositary  from time to time, in order for the  Depositary to
effect such mailings.

         SECTION 5.07. Issuance of Additional Shares, etc.
                       ----------------------------------
                  The Issuer  agrees  that in the event of any  issuance  of (1)
additional   Shares,   (2)  rights  to  subscribe  for  Shares,  (3)  securities
convertible  into Shares,  or (4) rights to subscribe for such  securities,  the
Issuer will promptly  furnish to the  Depositary a written  opinion from counsel
for the Issuer in the United States,  which counsel shall be satisfactory to the
Depositary,  stating whether or not the  circumstances of such issue are such as
to make it necessary for a  Registration  Statement  under the Securities Act of
1933 to be in  effect  prior to the  delivery  of the  Receipts  to be issued in
connection  with such  securities  or the  issuance  of such  rights.  If in the
opinion of such counsel a Registration Statement is required, such counsel shall
furnish  to the  Depositary  a written  opinion  as to whether or not there is a
Registration Statement in effect which will cover such issuance of securities or
rights.

                  The Issuer agrees with the Depositary  that neither the Issuer
nor any company  controlled  by the Issuer will at any time  deposit any Shares,
either upon  original  issuance or upon a sale of Shares  previously  issued and
reacquired  by  the  Issuer  or by any  company  under  its  control,  unless  a
Registration  Statement  is in effect or an  exemption  is  available as to such
Shares under the Securities Act of 1933.

         SECTION 5.08.  Indemnification.
                        ---------------
                  The  Issuer  agrees  to  indemnify  the   Depositary  and  any
Custodian against, and hold each of them harmless from, any liability or expense
(including  but not limited to the fees and expenses of counsel) which may arise
out of acts  performed or omitted,  in  accordance  with the  provisions of this
Deposit Agreement and of the Receipts,  as the same may be amended,  modified or
supplemented  from time to time,  (i) by either the  Depositary  or a Custodian,
except for any liability or expense  arising out of the  negligence or bad faith
of either of them, or (ii) by the Issuer or any of its agents.

                                       25

<PAGE> 29

                  The  Depositary  agrees to  indemnify  the  Issuer and hold it
harmless  from any liability or expense  (including  but not limited to the fees
and  expenses of counsel),  which may arise out of acts  performed or omitted by
the Depositary or its Custodian due to their negligence or bad faith.

         SECTION 5.09.  Charges of Depositary.
                        ---------------------
                  The Issuer agrees to pay the fees and  reasonable  expenses of
the Depositary  and those of any  Registrar,  but the Issuer shall not pay or be
liable for (1) the fees of the  Depositary  for the  execution  and  delivery of
Receipts  pursuant to Section  2.03,  transfers  pursuant to Section  2.04,  the
surrender  of  Receipts  pursuant  to  Section  2.05,  and  the  making  of  any
distribution  pursuant to this Deposit Agreement,  including but not limited to,
Sections 4.01 through 4.04 hereof, (2) taxes and other governmental charges, (3)
such  registration  fees  as  may  from  time  to  time  be in  effect  for  the
registration  of  transfers  of Shares  generally  on the share  register of the
Issuer (or the appointed  agent of the Issuer for transfer and  registration  of
Shares  which  may  but  need  not be the  Foreign  Registrar)  and  accordingly
applicable  to transfers of Shares to the name of the  Depositary or its nominee
or Custodian or its nominee on the making of deposits or withdrawals  hereunder,
(4) such cable,  telex and  facsimile  transmission  expenses  as are  expressly
provided in this Deposit  Agreement  to be at the expense of persons  depositing
Shares or Owners, and (5) such expenses as are incurred by the Depositary in the
conversion of Foreign  Currency  pursuant to Section 4.05.  Any other charges of
the  Depositary  hereunder  will be paid by the Issuer  after  consultation  and
agreement  between the  Depositary and the Issuer as to the amount and nature of
such  charges.  Such charges may at any time and from time to time be changed by
agreement  between the Issuer and the Depositary.  The Depositary  shall present
its  statement  for such  charges  and  expenses  to the Issuer once every three
months.  The charges and expenses of the  Custodian  are for the sole account of
the  Depositary.  The  Depositary  shall  charge any party to whom  Receipts are
issued (including, without limitation,  issuance pursuant to a stock dividend or
stock  split  declared  by the  Issuer or an  exchange  of stock  regarding  the
Receipts or  Deposited  Securities  or a  distribution  of Receipts  pursuant to
Section 4.03 hereof) or who  surrenders  Receipts a fee of $5.00 or less per 100
American  Depositary  Shares (or portion thereof) for the issuance or surrender,
respectively,  of a Receipt. In addition, the Depositary shall charge the Owners
and holders of Receipts a fee for, and deduct such fee from, the distribution of

                                       26

<PAGE> 30

proceeds  pursuant to Section 4.04, such fee being in an amount equal to the fee
for the  issuance of American  Depositary  Shares  referred to above which would
have been  charged as a result of the  deposit by Owners of Shares  received  in
exercise  of rights  distributed  to them  pursuant to Section  4.04,  but which
rights are instead sold by the Depositary, and the net proceeds distributed.

         SECTION 5.10.  Retention of Depositary Documents.
                        ---------------------------------
                  The  Depositary  is  authorized  to destroy  those  documents,
records, bills and other data compiled during the term of this Deposit Agreement
at the times permitted by the governing statutes unless the Issuer requests that
such papers be retained for a longer period or turned over to the Issuer or to a
successor depositary.

         SECTION 5.11.   Exclusivity.
                         -----------
                  The  Issuer  agrees not to appoint  any other  depositary  for
issuance  of  American  Depositary  Receipts  so long as The Bank of New York is
acting as Depositary hereunder; provided, however, that the Depositary agrees to
use its best  efforts  to assist  and  cooperate  with the  Issuer in making the
transition from Depositary to another  depositary in the event this Agreement is
terminated  by either party and the Issuer  decides to continue to make American
Depositary Receipts available to holders of Ordinary shares.

         SECTION 5.12.  List of Restricted Securities Owners.
                        ------------------------------------
                  From time to time,  the Issuer shall provide the  Depositary a
list setting  forth,  to the actual  knowledge of the Issuer,  those  persons or
entities who beneficially own Restricted  Securities and the Issuer shall update
that list on a regular basis. The Issuer agrees to advise in writing each of the
persons or entities so listed that such Restricted Securities are ineligible for
deposit  hereunder.  The  Depositary may rely on such a list or update but shall
not be liable for any action or omission made in reliance thereon.

                                       27

<PAGE> 31

                                   ARTICLE 6.
                           AMENDMENT AND TERMINATION.


         SECTION 6.01.  Amendment.
                        ---------
                  The form of the  Receipts and any  provisions  of this Deposit
Agreement may at any time and from time to time be amended by written  agreement
between  the  Issuer  and the  Depositary  in any  respect  which  they may deem
necessary or desirable. Any amendment which shall impose or increase any fees or
charges (other than taxes and other  governmental  charges,  registration  fees,
cable,  telex or  facsimile  transmission  costs,  delivery  costs or other such
expenses),  or which shall otherwise prejudice any substantial existing right of
Owners of Receipts,  shall,  however,  not become  effective  as to  outstanding
Receipts  until the  expiration  of three months after notice of such  amendment
shall have been given to the Owners of outstanding Receipts.  Every Owner at the
time any amendment so becomes  effective shall be deemed,  by continuing to hold
such  Receipt,  to consent  and agree to such  amendment  and to be bound by the
Deposit Agreement as amended thereby. In no event shall any amendment impair the
right of the Owner of any Receipt to surrender such Receipt and receive therefor
the Deposited Securities represented thereby.

         SECTION 6.02.  Termination.
                        -----------
               
               Upon the resignation or removal of the Depositary  pursuant to
Section  5.04,  or at any time at the  direction of the Issuer,  the  Depositary
shall terminate this Deposit  Agreement by mailing notice of such termination to
the Owners of all Receipts then  outstanding  at least 30 days prior to the date
fixed in such notice for such termination. On and after the date of termination,
the Owner of a Receipt  will,  upon  surrender of such Receipt at the  Corporate
Trust Office of the  Depositary,  upon the payment of the fee of the  Depositary
for the surrender of Receipts  referred to in Section 2.05,  and upon payment of
any applicable taxes or governmental charges, be entitled to delivery, to him or
upon his  order,  of the  amount of  Deposited  Securities  represented  by such
Receipt. If any Receipts shall remain outstanding after the date of termination,
the Depositary  thereafter  shall  discontinue the  registration of transfers of
Receipts, shall suspend the distribution of dividends to the Owners thereof, and
shall not give any  further  notices  or  perform  any  further  acts under this

                                       28

<PAGE> 32

Deposit  Agreement,  except  that  the  Depositary  shall  continue  to  collect
dividends and other distributions pertaining to Deposited Securities, shall sell
rights as  provided in this  Deposit  Agreement,  and shall  continue to deliver
Deposited  Securities,  together  with  any  dividends  or  other  distributions
received with respect  thereto and the net proceeds of the sale of any rights or
other property,  in exchange for Receipts  surrendered to the Depositary  (after
deducting,  in each  case,  the fee of the  Depositary  for the  surrender  of a
Receipt, any expenses for the account of the Owner of such Receipt in accordance
with the terms and  conditions  of this Deposit  Agreement,  and any  applicable
taxes or  governmental  charges).  At any time after the  expiration of one year
from the date of termination,  the Depositary may sell the Deposited  Securities
then held hereunder and may thereafter  hold  uninvested the net proceeds of any
such sale, together with any other cash then held by it hereunder,  unsegregated
and without liability for interest, for the pro rata benefit of the Owners which
have not theretofore been  surrendered,  such Owners thereupon  becoming general
creditors of the Depositary with respect to such net proceeds. After making such
sale, the Depositary shall be discharged from all obligations under this Deposit
Agreement,  except  to  account  for such net  proceeds  and other  cash  (after
deducting,  in each  case,  the fee of the  Depositary  for the  surrender  of a
Receipt, any expenses for the account of the Owner of such Receipt in accordance
with the terms and  conditions  of this Deposit  Agreement,  and any  applicable
taxes or governmental charges).  Upon the termination of this Deposit Agreement,
the Issuer shall be discharged from all obligations under this Deposit Agreement
except  for its  obligations  to the  Depositary  under  Sections  5.08 and 5.09
hereof.
                                   ARTICLE 7.
                                 MISCELLANEOUS.

         SECTION 7.01.  Counterparts.
                        ------------
                  This  Deposit  Agreement  may be  executed  in any  number  of
counterparts,  each  of  which  shall  be  deemed  an  original  and all of such
counterparts  shall  constitute  one and the  same  instrument.  Copies  of this
Deposit  Agreement  shall be filed with the  Depositary  and the  Custodians and
shall be open to inspection by any holder or Owner of a Receipt during  business
hours.

                                       29

<PAGE> 33

         SECTION 7.02.   No Third Party Beneficiaries.
                         ----------------------------
                  This  Deposit  Agreement is for the  exclusive  benefit of the
parties  hereto  and shall not be deemed to give any legal or  equitable  right,
remedy or claim whatsoever to any other person.

         SECTION 7.03.   Severability.
                         ------------
                  In case any one or more of the  provisions  contained  in this
Deposit  Agreement or in the Receipts  should be or become  invalid,  illegal or
unenforceable in any respect,  the validity,  legality and enforceability of the
remaining  provisions  contained  herein or therein shall in no way be affected,
prejudiced or disturbed thereby.

         SECTION 7.04.   Holders and Owners as Parties; Binding  Effect.
                         ----------------------------------------------
                  The holders and Owners of Receipts  from time to time shall be
parties  to this  Deposit  Agreement  and shall be bound by all of the terms and
conditions hereof and of the Receipts by acceptance thereof.

         SECTION 7.05.  Notices.
                        -------
                  Any and all notices to be given to the Issuer  shall be deemed
to have been duly given if  personally  delivered or sent by first class airmail
postage prepaid,  cable,  telex or facsimile  transmission  confirmed by letter,
addressed to Micro Focus Limited,  Attention:  Legal Department, 26 West Street,
Newbury  Berkshire,  RG 131 1JT,  England or any other place to which the Issuer
may have transferred its principal office.

                  Any and all  notices  to be given to the  Depositary  shall be
deemed to have been duly given if  personally  delivered  or sent by first class
airmail postage prepaid or cable, telex or facsimile  transmission  confirmed by
letter,  addressed to The Bank of New York, Attention:  ADR Administration,  101
Barclay  Street,  New York,  New York  10286,  or any  other  place to which the
Depositary may have transferred its Corporate Trust Office.

                  Any and all  notices  to be  given to any  Owner of a  Receipt
shall be deemed to have been duly given if personally delivered or sent by first
class  airmail  postage  prepaid  or  cable,  telex  or  facsimile  transmission

                                       30

<PAGE> 34

confirmed by letter,  addressed to such Owner at the address of such Owner as it
appears on the transfer books for Receipts of the Depositary,  or, if such Owner
shall have filed with the Depositary a written request that notices intended for
such Owner be mailed to some other  address,  at the address  designated in such
request.

                  Delivery of a notice sent by mail or cable, telex or facsimile
transmission  shall be deemed to be effected  at the time when a duly  addressed
letter  containing the same (or a  confirmation  thereof in the case of a cable,
telex or facsimile transmission) is deposited, postage prepaid, in a post-office
letter box. The Depositary or the Issuer may, however, act upon any cable, telex
or facsimile  transmission  received by it from the other or from any Owner of a
Receipt,  notwithstanding that such cable, telex or facsimile transmission shall
not subsequently be confirmed by letter as aforesaid.

         SECTION 7.06.   Governing Law.
                         -------------
                  This Deposit  Agreement and the Receipts  shall be interpreted
and all rights hereunder and thereunder and provisions  hereof and thereof shall
be governed by the laws of the State of New York.

         SECTION 7.07.  Assignment.
                        ----------
                  This  Deposit  Agreement  may not be  assigned  by either  the
Issuer or the  Depositary,  except  that the  Issuer  may  assign  this  Deposit
Agreement  to the  surviving  entity  in a merger or  consolidation  in which it
participates or to a purchaser of all or substantially all of its assets.

         SECTION 7.08.  Compliance With U.S. Securities Laws.
                        ------------------------------------
                  Notwithstanding  anything  in this  Deposit  Agreement  to the
contrary,  the Issuer and the  Depositary  each agrees that it will not exercise
any rights it has under the Deposit  Agreement in a manner  which would  violate
the United  States  securities  laws to prevent  the  withdrawal  or delivery of
Deposited  Securities,  including,  but not  limited  to,  Section  IA(1) of the
General Instructions to the Form F-6 Registration Statement under the Securities
Act of 1933, as amended from time to time.

                                       31

<PAGE> 35


         IN WITNESS  WHEREOF,  MICRO FOCUS GROUP PUBLIC LIMITED  COMPANY and THE
BANK OF NEW YORK have duly executed this  agreement as of the day and year first
set forth above and all Owners shall become  parties  hereto upon  acceptance by
them of Receipts issued in accordance with the terms hereof.


                                    MICRO FOCUS GROUP PUBLIC LIMITED COMPANY


                                    By: /s/ Loren E. Hillberg 
                                       -----------------------------------
                                            LOREN E. HILLBERG 
                                            DIRECTOR 

                                    THE BANK OF NEW YORK



                                    By: /s/  Joanne F. DiGiovanni 
                                       -----------------------------------
                                             JOANNE F. DIGIOVANNI
                                             VICE PRESIDENT 

                                       32





<PAGE> 1

EXHIBIT 2.13

10795/683876/6


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


                      AGREEMENT AND PLAN OF REORGANIZATION

                                      AMONG

                             MICRO FOCUS GROUP PLC,

                                XDB SYSTEMS, INC.

                                       AND

                      THE SHAREHOLDERS OF XDB SYSTEMS, INC.











                                                              DECEMBER 23, 1997
- - --------------------------------------------------------------------------------

<PAGE> 2


                                     
                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                 PAGE
     <S> <C>                                                                                      <C>

      1. PLAN OF REORGANIZATION.................................................................     2
         1.1  The Merger     ...................................................................     3
         1.2  Fractional Shares.................................................................     3
         1.3  Escrow Agreement..................................................................     3
         1.4  Stock Options  ...................................................................     4
         1.5  Effects of the Merger.............................................................     5
         1.6  Further Assurances................................................................     5
         1.7  Securities Law Issues.............................................................     5
         1.8  Tax-Free Reorganization...........................................................     5
         1.9  Pooling of Interests..............................................................     6

      2. REPRESENTATIONS AND WARRANTIES OF THE COMPANY AND
           THE SHAREHOLDERS.....................................................................     6
         2.1  Organization and Good Standing; Title.............................................     6
         2.2  Power, Authorization and Validity.................................................     7
         2.3  Capitalization ...................................................................     7
         2.4  Subsidiaries   ...................................................................     8
         2.5  No Conflicts   ...................................................................     8
         2.6  Litigation     ...................................................................     9
         2.7  Company Financial Statements......................................................     9
         2.8  Taxes   ..........................................................................    10
         2.9  Title to Properties...............................................................    10
         2.10 Absence of Certain Changes........................................................    11
         2.11 Agreements and Commitments........................................................    12
         2.12 Intellectual Property.............................................................    14
         2.13 Compliance with Laws..............................................................    15
         2.14 Certain Transactions and Agreements...............................................    16
         2.15 Employees.........................................................................    16
         2.16 Corporate Documents...............................................................    18
         2.17 No Brokers........................................................................    18
         2.18 Disclosure........................................................................    18
         2.19 Books and Records; Bank Accounts..................................................    18
         2.20 Insurance.........................................................................    19
         2.21 Environmental Matters.............................................................    19
         2.22 Customers.........................................................................    20
         2.23 Accounts Receivable; Accounts Payable.............................................    20

      3. REPRESENTATIONS AND WARRANTIES OF PARENT...............................................    20
         3.1  Organization and Good Standing  ..................................................    20
         3.2  Power, Authorization and Validity.................................................    21
         3.3  No Violation of Charter Documents or Laws.........................................    21
         3.4  Disclosure     ...................................................................    21
         3.5  No Brokers     ...................................................................    21
         3.6  Reporting      ...................................................................    22
         3.7  Trading Markets...................................................................    22

                                                      i

<PAGE> 3


      4. COVENANTS OF THE COMPANY   ............................................................    22
         4.1  Advice of Changes       ..........................................................    22
         4.2  Maintenance of Business ..........................................................    22
         4.3  Conduct of Business     ..........................................................    24
         4.4  Regulatory Approvals    ..........................................................    24
         4.5  Necessary Consents      ..........................................................    24
         4.6  Litigation     ...................................................................    24
         4.7  No Other Negotiations   ..........................................................    24
         4.8  Access to Information   ..........................................................    24
         4.9  Satisfaction of Conditions Precedent..............................................    25
         4.10 Securities Laws   ................................................................    25
         4.11 Notification of Employee Problems.................................................    25
         4.12 Pooling Accounting................................................................    25
         4.13 Audits            ................................................................    25

       5.COVENANTS OF PARENT        ............................................................    25
         5.1  Satisfaction of Conditions Precedent..............................................    26
         5.2  Regulatory Approvals    ..........................................................    26
         5.3  Employee Matters        ..........................................................    26
         5.4  Access to Information   ..........................................................    26
         5.5  Company Tax Refund      ..........................................................    26
         5.6  Parent Stock Listing    ..........................................................    26
         5.7  Parent Options Registration.......................................................    26
         5.8  Parent Reporting        ..........................................................    26

      6. CLOSING MATTERS            ............................................................    27
         6.1  The Closing    ...................................................................    27
         6.2  Exchange of Certificates..........................................................    27

      7. CONDITIONS TO OBLIGATIONS OF THE COMPANY...............................................    28
         7.1  Accuracy of Representations and Warranties........................................    28
         7.2  Covenants      ...................................................................    28
         7.3  Compliance with Law...............................................................    28
         7.4  Government Consents...............................................................    28
         7.5  Documents      ...................................................................    28
         7.6  No Litigation  ...................................................................    28
         7.7  Opinion of Parent's Counsel.......................................................    28
         7.8  Escrow Agreement        ..........................................................    28
         7.9  License Agreement       ..........................................................    28
         7.10 Parent Stock      ................................................................    28

      8. CONDITIONS TO OBLIGATIONS OF PARENT....................................................    29
         8.1  Accuracy of Representations and Warranties........................................    29
         8.2  Covenants; No Material Adverse Change.............................................    29
         8.3  Compliance with Law     ..........................................................    29
         8.4  Government Consents     ..........................................................    29
         8.5  Opinion of the Company's Counsel..................................................    29

                                                    ii

<PAGE> 4

         8.6  Requisite Approvals     ..........................................................    29
         8.7  No Litigation  ...................................................................    29
         8.8  Documents      ...................................................................    30
         8.9  Investment and Affiliate Letters..................................................    30
         8.10 Escrow Agreement..................................................................    30
         8.11 Non-Competition Agreements........................................................    30
         8.12 License Agreement ................................................................    30
         8.13 Employment Agreements.............................................................    30
         8.14 Due Diligence     ................................................................    30
         8.15 Pooling Opinion   ................................................................    30
         8.16 Closing Balance Sheet.............................................................    30
         8.17 Company Common Stock..............................................................    30
         8.18 Releases          ................................................................    30
         8.19 Audit Opinion     ................................................................    30

      9. TERMINATION............................................................................    31
         9.1  Termination    ...................................................................    31
         9.2  Effect of Termination   ..........................................................    31

    10.   INDEMNIFICATION.......................................................................    32
         10.1 Survival      ....................................................................    32
         10.2 Indemnification   ................................................................    32
         10.3 Procedures........................................................................    33

     11. MISCELLANEOUS     .....................................................................    34
         11.1 Governing Law ....................................................................    34
         11.2 Assignment; Successors and Assigns................................................    34
         11.3 Severability  ....................................................................    34
         11.4 Counterparts  ....................................................................    34
         11.5 Other Remedies....................................................................    34
         11.6 Amendment and Waivers.............................................................    34
         11.7 No Waiver     ....................................................................    35
         11.8 Expenses      ....................................................................    35
         11.9 Notices       ....................................................................    35
         11.10 Construction of Agreement........................................................    36
         11.11 No Joint Venture  ...............................................................    36
         11.12 Further Assurances...............................................................    36
         11.13 Absence of Third Party Beneficiary Rights........................................    37
         11.14 Public Announcement..............................................................    37
         11.15 Confidentiality   ...............................................................    37
         11.16 Time is of the Essence...........................................................    38
         11.17 Entire Agreement  ...............................................................    38
         11.18 Dispute Resolution...............................................................    38

                                                  iii

</TABLE>
                                   

<PAGE> 5


                                    EXHIBITS


     Exhibit A               Intentionally Omitted

     Exhibit B               Form of Escrow Agreement

     Exhibit C               Form of Non-Competition Agreement

     Exhibit 1.8             Form of Officer Certificates

     Exhibit 5.3             Form of Parent Affiliates Agreement

     Exhibit 7.7             Form of Opinion of Counsel to Parent

     Exhibit 7.9             Form of License Agreement

     Exhibit 8.5             Form of Opinion of Counsel to the Company

     Exhibit 8.9             Form of Investment and Affiliate Letter

     Exhibit 8.9-A           Form of Company Affiliates Agreement

     Exhibit 8.13            Persons Signing Employment Agreements

     Exhibits 8.18           Persons Signing Releases and Form of Release

     Exhibit 10.2.1(C)       Severance Agreements

                                       iv

<PAGE> 6


                      AGREEMENT AND PLAN OF REORGANIZATION


         This AGREEMENT AND PLAN OF REORGANIZATION  (the "Agreement") is entered
into as of  December  23,  1997,  by and among  Micro  Focus Group PLC, a public
limited company  organized under the laws of England and Wales  ("Parent"),  XDB
Systems,  Inc., a Maryland corporation (the "Company"),  and Dr. S. Bing Yao and
Lien Yao (collectively, the "Shareholders").

                                    RECITALS

         A. The  parties  intend  that,  subject  to the  terms  and  conditions
hereinafter  set forth, a new Delaware  corporation  that will be organized as a
wholly-owned subsidiary of Parent ("Newco") will merge with and into the Company
in a reverse  triangular  merger  (the  "Merger"),  with the  Company  to be the
surviving corporation of the Merger, all pursuant to the terms and conditions of
this Agreement,  and an Articles of Merger and a Certificate of Merger,  each in
forms to be agreed by the parties (such  Articles of Merger and  Certificate  of
Merger,  collectively,  the  "Agreement  of  Merger"),  and  the  provisions  of
applicable law. Upon the effectiveness of the Merger, all the outstanding common
stock of the Company,  par value $0.01 per share ("Company Common Stock"),  will
be  converted  into  ordinary  shares of  Parent,  10p  nominal  value per share
("Parent  Stock"),  in the  manner  and on the basis  determined  herein  and as
provided in the Agreement of Merger.

         B. The Merger is  intended  to be treated as a tax-free  reorganization
pursuant to the provisions of Section  368(a)(1)(A) of the Internal Revenue Code
of 1986,  as  amended  (the  "Code"),  by virtue of the  provisions  of  Section
368(a)(2)(E)  of the Code. The Merger is intended to be treated as a "pooling of
interests" for accounting purposes.

         C. Prior to the execution and delivery of this Agreement, (i) the Board
of Directors of the Company  approved and recommended to the  Shareholders  that
they vote in favor of, the Merger,  this Agreement,  the Agreement of Merger and
the  transactions  provided  for  herein  and  therein,  and  (ii)  each  of the
Shareholders,  who, collectively,  own all of the issued and outstanding capital
stock of the Company,  executed and delivered to the Company's  Secretary  their
written consent to the Merger,  this Agreement,  the Agreement of Merger and the
transactions provided for herein and therein.

         D. At the closing of the Merger and the transactions  contemplated  
herein (the "Closing" and, the date of the Closing, the "Closing Date"),

            1. Parent and the  Shareholders  will enter into an Escrow Agreement
in substantially the form of Exhibit B hereto (the "Escrow Agreement"); and

            2. Parent and the Shareholders will enter into Non-Competition
Agreements in substantially  the form of Exhibit C hereto (the  "Non-Competition
Agreement").

            In  consideration  of the foregoing  and the  representations,
warranties,  covenants and agreements set forth in this  Agreement,  the parties
hereto agree as follows:

<PAGE> 7

                  1.       PLAN OF REORGANIZATION

                  1.1 The Merger. The Agreement of Merger will be filed with the
Secretary of State of the State of Delaware and the State of Maryland Department
of  Assessments  and  Taxation as soon as  practicable  after the  Closing.  The
effective  time of the  Merger as  specified  in the  Agreement  of Merger  (the
"Effective  Time") will occur on or before  December 31, 1997,  or on such other
date as the parties  hereto may  mutually  agree upon.  Subject to the terms and
conditions of this Agreement and the Agreement of Merger, at the Effective Time,
Newco will be merged with and into the Company in a statutory merger pursuant to
the Agreement of Merger and in accordance with applicable provisions of Delaware
and Maryland law as follows:

                   1.1.1    Conversion  of Company  Shares.  Each share of 
Company  Common Stock that is issued and  outstanding  immediately  prior to the
Effective  Time will,  by virtue of the Merger and at the  Effective  Time,  and
without further action on the part of any holder thereof, be converted into that
number  of fully  paid and  nonassessable  shares of Parent  Stock  obtained  by
multiplying each such share of Company Common Stock by the Exchange Ratio.

                   1.1.2    Definitions.  The  "Exchange  Ratio"  equals  the  
quotient  obtained by  dividing  (A) the  quotient of (x) the Total  Acquisition
Price divided by (y) the Closing Price by (B) the sum of the aggregate number of
shares of Company Common Stock issued and  outstanding at the Effective Time and
the  aggregate  number of shares  of  Company  Common  Stock  issuable  upon the
exercise  of Company  Options  (as  defined in  Section  1.4) which are  issued,
outstanding, vested and fully exercisable at the Effective Time.

The "Total  Acquisition  Price"  equals  $13,355,000,  subject to the  following
adjustments based upon the balance sheet of the Company as of December 31, 1997,
as adjusted by the items set forth on the schedule of closing  adjustments to be
delivered  by the Company to Parent not less than three  business  days prior to
the Closing Date (such schedule,  the "Schedule of Closing Adjustments" and, the
December  31,  1997  balance  sheet,  as  adjusted  by the  Schedule  of Closing
Adjustments, the "Closing Balance Sheet"):

         (i)  plus  $2,842,950  (the  sum of "cash  and  cash  equivalents"  and
"investments" as shown on the unaudited  balance sheet of the Company as of July
31, 1997 (the  "Baseline  Balance  Sheet"),  a copy of which is attached as Item
1.1.2(i) of the Company Disclosure Letter;

         (ii) plus (if such  amount  is  positive)  or minus (if such  amount is
negative)  the  lesser  of (A)  the  sum of  "cash  and  cash  equivalents"  and
"investments"  on the  Closing  Balance  Sheet  minus  the sum of "cash and cash
equivalents" and  "investments" on the Baseline Balance Sheet, or (B) the sum of
working capital (total current assets less total current liabilities,  exclusive
of deferred  taxes and the amount of the  Company Tax Refund) and  "investments"
shown  on the  Closing  Balance  Sheet  minus  the sum of  working  capital  and
"investments"   shown  on  the  Baseline  Balance  Sheet.   Notwithstanding  the
foregoing, the amount determined pursuant to clause (A) of this subsection shall
be increased by any amounts  payable by Parent or any of its  affiliates  to the
Company which are contractually owing and overdue as of the Closing Date.

         (iii) plus the amount of the net U.S. Internal Revenue Service federal,
Maryland, New Jersey,  Virginia,  California and New Hampshire state tax refunds
due to the  Company as shown on the Closing  Balance  Sheet  (collectively,  the
"Company  Tax  Refund")  less any costs and  expenses  incurred  by the  Company

                                       2

<PAGE> 8

between July 31, 1997 and the Closing  Date in obtaining  payment of the Company
Tax Refund;

         (iv) minus the amount of any  employee  bonus  obligations  accrued but
unpaid by the Company as of the Closing  Date or which shall vest in  connection
with the Closing, as shown on the Closing Balance Sheet.

The "Closing  Price" equals the average  middle market price per share of Parent
Stock as derived from the Stock  Exchange Daily  Official List  (converted  into
United  States  dollars at the "Noon Buying Rate" as  determined  by the Federal
Reserve  Bank of New York on each trading  day) for the 30  consecutive  trading
days ending with and including the fourth trading day immediately  preceding the
Closing Date.

              1.1.3    Adjustments  for  Capital  Changes.  If  prior  to  the  
Merger, Parent recapitalizes either through a split-up of its outstanding shares
of  Parent  Stock  into a  greater  number,  or  through  a  combination  of its
outstanding  shares  into a  lesser  number,  or  reorganizes,  reclassifies  or
otherwise changes its outstanding  shares into the same or a different number of
shares of other classes  (other than through a split-up or combination of shares
provided for in the previous clause),  or declares a dividend on its outstanding
shares payable in shares or securities  convertible into shares, the calculation
of the Exchange Ratio shall be adjusted appropriately.

            1.1.4    Conversion of Newco Shares.  Each share of Newco Common 
Stock,  par value $0.01 per share  ("Newco  Common  Stock"),  that is issued and
outstanding  immediately  prior to the  Effective  Time  will,  by virtue of the
Merger and without further action on the part of the sole  stockholder of Newco,
be  converted  into and become one share of Company  Common Stock that is issued
and outstanding  immediately after the Effective Time, and the shares of Company
Common Stock into which the shares of Newco Common Stock are so converted  shall
be the only  shares of Company  Common  Stock  that are  issued and  outstanding
immediately after the Effective Time.

                  1.2 Fractional  Shares.  No fractional  shares of Parent Stock
will be issued in connection with the Merger, but in lieu thereof, the holder of
any shares of Company Common Stock who would  otherwise be entitled to receive a
fraction of a share of Parent Stock will receive from Parent, promptly after the
Effective  Time, an amount of cash equal to the Closing Price  multiplied by the
fraction of a share of Parent  Stock to which such  holder  would  otherwise  be
entitled.

                  1.3 Escrow Agreement. Pursuant to the Escrow Agreement, on the
Closing  Date,  Parent will (i)  withhold,  pro rata,  from the shares of Parent
Stock that would  otherwise be delivered to the  Shareholders a number of shares
equal to (A) 10% of the total number of shares of Parent Stock issued to them in
the Merger plus (B) a number of shares of Parent  Stock  equal to the  aggregate
amount of the potential  Company tax  liabilities set forth on Exhibit 1.3 (such
amount,  the  "Company Tax  Exposure")  divided by the Closing  Price,  and (ii)
deposit or cause to be deposited in escrow certificates  representing the shares
thus withheld.  The shares of Parent Stock withheld pursuant to this Section 1.3
(the  "Escrow  Shares")  will be held,  with  respect  to (A)  above,  solely as
collateral for the indemnification obligations of the Shareholders under Section
10.2.1  and,  with  respect  to  (B)  above,   solely  as  collateral   for  the

                                       3

<PAGE> 9

indemnification  obligations of the Shareholders with respect to the Company Tax
Exposure, in each case pursuant to the Escrow Agreement.

                  1.4 Stock Options. (a) At the Effective Time, each of the then
outstanding  Company  Options  shall by virtue of the  Merger,  and  without any
further  action on the part of any  holder  thereof,  be  assumed  by Parent and
converted  into an option to subscribe for that number of shares of Parent Stock
(a "Parent  Option")  obtained  by  multiplying  the number of shares of Company
Common Stock  underlying  each such Company Option by the Exchange Ratio. If the
foregoing  calculation  results  in a  Parent  Option  being  exercisable  for a
fraction of a share of Parent  Stock,  then the number of shares of Parent Stock
subject to such  option  shall be rounded  down to the nearest  whole  number of
shares.  The exercise price of each Parent Option shall be equal to the exercise
price of the Company Option from which such Parent Option was converted  divided
by the Exchange  Ratio,  rounded to the nearest whole cent.  Except as otherwise
set forth in this  Section  1.4,  the term and  vesting  schedule,  status as an
"incentive  stock option" under Section 422 of the Code, if applicable,  and all
other terms and conditions of Company  Options will, to the extent  permitted by
law and  otherwise  reasonably  practicable,  be  unchanged.  An  optionholder's
continuous  employment  with the Company  shall be credited as  employment  with
Parent for purposes of vesting of the Parent Options. Other than Company Options
which shall become vested and exercisable  pursuant to  acceleration  provisions
not entered into in contemplation of the Merger, no Company Options shall become
vested or exercisable  solely as a result of the Merger.  The Company will take,
or cause to be taken, all actions which are necessary, proper or advisable under
the Stock Plans to make effective the transactions  contemplated by this Section
1.4. Item 1.4(a) of the Company Disclosure Letter (as hereinafter  defined) sets
forth the name of each holder of Company  Options,  the  exercise  price of such
holder's  Company  Options,  and the  number of shares of Company  Common  Stock
underlying such holder's  Company Options which are (i) currently  vested,  (ii)
will vest upon the Closing, and (iii) will be unvested immediately following the
Closing,  and for the Company Options  described in clause (iii),  the remaining
vesting periods and  percentages  for such options.  The assumption by Parent of
the Company  Options and their  conversion  into Parent Options by virtue of the
Merger is an  obligation of Parent  pursuant to the Merger and the  transactions
contemplated by this Agreement.

"Company Options" means any option granted,  and not exercised or expired,  to a
current or former employee, director or independent contractor of the Company or
any of its  subsidiaries or any predecessor  thereof to purchase  Company Common
Stock pursuant to any stock option,  stock bonus,  stock award or stock purchase
plan,  program or arrangement of the Company or any of its  subsidiaries  or any
predecessor thereof  (collectively,  the "Stock Plans") or any other contract or
agreement entered into by the Company or any of its subsidiaries.

                  (b)  Parent  shall  take all  corporate  action  necessary  to
reserve for issuance a sufficient  number of shares of Parent Stock for delivery
pursuant to the terms set forth in this Section 1.4. Parent shall promptly cause
the shares of Parent Stock issuable upon exercise of the assumed Company Options
to be  registered,  or to be issued  pursuant to a then  effective  registration
statement on Form S-8 promulgated by the U.S. Securities and Exchange Commission
("SEC")  and shall use all  commercially  reasonable  efforts  to  maintain  the
effectiveness of such registration  statement or registration  statements for so
long as such Parent Options remain outstanding.

                                       4

<PAGE> 10

                  1.5  Effects of the Merger.  At the  Effective  Time:  (a) the
separate  existence  of Newco will cease and Newco will be merged  with and into
the Company and the Company will be the  surviving  corporation  pursuant to the
terms of the Agreement of Merger;  (b) the Articles of Incorporation  and Bylaws
of the Company will  continue  unchanged as the  Articles of  Incorporation  and
Bylaws of the  surviving  corporation;  (c) each share of Company  Common  Stock
outstanding  immediately  prior  to the  Effective  Time  will be  converted  as
provided in this  Section 1; (d) each share of Newco  Common  Stock  outstanding
immediately  prior to the  Effective  Time will be converted as provided in this
Section 1; (e) the Board of  Directors  and  executive  officers  of Parent will
remain unchanged, the directors of Newco immediately prior to the Effective Time
will become the  directors of the Company and the officers of Newco  immediately
prior to the Effective Time will become the officers of the Company; and (f) the
Merger will, at and after the Effective Time,  have all of the effects  provided
by applicable law.

                  1.6 Further  Assurances.  The  Company  agrees that if, at any
time after the Effective Time,  Parent  considers or is advised that any further
deeds,  assignments or assurances are reasonably necessary or desirable to vest,
perfect or confirm in Parent  title to any  property or rights of the Company as
provided  herein,  Parent and any of its officers are hereby  authorized  by the
Company to execute and deliver all such proper deeds, assignments and assurances
and do all other things necessary or desirable to vest, perfect or confirm title
to such  property or rights in Parent and otherwise to carry out the purposes of
this Agreement, in the name of the Company or otherwise.

                  1.7  Securities  Law  Issues.   Based  in  part  on  the  
representations  and covenants of the  Shareholders  set forth in the Investment
and  Affiliate  Letters  delivered  by the  Shareholders  to Parent  pursuant to
Section 8.9, the Parent Stock to be issued in the Merger will be issued pursuant
to an exemption  from  registration  under Section 4(2) of the Securities Act of
1933, as amended (the "Securities  Act") and/or  Regulation D promulgated  under
the Securities Act and applicable state securities laws.

                 1.8 Tax-Free Reorganization.  The parties intend to adopt this
Agreement as a tax-free plan of  reorganization  and to consummate the Merger in
accordance with the provisions of Section 368(a)(1)(A) of the Code, by virtue of
the provisions of Section  368(a)(2)(E)  of the Code. The shares of Parent Stock
issued in the  Merger  will be issued  solely in  exchange  for the  issued  and
outstanding  shares of Company Common Stock pursuant to this  Agreement,  and no
other transaction other than the Merger represents,  provides for or is intended
to be an adjustment to the consideration  paid for Company Common Stock.  Except
for  cash  paid  in lieu of  fractional  shares,  no  consideration  that  could
constitute  "other  property" within the meaning of Section 356 of the Code will
be paid by Parent for shares of Company Common Stock in the Merger. In addition,
Parent represents that it presently  intends,  and that at the Effective Time it
will intend,  to continue the Company's  historic  business or use a significant
portion of the Company's business assets in a business. At the Closing, officers
of Parent and  officers  of the  Company  will  execute  and  deliver  officers'
certificates  in the forms of Exhibits  1.8, and the  representations  and other
statements  set  forth  therein  are  incorporated  in  this  Agreement  by this
reference to the same extent as if Parent or the Company, respectively, had made
such statements herein.

                  1.9 Pooling of Interests.  The parties  intend that the Merger
be treated as a "pooling of interests" for accounting purposes.

                                       5

<PAGE> 11

     2.    REPRESENTATIONS AND WARRANTIES OF THE COMPANY AND THE SHAREHOLDERS

                  The Company and the Shareholders  hereby represent and warrant
to Parent that, as of the date hereof and the Closing Date,  except as set forth
in the Company disclosure letter delivered by the Company to Parent prior to the
execution of this Agreement (the "Company Disclosure  Letter"),  including items
in the Company Disclosure Letter referred to as "Items" below:

                  2.1      Organization and Good Standing; Title.

                           2.1.1 The Company is a  corporation  duly  organized,
validly  existing and in good standing  under the laws of the State of Maryland,
has the requisite  corporate  power and authority to own,  operate and lease its
properties  and to carry on its business as now conducted and is duly  qualified
or licensed as a foreign  corporation (or will be so qualified or licensed as of
the  Closing  Date)  in each  jurisdiction  listed  on Item  2.1,  which is each
jurisdiction  in which the nature of its business  makes such  qualification  or
licensing necessary.  Each subsidiary of the Company is a corporation or similar
entity duly organized,  validly  existing and in good standing under the laws of
the  jurisdiction  in  which  it was  organized,  has the  requisite  power  and
authority to own,  operate and lease its properties and to carry on its business
as now conducted and is duly qualified or licensed in each  jurisdiction  listed
on Item 2.1,  which is each  jurisdiction  in which the  nature of its  business
makes such qualification or licensing necessary,  except where the failure to be
so  qualified  or  licensed  would  not have a  material  adverse  effect on the
Company. The Company has heretofore delivered to Parent true and complete copies
of its  certificate  of  incorporation  and  bylaws and the  equivalent  charter
documents of each of its subsidiaries as currently in effect.

                           2.1.2    Each  Shareholder  owns and  holds  good and
valid title to the Company Common Stock to be converted in the Merger,  free and
clear of any pledges, claims, liens, charges,  encumbrances,  security interests
of any kind or nature whatsoever and free of any other limitation or restriction
(including any  restriction on the right to vote,  sell or otherwise  dispose of
such Company Common  Stock).  Each  Shareholder  has no interest or right in the
equity or assets of the  Company  other than the Company  Common  Stock owned by
such Shareholder to be converted in the Merger.  The  Shareholders  together own
all of the issued and  outstanding  capital stock of the Company,  except for 10
shares of Company Common Stock owned by Jamie MacDonald, which is owned free and
clear of any pledges, claims, liens, charges,  encumbrances,  security interests
of any kind or nature whatsoever and free of any other limitation or restriction
(including any  restriction on the right to vote,  sell or otherwise  dispose of
such Company Common Stock).

                  2.2      Power, Authorization and Validity.

                           2.2.1    The Company has the  corporate  right, power
and authority to enter into and perform its obligations under this Agreement and
all  agreements  to which the Company is or will be a party that are required to
be executed pursuant to this Agreement (the "Company Ancillary  Agreements") and
the transactions contemplated hereby and thereby. This Agreement and the Company
Ancillary  Agreements  have been duly and validly  authorized  by all  necessary
corporate action on the part of the Company, including,  without limitation, the
requisite  approval  of  the  Company's  stockholders  in  connection  with  the
consummation of the Merger. Each Shareholder has the legal power and capacity to

                                       6

<PAGE> 12

enter into and  perform  his or her  obligations  under this  Agreement  and all
agreements to which such  Shareholder is or will be a party that are required to
be executed pursuant to this Agreement (the "Shareholder  Ancillary Agreements")
and the transactions contemplated hereby and thereby.

                           2.2.2    No filing,  authorization  or approval,  
governmental   or  otherwise,   is  necessary  to  enable  the  Company  or  the
Shareholders to enter into, and to perform their respective  obligations  under,
this Agreement,  the Company Ancillary Agreements and the Shareholder  Ancillary
Agreements,  except  for (a) the  filing of the  Agreement  of  Merger  with the
Secretary of State of the State of Delaware and the State of Maryland Department
of Assessments and Taxation, the filing of such officers' certificates and other
documents as are required to effectuate  the Merger under  Delaware and Maryland
law and the filing of appropriate documents with the relevant authorities of the
states in which the Company is qualified to do business, (b) such filings as may
be required  to comply  with  federal  and state  securities  laws,  (c) filings
required  under the  Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as
amended,  and the  rules and  regulations  thereunder  (the  "HSR  Act") and (d)
consents  required  under  agreements set forth in Item 2.5 as exceptions to the
representation made in the last sentence of Section 2.5.

                           2.2.3    This  Agreement  and  the  Company Ancillary
Agreements  are, or when  executed  and  delivered  by the Company and the other
parties  thereto  will  be,  valid  and  binding   obligations  of  the  Company
enforceable  against  the Company in  accordance  with their  respective  terms,
except as to the effect, if any, of (a) applicable  bankruptcy and other similar
laws affecting the rights of creditors  generally and (b) rules of law governing
specific performance,  injunctive relief and other equitable remedies; provided,
however,  that the Company Ancillary  Agreements will not be effective until the
Effective Time. This Agreement and the Shareholder  Ancillary Agreements are, or
when executed and delivered by the respective Shareholders and the other parties
thereto will be, valid and binding obligations of such Shareholders  enforceable
against such Shareholders in accordance with their respective  terms,  except as
to the effect,  if any, of (a)  applicable  bankruptcy  and other  similar  laws
affecting  the  rights of  creditors  generally  and (b) rules of law  governing
specific performance,  injunctive relief and other equitable remedies; provided,
however,  that the Shareholder  Ancillary Agreements will not be effective until
the Effective Time.

                  2.3      Capitalization.

                           2.3.1    Authorized/Outstanding  Capital Stock.  The
authorized capital stock of the Company consists of 10,000,000 shares of Company
Common  Stock.   5,100,010  shares  of  Company  Common  Stock  are  issued  and
outstanding  as of this date and as of the  Closing  Date.  The  Company  has no
preferred stock  authorized,  issued or outstanding.  All issued and outstanding
shares of Company Common Stock have been duly authorized and validly issued, are
fully paid and  nonassessable,  are not subject to any right of rescission,  and
have been offered,  issued, sold and delivered by the Company in compliance with
all  registration  or  qualification   requirements  (or  applicable  exemptions
therefrom) of applicable federal and state securities laws.

                           2.3.2    Options/Rights.  Company  Options in respect
of 624,350 shares of Company Common Stock are issued and  outstanding as of this
date and as of the  Closing  Date,  of which  565,278  shall be vested and fully
exercisable at the Effective Time. There are no other stock appreciation rights,
options,  warrants,  conversion  privileges  or  preemptive  or other  rights or

                                       7

<PAGE> 13

agreements  outstanding  to purchase or otherwise  acquire any of the  Company's
authorized  but  unissued  capital  stock;  there  are  no  options,   warrants,
conversion  privileges  or preemptive or other rights or agreements to which the
Company is a party involving the purchase or other  acquisition of any shares of
the Company  capital  stock;  there is no liability  for  dividends  accrued but
unpaid; and there are no voting agreements, registration rights, rights of first
refusal or other restrictions  (other than normal restrictions on transfer under
applicable federal and state securities laws) applicable to any of the Company's
outstanding securities. Other than the Company Options which shall become vested
and  exercisable  pursuant  to  acceleration  provisions  not  entered  into  in
contemplation  of the  Merger  and which are set forth in Item 2.3,  no  Company
Options  shall become  vested or  exercisable  solely as a result of the Merger.
There are no  bonds,  debentures,  notes or other  indebtedness  of the  Company
having the right to vote (or convertible into, or exchangeable  for,  securities
having the right to vote) on any matters which  shareholders  of the Company may
vote.

                  2.4 Subsidiaries. Set forth in Item 2.4 is a true, correct and
complete list of each subsidiary of the Company and its respective  jurisdiction
of  organization.  All of the issued and outstanding  shares of capital stock of
each such  subsidiary have been duly authorized and validly issued and are fully
paid and  nonassessable  and are  owned  by the  Company  free and  clear of all
pledges, claims, liens, charges, encumbrances and security interests of any kind
or nature whatsoever and free of any other limitation or restriction  (including
any restriction on the right to vote, sell or otherwise  dispose of such capital
stock).  Except for the capital stock of its subsidiaries,  the Company does not
own,   directly  or  indirectly,   any  equity  interest  in  any   corporation,
partnership,  joint venture or other business entity.  XDB Systems Bejing,  Ltd.
has no  liabilities  or  obligations;  it is  currently  in the process of being
liquidated by the Company,  and such  liquidation  will not cause the Company or
Parent any present or future liability.

                  2.5 No  Conflicts.  Neither the execution and delivery of this
Agreement,   any  Company  Ancillary  Agreement  or  any  Shareholder  Ancillary
Agreement,  nor the  consummation  of the  transactions  provided  for herein or
therein,  will conflict  with,  or (with or without  notice or lapse of time, or
both) result in a  termination,  breach,  impairment  or  violation  of, (a) any
provision of the Articles of Incorporation,  Bylaws or similar charter documents
of the Company or any of its subsidiaries as currently in effect,  (b) any note,
bond, lease, mortgage, indenture, license, franchise, permit, agreement or other
instrument  or  obligation to which the Company,  any of its  subsidiaries  or a
Shareholder  is a party or by which the Company,  any of its  subsidiaries  or a
Shareholder is bound or affected (which conflict, termination, breach impairment
or  violation  would  have a  material  adverse  effect on the  Company  and its
subsidiaries as a whole), (c) to the Company's or a Shareholder's knowledge, any
federal, state, local or foreign judgment, writ, decree, order, statute, rule or
regulation  applicable to the Company or any of its subsidiaries or any of their
respective assets or properties. The consummation of the Merger will not require
the consent of any third party and will not adversely affect any of the material
rights, licenses,  franchises, leases or agreements of the Company or any of its
subsidiaries pursuant to their terms other than as set forth in Item 2.5.

                  2.6  Litigation.  Except as set forth in Item 2.6, there is no
action,  proceeding  or  investigation  pending  or,  to  the  Company's  or any
Shareholder's knowledge, threatened against the Company, any of its subsidiaries
or any Shareholder before any court or administrative agency that, if determined
adversely to the Company,  such subsidiary or such Shareholder,  would adversely
affect the present or future operations or financial condition of the Company or

                                       8

<PAGE> 14

such  subsidiary  or in which the  adverse  party or parties  seek to recover in
excess of  $10,000.  Except as set forth on Item 2.6,  there is no basis for any
person, firm, corporation or entity to assert a claim against the Company or any
of its  subsidiaries  or Parent as  successor  in interest to the Company  based
upon:  (a) ownership or rights to ownership of any shares of the Company  Common
Stock or the  capital  stock of any of its  subsidiaries,  (b) any  rights  as a
securities holder of the Company or any of its subsidiaries,  including, without
limitation,  any option or other right to acquire any  securities of the Company
or any of its subsidiaries,  any preemptive rights or any rights to notice or to
vote regarding such  securities,  or (c) any rights under any agreement  between
the  Company  or any of its  subsidiaries  and any  securities  holder or former
securities  holder of the Company or any of its  subsidiaries  in such  holder's
capacity as such.

                  2.7 Company Financial Statements. The Company has delivered to
Parent as Item 2.7 the Company's (i) Baseline  Balance Sheet as of July 31, 1997
(the "Balance Sheet Date") and (ii)  unaudited  balance sheets as of October 31,
1997, and income statement for the nine-month  period then ended (such financial
statements,  together with the Closing  Balance  Sheet,  the "Company  Financial
Statements").  Except as set forth in Item 2.7, the Company Financial Statements
have been prepared according to U.S. generally  accepted  accounting  principles
consistent with prior periods. The balance sheets of the Company as at the dates
set  forth  present  fairly  the  financial  position  of the  Company  and  its
subsidiaries  as at such dates,  and the related  statements  of the Company for
each of the respective  specified  periods then ended present fairly the results
of operations  of the Company and its  subsidiaries  for each of the  respective
periods then ended. For the purposes of this Agreement, all financial statements
referred  to in this  paragraph  shall  include any notes or  schedules  to such
financial  statements.  Except as set forth in Item 2.7, neither the Company nor
any of its  subsidiaries  has any material debt,  liability or obligation of any
nature, whether accrued,  absolute,  contingent or otherwise, and whether due or
to become due,  that is not  reflected,  reserved  against or  disclosed  in the
Company Financial Statements.  The Schedule of Closing Adjustments will be, upon
delivery by the Company to Parent, a true,  correct and complete list of (i) all
bonus or incentive payments,  or any other compensation in any form due, payable
or transferable to an officer, director,  employee or shareholder of the Company
or any other person or entity, the entitlement to which or the payment of which,
is  triggered  by,  or  arises  out  of,  the  Merger,  this  Agreement  or  the
transactions  contemplated  hereby,  and (ii) all fees,  costs,  commissions  or
expenses  incurred  by the  Company  or  the  Shareholders  (including,  without
limitation,  those of counsel,  accountants,  investment  bankers,  and brokers)
incurred by the Company or the Shareholders in connection with or arising out of
the Merger,  this Agreement or the  transactions  contemplated  hereby ("Company
Fees").

                  2.8 Taxes.  Except as set forth in Item 2.8,  the  Company and
each of its subsidiaries has filed all federal, state, local and foreign tax and
information  returns and reports  required to be filed prior to the date hereof,
has paid all taxes  required to be paid in respect of all  periods  prior to the
date hereof for which returns have been filed, has made all necessary  estimated
tax  payments,  and has no liability  for taxes in excess of the amount so paid,
except to the extent  adequate  reserves  have been  established  in the Company
Financial  Statements.  Except as set forth in Item 2.8,  all such  returns  and
reports are and will be true,  correct and  complete in all  material  respects.
True,  correct and complete copies of all such tax and information  returns have
been provided or made available by the Company to Parent. Except as set forth in
Item 2.8,  neither the Company nor any of its  subsidiaries is delinquent in the
payment of any tax or in the filing of any tax returns,  and no deficiencies for
any tax have been threatened,  claimed, proposed or assessed which have not been
settled or paid.  Except as set forth in Item 2.8,  no tax return of the Company

                                       9

<PAGE> 15

or any of its subsidiaries has ever been audited by the Internal Revenue Service
or any state or other national  taxing agency or authority.  For the purposes of
this Section 2.8, the terms "tax" and "taxes" include all federal,  state, local
and foreign income, gains, franchise,  excise, property, sales, use, employment,
license,  payroll,  occupation,   recording,  value  added  or  transfer  taxes,
governmental  charges,  fees, levies or assessments (whether payable directly or
by withholding),  and, with respect to such taxes,  any estimated tax,  interest
and  penalties or additions to tax and interest on such  penalties and additions
to tax.  Neither  the  Company  nor any of its  subsidiaries  has any current or
deferred  federal income tax  liabilities and will not as a result of the Merger
become liable for any income tax not adequately  reserved against on the Company
Financial Statements.  Neither the Company nor any of its subsidiaries has filed
a consent  pursuant to Section  341(f) of the Code. To the best of the Company's
and the Shareholders'  knowledge and belief,  the Company is entitled to collect
the full amount of the Company Tax Refund.

                  2.9 Title to  Properties.  The Company has good and marketable
title to, or a valid  leasehold  interest in, as  applicable,  all of the assets
reflected  on the  Company  Financial  Statements,  free and clear of all liens,
mortgages,  pledges, charges or encumbrances of any kind other than as set forth
on Item 2.9 or which are subject to  capitalized  leases.  Item 2.9 sets forth a
list and brief  description of all material personal property owned or leased by
the Company and its subsidiaries.  Except as set forth in Item 2.9, there are no
UCC or other  financing  statements  on record with the State of Maryland or any
other authority  naming the Company or any of its  subsidiaries as debtor.  Such
assets (A) are in all material respects in good operating  condition and repair,
normal  wear  and  tear  excepted,  and (B)  constitute  all of the  properties,
interests,  assets  and  rights  held  for use or used in  connection  with  the
business  of the  Company  and  constitute  all those  reasonably  necessary  to
continue  to  operate  the  business  of the  Company  consistent  with  current
practice. All leases of real or personal property to which the Company or any of
its  subsidiaries  is a party  are,  to the  Company's  and  each  Shareholder's
knowledge,  fully effective and afford the Company or such  subsidiary  peaceful
and  undisturbed  possession  of the  subject  matter of the lease.  Neither the
Company nor any of its subsidiaries owns any real property. To the Company's and
the Shareholders' knowledge,  neither the Company nor any of its subsidiaries is
in  violation  of  any  material  zoning,  building,   safety  or  environmental
ordinance,  regulation or requirement  or other law or regulation  applicable to
the operation of owned or leased properties,  and neither the Company nor any of
its subsidiaries has received any notice of such violation with which it has not
complied or had waived.

                  2.10 Absence of Certain Changes. Since the Balance Sheet Date,
the Company has carried on its business in the ordinary course  substantially in
accordance  with the  procedures  and  practices in effect on the Balance  Sheet
Date,  and except as set forth in Item 2.10,  since the Balance Sheet Date there
has not been with respect to the Company or any of its subsidiaries:

                       (a)    any  material  adverse  change in the  financial  
condition, properties, assets, liabilities, customer contracts or other customer
arrangements, business or results of operations;

                       (b     any contingent  liability incurred as guarantor or
surety with respect to the obligations of others;

                       (c)     any mortgage, encumbrance or lien placed on any 
of its properties;

                                       10

<PAGE> 16

                       (d)     any  material  obligation  or liability (whether
absolute,  accrued,  contingent or otherwise,  and whether due or to become due)
incurred other than in the ordinary  course of business  (including  obligations
under customer contracts and current obligations);

                       (e)     any  purchase or sale or other  disposition,  or 
any agreement or other arrangement for the purchase,  sale or other disposition,
of any of its properties or assets other than in the ordinary course of business
or in nonmaterial amounts;

                       (f)    any damage,  destruction  or loss,  whether or not
covered by  insurance, materially and adversely affecting its properties, assets
or business;

                       (g)     any declaration, setting  aside or payment of any
dividend on, or the making of any other  distribution in respect of, the capital
stock of the  Company or any of its  subsidiaries,  any split,  stock  dividend,
combination  or  recapitalization  of the capital stock of the Company or any of
its  subsidiaries  or any  direct  or  indirect  redemption,  purchase  or other
acquisition  by the Company or any of its  subsidiaries  of the capital stock of
the Company or any of its subsidiaries;

                       (h)     any labor  dispute  or claim of  material  unfair
labor practices,  any change in the compensation payable or to become payable to
any of the Company's or any of its subsidiaries' officers,  employees or agents,
or any  bonus  payment  or  arrangement  made to or with  any of such  officers,
employees or agents  (except as previously  disclosed in writing to and approved
in writing by Parent) other than normal  annual  raises in accordance  with past
practice  or any  bonus  payment  or  arrangement  made to or  with  any of such
officers,  employees  or  agents  other  than  normal  bonuses  or  compensation
increases noted on Item 2.10(h) hereof or other  arrangements made in accordance
with past practices;

                       (i)     any change with respect to its  management,  
supervisory,  development or other key personnel (the  management,  supervisory,
development and other key personnel of the Company and each of its  subsidiaries
are listed on Item 2.10(i) hereof);

                       (j)     any payment or discharge of a material lien or 
liability, which lien or liability was not either (i) shown on the balance sheet
as of the Balance  Sheet Date  included in the Company  Financial  Statements or
(ii) incurred in the ordinary course of business after the Balance Sheet Date;

                       (k)    any  obligation  or  liability  incurred  by  the
Company  or any of its  subsidiaries  to  any  of  its  officers,  directors  or
shareholders,  or any loans or advances made to any of its officers,  directors,
shareholders or affiliates,  except normal  compensation and expense  allowances
payable to officers;

                       (l)    any cancellation of any debts or claims or any 
amendment, termination or waiver of any rights of value to the Company or any of
its subsidiaries in excess of $10,000 in the aggregate;

                       (m)    any  payment,  discharge  or  satisfaction  of any
claim or  obligation, except in the ordinary course of business;

                                       11

<PAGE> 17

                       (n)    any  dividend,   distribution  or  other  action  
transferring  from  the  Company's  funds,  or any  reduction  of the  Company's
interest in, any of the  compensation  received by the Company in respect of the
licensing of Company Intellectual Property to Sand Technology;

                       (o)    any  agreement or action not  otherwise  referred 
to in items (a) through (n) above  entered into or taken that is material to the
Company and its subsidiaries, taken as a whole; or

                       (p)    any  agreement, whether in writing  or  otherwise,
to take any of the actions specified in the foregoing items (a) through (o).

                  2.11 Agreements and  Commitments.  Except as set forth in Item
2.11,  neither the Company nor any of its  subsidiaries is a party or subject to
any oral or written  agreement,  obligation  or  commitment,  including  but not
limited to the following:

                       (a)   Any  agreement,  commitment, letter  agreement, 
quotation or purchase order entered into on or after February 1, 1990, providing
for payments by or to the Company or its  subsidiaries in an aggregate amount of
$20,000 or more with  respect to any one party  (other  than  agreements  of the
types described in Section 2.11(b));

                      (b)(i)   Any license  agreement  entered into on or after
November  30,  1994  under  which the  Company or any of its  subsidiaries  is a
licensor,   including,   without   limitation,   any  licenses  of  the  Company
Intellectual  Property (as defined in Section  2.12),  pursuant to the Company's
standard forms of license agreement;

                         (ii)  Any license agreement (other than those disclosed
pursuant  to  Section  2.11(b)(i))  under  which  the  Company  or  any  of  its
subsidiaries is a licensor,  including,  without limitation, any licenses of the
Company  Intellectual  Property  (as  defined in Section  2.12),  providing  for
payments  by or to the Company or its  subsidiaries  in an  aggregate  amount of
$50,000 or more with respect to any one party;

                         (iii)  Any license agreement  under  which the  Company
or any of its  subsidiaries  is a licensee  (except for standard  "shrink  wrap"
licenses for off-the-shelf  software products),  including,  without limitation,
any licenses of the Company Intellectual Property (as defined in Section 2.12);

                     (c)    Any  agreement  by  the  Company  or  any  of  its  
subsidiaries to encumber,  transfer or sell rights in or with respect to any the
Company  Intellectual  Property,  other than licenses  which have been disclosed
under Section 2.11(b);

                     (d)    Any agreement  entered into on or after  February 1,
1990 for the sale or lease of real or personal property involving more than 
$10,000 per year;

                     (e)    Any  dealer,  distributor,   sales  representative,
original  equipment manufacturer,  value added remarketer or other agreement for
the distribution of the Company's products entered into on or after February 1, 
1990;

                                       12

<PAGE> 18

                     (f)    Any franchise agreement or financing statement;
                     
                     (g)    Any stock redemption or purchase agreement;

                     (h)(i)   Any joint venture  agreement or arrangement or any
other  agreement  that  involves a sharing of profits with other  persons or the
payment of royalties to any other  person,  which  agreement or  arrangement  is
currently of any force or effect;

                        (ii)    Any  joint  venture   agreement  or  arrangement
or any other  agreement  entered into or commenced on or after  February 1, 1990
that  involves  a sharing  of  profits  with  other  persons  or the  payment of
royalties to any other person,  whether or not such  agreement or arrangement is
currently  of any  force  or  effect  (other  than  agreements  or  arrangements
disclosed pursuant to Section 2.11(h)(i));

                    (i)(i)   Any  instrument  evidencing   indebtedness   for  
borrowed money by way of direct loan,  sale of debt  securities,  purchase money
obligation,  conditional sale, guarantee or otherwise, which is currently of any
force or effect, except for trade indebtedness or any advance to any employee of
the Company or any of its  subsidiaries  incurred or made in the ordinary course
of business, and except as disclosed in the Company Financial Statements;

                        (ii)    Any  instrument  evidencing  indebtedness  for 
borrowed money by way of direct loan,  sale of debt  securities,  purchase money
obligation,  conditional sale, guarantee or otherwise,  entered into on or after
February 1, 1990,  except for trade  indebtedness or any advance to any employee
of the  Company  or any of its  subsidiaries  incurred  or made in the  ordinary
course of business, and except as disclosed in the Company Financial Statements,
whether or not such  instrument  is currently of any force or effect (other than
instruments disclosed pursuant to Section 2.11(i)(i));

                   (j)  Any agreement  containing  covenants purporting to limit
the  Company's  or any of its  subsidiaries'  freedom  to compete in any line of
business in any geographic area;

                   (k)  Any agreement  which is currently of any force or effect
relating to the employment or compensation of any director,  officer,  employee,
consultant or other agent of the Company or any of its subsidiaries;

                   (l)  Any  agreement  between  the Company or any of its  
subsidiaries  and any Shareholder; or

                   (m)  Any  agreement  that it is  otherwise material to the
Company and its subsidiaries,  taken as a whole,  or entered  into  other  than
in the  ordinary course of business.

                           The  Company  has  provided  Parent  with true and  
correct  copies  of each of the  written  agreements  set forth in Item 2.11 and
true,  correct and complete  summaries of any oral  agreements set forth in Item
2.11  (collectively,  the  "Company  Agreements"),  and  each  of the  Company's
standard forms of license agreements.  All Company Agreements are valid, binding
and enforceable against the parties thereto and in full force and effect. Except
as set forth in Item

                                       13

<PAGE> 19

2.11,  neither  the  Company  nor,  to  the  knowledge  of  the  Company  or the
Shareholders, any other party is in breach of or default under any material term
of any such Company Agreement.

                  2.12     Intellectual Property.

                  2.12.1.  Except as set forth in Item 2.12.1,  the Company owns
all  right,  title  and  interest  in,  or has  the  right  to use,  all  patent
applications, patents, trademark applications,  trademarks, service marks, trade
names, copyright applications,  copyrights, trade secrets, know-how,  technology
and  other  intellectual  property  and  proprietary  rights  used in or, to the
Company's  or any  Shareholder's  knowledge,  necessary  to the  conduct  of its
business as presently conducted and the business of the development, production,
marketing,  licensing and sale of commercial  products  using such  intellectual
property and proprietary rights (the "Company  Intellectual  Property").  All of
the Company Intellectual Property is owned or held by the Company and not by the
Company's  subsidiaries  (including,  without  limitation,  XDB Systems Beijing,
Ltd.).
                  2.12.2.  Except as set forth in Item  2.12.2,  the Company has
taken all reasonable measures to protect all the Company Intellectual Property.

                  2.12.3 Except as set forth in Item 2.12.3, to the Company's or
any Shareholder's  knowledge,  no other person is infringing or violating any of
the Company Intellectual Property.

                  2.12.4.  Set forth in Item 2.12.4 is a true and complete  list
of all copyright, mask work and trademark registrations and applications and all
patents and patent applications for the Company  Intellectual  Property owned by
the  Company.  The  Company  is not aware of any  material  loss,  cancellation,
termination or expiration of any such registration or patent.

                  2.12.5.  The  business of the Company as  conducted  as of the
date hereof does not, and, to the Company's or any Shareholder's  knowledge, the
business  of the  development,  production,  marketing,  licensing  and  sale of
commercial products using the Company Intellectual  Property after the Effective
Time will not,  cause the  Company or any of its  subsidiaries  to,  infringe or
violate any of the patents, trademarks,  service marks, trade names, mask works,
copyrights,  trade secrets, proprietary rights or other intellectual property of
any other person.  Except as set forth in Item 2.12.5, none of the Company,  its
subsidiaries  nor any  Shareholder  has  received  any  written or oral claim or
notice of infringement or potential infringement of the intellectual property of
any other person.

                  2.12.6.  Except as set forth in Item  2.12.6,  the Company has
the unrestricted,  worldwide right to reproduce,  manufacture, sell, license and
distribute  all of its products,  including,  without  limitation,  ExpressLane,
JetConnect,  JetAssist,  JetStore, JetReport and Quantum Leap (all such products
being set forth in Item 2.12) (the  "Products")  and the right to use all of its
registered user lists,  and is not using any  confidential  information or trade
secrets of any former employer of any past or present employees.

                  2.12.7.  Except  as set  forth  in Item  2.12.7,  the  Company
possesses  copies of the source code for each of the  Products  and none of such
source code has been  provided to any third party other than to an escrow  agent
pursuant to source code escrow agreements, copies of which have been provided to
Parent. None of the Products contains any significant defect (including, without
limitation,  in  connection  with  processing  dates  in the  year  2000 and any

                                       14

<PAGE> 20

preceding or following years) or a material  difference between such Product and
its current end-user  documentation which results in severe inconvenience to the
end-users of such Product and which cannot be easily avoided or detoured by such
end-user.

                 2.13  Compliance  with  Laws.  The  Company  and  each  of its
subsidiaries  has complied in all material  respects and is in compliance in all
material respects with all applicable laws,  ordinances,  regulations and rules,
and all orders, writs, injunctions, awards, judgments and decrees, applicable to
the Company or such  subsidiary  or to their  assets,  properties  and business,
including,  without limitation:  (a) all applicable federal and state securities
laws  and  regulations,  (b) all  applicable  federal,  state  and  local  laws,
ordinances  and  regulations,  and  all  orders,  writs,  injunctions,   awards,
judgments and decrees, pertaining to (i) the sale, licensing, leasing, ownership
or  management  of the  Company's  owned,  leased or  licensed  real or personal
property,  Company  Intellectual  Property,  products or  technical  data,  (ii)
employment or employment practices, terms and conditions of employment, or wages
and hours or (iii) safety,  health,  fire prevention,  environmental  protection
(including  toxic waste disposal and related  matters  described in Section 2.21
hereof),  building  standards,  zoning or other similar matters,  (c) the Export
Administration  Act  and  regulations  promulgated  thereunder  or  other  laws,
regulations, rules, orders, writs, injunctions,  judgments or decrees applicable
to the export or re-export of controlled  commodities  or technical  data or (d)
the Immigration Reform and Control Act. The Company and each of its subsidiaries
has received all licenses,  permits and approvals from, and has made all filings
with, third parties, including government agencies and authorities, necessary to
conduct  its  business  as  presently  conducted,  which  licenses,  permits and
approvals are set forth in Item 2.13.

                  2.14 Certain  Transactions and Agreements.  Except as provided
in the License  Agreement (as hereinafter  defined) no person who is an officer,
director or shareholder of the Company or any of its  subsidiaries,  or a member
of any such  person's  immediate  family,  has any direct or indirect  ownership
interest  in,  or any  employment  or  consulting  agreement  with,  any firm or
corporation that competes with the Company or Parent (except with respect to any
interest in less than 1% of the  outstanding  voting  shares of any  corporation
whose stock is publicly traded). Except as set forth in Item 2.14, no person who
is an officer,  director,  employee or  shareholder of the Company or any of its
subsidiaries,  or any member of any such person's  immediate family, is directly
or  indirectly  interested  in any  agreement or informal  arrangement  with the
Company or any of its  subsidiaries,  including,  without  limitation,  any loan
arrangements,  except for compensation  for services as an officer,  director or
employee  of the Company and except for the normal  rights of a  shareholder  or
optionholder.  Except  as set  forth  in  Item  2.14,  none  of  such  officers,
directors,  employees or  shareholders or family members has any interest in any
property,  real  or  personal,  tangible  or  intangible,   including,   without
limitation,  inventions,  patents, copyrights,  trademarks, trade names or trade
secrets, used in the business of the Company,  except for the normal rights of a
shareholder   and  except  as  provided  in  the  License   Agreement   and  the
Noncompetition Agreement.

                  2.15     Employees.

                           2.15.1  Except as set forth in Item  2.15.1,  (i)  
neither the Company nor any of its subsidiaries  has any employment  contract or
consulting  agreement currently in effect that is not terminable at will without
penalty or payment of  compensation  by the Company or such  subsidiary and (ii)
each  officer,  employee,  agent or  consultant  of the  Company and each of its
subsidiaries  has  executed  the  Company's  standard  forms of  noncompetition,

                                       15

<PAGE> 21

nondisclosure  of proprietary  information and assignment of copyright and other
intellectual  property rights to the Company,  forms of which have been provided
to Parent.

                        2.15.2 Neither the Company nor any of its subsidiaries  
(a) has ever been and is not now subject to a union  organizing  effort,  (b) is
not subject to any  collective  bargaining  agreement with respect to any of its
employees,  (c) is not subject to any other contract,  written or oral, with any
trade or labor union,  employees'  association or similar organization,  and (d)
has no current labor dispute. To the Company's and the Shareholders'  knowledge,
the Company and each of its subsidiaries  has good labor relations,  and neither
the Company nor the  Shareholders has knowledge of any facts indicating that the
consummation  of the  transactions  provided  for  herein  will have a  material
adverse effect on its labor relations, or that any of its key employees (each of
whom is listed on Item  2.15.2) has notified the Company of his or her intent to
leave its employ.

                         2.15.3 Item 2.15.3 delivered  by the Company to Parent
herewith contains a list of all employment and consulting  agreements,  pension,
retirement, disability, medical, dental or other health plans, life insurance or
other death benefit plans,  profit sharing,  deferred  compensation  agreements,
stock, option, bonus or other incentive plans, vacation,  sick, holiday or other
paid leave  plans,  severance  plans or other  similar  employee  benefit  plans
maintained by the Company and each of its subsidiaries  (the "Employee  Plans"),
including,  without  limitation,  all  "employee  benefit  plans" as  defined in
Section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA"). The Company has delivered true and complete copies or descriptions of
all the Employee  Plans to Parent and Parent's  counsel.  Except as set forth in
Item 2.15.3,  each of the Employee Plans, and its operation and  administration,
is, in all material respects, in compliance with all applicable, federal, state,
local and other governmental laws and ordinances, orders, rules and regulations,
including the  requirements  of ERISA and the Code.  Except as set forth in Item
2.15.3,  all such Employee Plans that are "employee  pension  benefit plans" (as
defined in Section 3(2) of ERISA) which are  intended to qualify  under  Section
401(a)(8) of the Code have received  favorable  determination  letters that such
plans  satisfy  the  qualification  requirements  of the Tax  Equity  and Fiscal
Responsibility Act of 1982, the Deficit Reduction Act of 1984 and the Retirement
Equity Act of 1984. In addition, neither the Company nor any of its subsidiaries
has ever been a participant in any "prohibited  transaction"  within the meaning
of Section 406 of ERISA with  respect to any employee  pension  benefit plan (as
defined in Section 3(2) of ERISA) which the Company or such subsidiary  sponsors
as  employer  or in which the  Company  or such  subsidiary  participates  as an
employer,  which was not  otherwise  exempt  pursuant  to  Section  408 of ERISA
(including any individual  exemption  granted under Section 408(a) of ERISA), or
which could result in an excise tax under the Code.  The group health plans,  as
defined in Section  4980B(g) of the Code, that benefit  employees of the Company
and its subsidiaries are in material  compliance with the continuation  coverage
requirements  of  subsection  4980B  of  the  Code.  There  are  no  outstanding
violations  of  Section  4980B of the Code with  respect to any  Employee  Plan,
covered employees or qualified beneficiaries.

                           2.15.4  To the  Company's  or any  Shareholders'  
knowledge,  no employee of the Company or any of its subsidiaries is in material
violation of any term of any employment contract, patent disclosure agreement or
noncompetition  agreement or any other contract or agreement, or any restrictive
covenant,  relating  to the right of any such  employee  to be  employed  by the
Company or such subsidiary or to use trade secrets or proprietary information of
others, and, to the Company's or any Shareholders'  knowledge, the employment of

                                       16

<PAGE> 22

any  employee  of the  Company or any of its  subsidiaries  does not subject the
Company or such subsidiary to any liability to any third party.

                           2.15.5  Except as set forth in Item 2.15.5,  neither
the Company nor any of its subsidiaries is a party to any (a) agreement with any
executive  officer  or  other  key  employee  (i)  the  benefits  of  which  are
contingent, or the terms of which are materially altered, upon the occurrence of
a  transaction  involving  the Company in the nature of any of the  transactions
contemplated  by this  Agreement or the Agreement of Merger,  (ii) providing any
term of  employment  or  compensation  guarantee  or (iii)  providing  severance
benefits or other benefits after the  termination of employment of such employee
regardless of the reason for such termination of employment, or (b) agreement or
plan, including,  without limitation,  any stock option plan, stock appreciation
rights  plan or stock  purchase  plan,  any of the  benefits  of  which  will be
materially  increased,  or the vesting of  benefits of which will be  materially
accelerated,  by the occurrence of any of the transactions  contemplated by this
Agreement  or the  Agreement  of Merger or the value of any of the  benefits  of
which will be calculated on the basis of any of the transactions contemplated by
this Agreement or the Agreement of Merger.  The Company is not obligated to make
any excess parachute payment,  as defined in Section 280G(b)(1) of the Code, nor
will any excess  parachute  payment be deemed to have occurred as a result of or
arising out of the Merger to the extent  Section 280G of the Code is  applicable
to the Company.

                           2.15.6  A list of all  employees,  officers  and  
development  consultants  of the Company and its subsidiaries and their current
compensation and benefits as of the date of this Agreement is set forth on Item
2.15.6,  which the Company has delivered to Parent.

                           2.15.7 All  contributions  due from the Company and 
its  subsidiaries  with respect to any of the  Employee  Plans have been made or
accrued on the Company Financial  Statements,  and no further contributions will
be due or will have accrued thereunder as of the Closing Date.

                         2.15.8 Neither the Company nor any of its subsidiaries
has any employee bonus  obligations  or any other  payments  (other than regular
salary payments for the  then-current  pay period) due to its employees  accrued
but  unpaid  by the  Company  as of the  Closing  Date or  which  shall  vest in
connection  with the Closing,  in each case,  which are not shown on the Closing
Balance Sheet.

                  2.16  Corporate  Documents.  The Company has made available to
Parent for examination all documents and information listed in Items 2.1 through
2.22 or other exhibits called for by this Agreement which have been requested by
Parent's legal counsel, including, without limitation, the following: (a) copies
of the Company's and each of its  subsidiaries'  Articles of  Incorporation  and
Bylaws or similar  charter  documents as currently in effect;  (b) the Company's
and  each  of its  subsidiaries'  minute  book  containing  all  records  of all
proceedings,  consents,  actions and meetings of its directors and shareholders;
(c) the Company's and each of its subsidiaries' stock ledger,  journal and other
records  reflecting  all stock  issuances  and  transfers;  and (d) all permits,
orders and consents issued by any regulatory  agency with respect to the Company
and each of its  subsidiaries,  or any securities of the Company and each of its
subsidiaries, and all applications for such permits, orders and consents.

                                       17

<PAGE> 23

                  2.17 No Brokers.  Other than Broadview Associates,  whose fees
and expenses will be paid by the Company immediately prior to the Closing (and a
corresponding  deduction  for which shall be  reflected  on the Closing  Balance
Sheet),  the Company is not obligated for the payment of fees or expenses of any
investment banker,  broker or finder in connection with the origin,  negotiation
or execution of this Agreement or the Agreement of Merger or in connection  with
any transaction provided for herein or therein.

                  2.18 Disclosure.  This Agreement,  its exhibits and schedules,
and any of the  certificates  or  documents  to be  delivered  by the Company to
Parent under this Agreement, taken together, do not contain any untrue statement
of a material fact or omit to state a material  fact  necessary in order to make
the statements contained herein and therein, in light of the circumstances under
which such statements were made, not misleading.

                  2.19     Books and Records; Bank Accounts.

                  2.19.1 The books,  records and accounts of the Company (a) are
in all  material  respects  true and  complete,  (b)  have  been  maintained  in
accordance with reasonable  business  practices on a basis consistent with prior
years, (c) are stated in reasonable detail and accurately and fairly reflect the
transactions  and  dispositions  of the assets of the Company and (d) accurately
and fairly reflect the basis for the Company Financial Statements.

                  2.19.2  Item 2.19.2  sets forth a true,  correct and  complete
list of (i) all bank  accounts  and safe  deposit  boxes of the  Company and all
persons who are  signatories  thereunder or who have access thereto and (ii) the
names of all  persons  holding  general or special  powers-of-attorney  from the
Company and a summary of the terms thereof.

                  2.20 Insurance. Item 2.20 is a true, correct and complete list
of  all  fire  and  casualty,  automobile,  workers  compensation,   errors  and
omissions, general liability and other insurance maintained by the Company.

                  2.21     Environmental Matters.

                           2.21.1  During the period that the Company  and its  
subsidiaries  have  leased the  premises  currently  occupied  by them and those
premises  occupied  by them  since the date of their  respective  organizations,
there have been no  disposals,  releases or  threatened  releases  of  Hazardous
Materials  (as defined  below) on any such  premises  that would have a material
adverse effect upon the business or financial statements of the Company. Neither
the Company nor any  Shareholder  has any knowledge of any presence,  disposals,
releases or  threatened  releases of Hazardous  Materials on or from any of such
premises,  which  may  have  occurred  prior  to  the  Company  or  any  of  its
subsidiaries  having taken  possession of any of such premises that would have a
material  adverse  effect  upon the  business  or  financial  statements  of the
Company.  For purposes of this Agreement,  the terms "disposal,"  "release," and
"threatened  release" have the definitions assigned thereto by the Comprehensive
Environmental  Response,  Compensation  and Liability Act of 1980, 42 U.S.C. ss.
9601 et seq.,  as amended  ("CERCLA").  For the purposes of this  Section  2.21,
"Hazardous  Materials" mean any hazardous or toxic substance,  material or waste
which is or becomes prior to the Closing Date regulated  under,  or defined as a
"hazardous substance," "pollutant,"  "contaminant," "toxic chemical," "hazardous
material," "toxic substance" or "hazardous  chemical" under (i) CERCLA; (ii) the
Emergency Planning and Community  Right-to-Know Act, 42 U.S.C.  Section 11001 et

                                       18

<PAGE> 24

seq.; (iii) the Hazardous Materials  Transportation Act, 49 U.S.C. Section 1801,
et seq.; (iv) the Toxic Substances Control Act, 15 U.S.C.  Section 2601 et seq.;
(v) the  Occupational  Safety and Health Act of 1970,  29 U.S.C.  Section 651 et
seq.; (vi) regulations promulgated under any of the above statutes; or (vii) any
applicable  state or local  statute,  ordinance,  rule or regulation  that has a
scope or purpose similar to those identified above.

                          2.21.2  During  the  time   that the  Company or  its
subsidiaries have leased such premises, none of the premises currently leased by
the  Company or its  subsidiaries  or any  premises  previously  occupied by the
Company or its subsidiaries is in violation of any federal,  state or local law,
ordinance,  regulation  or  order  relating  to  industrial  hygiene  or to  the
environmental conditions in such premises.

                           2.21.3  During  the  time that the Company  and its
subsidiaries have leased the premises  currently  occupied by it or any premises
previously occupied by the Company or such subsidiary,  neither the Company, its
subsidiaries  nor,  to the  Company's  knowledge,  any  third  party,  has used,
generated,  manufactured  or stored in such premises or  transported  to or from
such premises any Hazardous  Materials that would have a material adverse effect
upon the business or financial statements of the Company.

                           2.21.4  During the time   that  the  Company and its
subsidiaries have leased the premises  currently  occupied by it or any premises
previously  occupied  by the  Company  or such  subsidiary,  there  has  been no
litigation, proceeding or administrative action brought or threatened in writing
against the Company, or any settlement reached by the Company with, any party or
parties alleging the presence,  disposal,  release or threatened  release of any
Hazardous Materials on, from or under any of such premises.

                           2.21.5  During the  time that the  Company  and its
subsidiaries have leased the premises  currently  occupied by it or any premises
previously  occupied by the Company or such subsidiary,  no Hazardous  Materials
have been  transported  from such premises to any site or facility now listed or
proposed for listing on the National  Priorities List, at 40 C.F.R. Part 300, or
any list with a similar scope or purpose published by any state authority.

                  2.22 Customers. Item 2.22 sets forth the names with the dollar
value of sales to each of the  customers  of the  Company  and its  subsidiaries
having  aggregate  annual sales of $50,000 or more during any of the three years
prior to the date hereof. The Company has no outstanding  disputes with any such
customer  and to the  knowledge  of the  Company and each  Shareholder,  no such
customer has expressed  dissatisfaction  with any of the  Company's  products or
services provided to such customer.

                  2.23     Accounts Receivable; Accounts Payable.

                  2.23.1 Item 2.23.1 sets forth a true and complete aged list of
unpaid accounts and notes receivable owing to the Company and its  subsidiaries,
all of which are, and all receivables  generated from the date of this Agreement
through  the  Closing  Date  will be,  collectible  in the  ordinary  course  of
business,  except as set forth in Item 2.23.1. No such account has been assigned
or pledged to any other person,  firm or corporation and no defense or setoff to
any such account has been asserted in writing by the account obligor.

                                       19

<PAGE> 25

                  2.23.2 Item 2.23.2 sets forth a true and complete  list of all
accounts payable of the Company and its subsidiaries as of the date hereof.

         3.       REPRESENTATIONS AND WARRANTIES OF PARENT

                  Parent hereby  represents  and warrants,  that, as of the date
hereof and the Closing Date, except as set forth on the Parent disclosure letter
delivered to the Company herewith:

                  3.1 Organization and Good Standing. Parent is a public limited
company duly organized,  validly existing and in good standing under the laws of
England and Wales and has the corporate power and authority to own,  operate and
lease  its  properties  and to carry on its  business  as now  conducted  and as
proposed to be conducted.

                  3.2      Power, Authorization and Validity.

                           3.2.1 Parent has the corporate  right,  power,  legal
capacity  and  authority  to enter into and perform its  obligations  under this
Agreement,  and all  agreements  to which  Parent is or will be a party that are
required  to be executed  pursuant  to this  Agreement  (the  "Parent  Ancillary
Agreements").  The execution, delivery and performance of this Agreement and the
Parent  Ancillary  Agreements have been duly and validly approved and authorized
by all necessary  corporate action on the part of Parent. The Parent Stock to be
issued to the  Shareholders  in the Merger  will be , upon such  issuance,  duly
authorized,  validly  issued,  fully  paid and  non-assessable,  and,  except as
provided  in this  Agreement  and the  Escrow  Agreement,  free and clear of all
pledges, claims, liens, charges, encumbrances and security interests of any kind
or nature whatsoever.

                           3.2.2  No   filing, authorization   or   approval,
governmental  or otherwise,  is necessary to enable Parent to enter into, and to
perform  its  obligations   under,  this  Agreement  and  the  Parent  Ancillary
Agreements,  except  for (a) the  filing of the  Agreement  of  Merger  with the
Secretary of State of the State of Delaware, (b) such filings as may be required
to comply with  federal  and state  securities  laws,  (c) the filing of a share
listing  with the London  Stock  Exchange  in respect of the Parent  Stock to be
issued in the Merger, and (d) filings required under the HSR Act.

                           3.2.3 This  Agreement  and the   Parent  Ancillary
Agreements  are,  or  when  executed  by  Parent  will  be,  valid  and  binding
obligations  of Parent,  enforceable  against  Parent in  accordance  with their
respective terms, except as to the effect, if any, of (a) applicable  bankruptcy
and other  similar laws  affecting  the rights of creditors  generally,  and (b)
rules  of law  governing  specific  performance,  injunctive  relief  and  other
equitable  remedies;  provided,  however,  that the  Agreement of Merger and the
Parent  Ancillary  Agreements  will not be  effective  until the  earlier of the
Effective Time or the date provided for therein.

                  3.3 No  Violation of Charter  Documents  or Laws.  Neither the
execution nor delivery of this Agreement or any Parent Ancillary Agreement,  nor
the  consummation  of the  transactions  contemplated  hereby or  thereby,  will
conflict with, or (with or without notice or lapse of time, or both) result in a
termination,  breach,  impairment  or  violation  of (a)  any  provision  of the
Memorandum of Association or Articles of Association of Parent,  as currently in
effect,  or (b) any  contract  that is material to Parent's  business or (c) any
federal,  state,  local or foreign judgment,  writ,  decree,  order,  statute or

                                       20

<PAGE> 26

regulation applicable to and that would have a material adverse effect on Parent
or its assets or properties.

                  3.4  Disclosure.  Parent has furnished the Company and each of
the Company  Shareholders  with  Parent's  1996 Annual  Report to  Shareholders,
Annual  Report on Form 20-F for the fiscal year ended  January 31, 1997,  Second
Quarterly  Report on Form 6-K for the quarter  ended July 31, 1997,  Half Yearly
Report on Form 6-K for the First  Half Year ended  July 31,  1997,  Registration
Statement on Form S-8, filed April 9, 1997,  First Quarterly  Report on Form 6-K
for the quarter ended April 30, 1997 and Proxy  Statement on Form 6-K, dated May
9, 1997 (collectively,  the "Parent Disclosure Package").  The Parent Disclosure
Package, this Agreement, the exhibits and schedules hereto, and any certificates
or documents to be delivered  to the Company  pursuant to this  Agreement,  when
taken together,  do not contain any untrue  statement of a material fact or omit
to state any material fact necessary in order to make the  statements  contained
herein and therein,  in light of the  circumstances  under which such statements
were made, not misleading.

                  3.5 No  Brokers.  Parent is not  obligated  for the payment of
fees or expenses of any investment  banker,  broker or finder in connection with
the origin,  negotiation  or  execution of this  Agreement  or the  Agreement of
Merger or in connection with any transaction provided for herein or therein.

                  3.6 Reporting. During the 12 months preceding the date hereof,
Parent  has filed all  reports  required  to be filed by (i)  Section  13 of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  and the
regulations  thereunder,  as applicable to Parent,  (ii) the securities  laws of
England and Wales, and (iii) the Listing Rules of the London Stock Exchange.

                  3.7  Trading  Markets.  The  majority of all trading in Parent
Stock  currently  takes place in, on or through  the  facilities  of  securities
exchanges and inter-dealer quotation systems not in the United States.


         4.       COVENANTS OF THE COMPANY

                  During the period  from the date of this  Agreement  until the
Effective Time, the Company and  Shareholders  covenant to and agree with Parent
as follows; provided,  however, that the covenants set forth in Section 4.12 and
4.13 shall continue in effect after the Effective Time:

                  4.1 Advice of Changes.  The Company and each  Shareholder will
promptly  advise  Parent  in  writing,  to the  full  extent  of  such  person's
knowledge,  (a) of any event occurring  subsequent to the date of this Agreement
that  would  render  any  representation  or  warranty  of  the  Company  or the
Shareholders  contained in this Agreement,  if made on or as of the date of such
event or the Closing Date,  untrue or inaccurate in any material respect and (b)
of any material adverse change in the Company's financial condition, properties,
assets, liabilities, business or results of operations.

                  4.2 Maintenance of Business. The parties hereto understand and
acknowledge  that it is their intent to work closely  together during the period
from the date hereof until the Closing Date.  If the Company or any  Shareholder
becomes aware of a material deterioration in the Company's relationship with any
customer,  supplier or key employee,  it will promptly bring such information to

                                       21

<PAGE> 27

the  attention of Parent in writing and, if requested by Parent,  will exert all
reasonable efforts to restore the relationship.

                  4.3 Conduct of Business.  Except as otherwise  provided herein
or as approved or  recommended  by Parent,  the Company  will not,  and will not
permit any of its subsidiaries to, without the prior written consent of Parent:

                           (a)      borrow any money;

                           (b)      other than the conversion of investments  

into cash or cash  equivalents,  enter into any  transaction not in the ordinary
course  of  business  or enter  into  any  transaction  or make  any  commitment
involving an expense or capital expenditure in excess of $50,000;

                          (c)      except for the Merger, merge, consolidate or
reorganize with, or acquireany entity;

                          (d)      dispose of any of its material assets except 
in the ordinary  course of business consistent with past practice;

                          (e)      enter into any  material  lease or contract  
for the purchase or sale ofany property, real or personal, tangible or 
intangible, except in the ordinary course of business consistent with past 
practice or enter into any agreement of the types described in Section 2.11;

                          (f)      fail  to  maintain  its  equipment and other
assets in good working  condition in a manner consistent with past practices and
repair  according  to the  standards  it has  maintained  to the  date  of  this
Agreement, subject only to ordinary wear and tear;

                          (g)      pay any bonus, royalty,  increased salary or
special remuneration to any officer,  employee or consultant (except pursuant to
existing  arrangements  heretofore disclosed in writing to Parent) or enter into
any new employment or consulting  agreement with any such person,  or enter into
any new agreement or plan of the type described in Section 2.15.3;

                          (h)      change accounting methods;

                          (i)      declare,  set  aside  or  pay  any  cash or  
stock dividend or other  distribution  in respect of capital stock, or redeem or
otherwise acquire any of its capital stock;

                          (j)      amend or terminate  any  contract, agreement 
or license to which it is a party  except  those  amended or  terminated  in the
ordinary course of business,  consistent  with past practice,  and which are not
material in amount or effect;

                           (k)      lend any amount to any person or entity,  

other than  advances for travel and expenses  which are incurred in the ordinary
course of business consistent with past practice,  not material in amount, which
travel and expenses shall be documented by receipts for the claimed amounts;

                          (l)      guarantee  or  act  as  a  surety  for  any
obligation except for the endorsement of checks and other negotiable instruments
in the ordinary course of business, consistent with past practice;

                                       22

<PAGE> 28

                           (m)      waive or  release  any  material  right or 
claim  except in the  ordinarycourse of business, consistent with past practice;

                           (n)      issue or sell any shares of its  capital 
stock  of any  class or any  other of its  securities,  or issue or  create  any
warrants,  obligations,  subscriptions,  options,  convertible securities, stock
appreciation  rights or other  commitments to issue shares of capital stock,  or
accelerate the vesting of any outstanding option or other security;

                           (o)      split or  combine  the  outstanding  shares
of its capital stock of any class or enter into any  recapitalization  affecting
the number of outstanding  shares of its capital stock of any class or affecting
any other of its securities;

                         (p)      amend its Articles of Incorporation or Bylaws 
or other charter documents;

                           (q)      agree to any audit  assessment  by any tax 
authority  or file any federal or state income or  franchise  tax return  unless
copies of such  returns  have been  delivered  to Parent for its review prior to
filing;

                           (r)      except as  contemplated  by the  License  
Agreement,  license  any  of the  Company's  technology  or  any of the  Company
Intellectual Property, except in the ordinary course of business consistent with
past practice,  or take any action which could have the effect of placing any of
the Company Intellectual Property in the public domain;

                          (s)      change any insurance coverage or issue any
certificates of insurance;

                          (t)      terminate the employment of any key employee
listed in Item 2.10(i); or

                          (u)      agree to do any of the things  described in 
the preceding  clauses 4.3(a) through 4.3(t).

                  4.4 Regulatory  Approvals.  The Company will promptly  execute
and file,  or join in the  execution  and filing,  of any  application  or other
document that may be necessary in order to obtain the authorization, approval or
consent of any governmental body, federal, state, local or foreign, which may be
reasonably required,  or which Parent may reasonably request, in connection with
the consummation of the transactions contemplated by this Agreement. The Company
will use all reasonable efforts to obtain or assist Parent in obtaining all such
authorizations, approvals and consents.

                  4.5 Necessary Consents.  The Company will use its best efforts
to obtain such written  consents and take such other actions as may be necessary
or  appropriate  to facilitate and allow the  consummation  of the  transactions
contemplated  by this  Agreement and to facilitate  and allow Parent to carry on
the Company's business after the Closing Date.

                  4.6  Litigation.  The Company  will  notify  Parent in writing
promptly after learning of any action,  suit,  proceeding or investigation by or

                                       23

<PAGE> 29

before any court,  board or  governmental  agency,  initiated  by or against the
Company or any of its subsidiaries or threatened against it.

                  4.7 No Other  Negotiations.  From the date  hereof  until  the
termination of this Agreement (provided that such termination is not effected by
the Company or the Shareholders in breach of this Agreement) or the consummation
of the  Merger,  the  Company  will not,  and will not  authorize  any  officer,
director,  employee or  affiliate of the Company,  or any other  person,  on its
behalf, directly or indirectly, to (a) solicit,  facilitate,  discuss, encourage
or accept any offer,  inquiry or  proposal  received  from any party  other than
Parent, concerning the possible disposition of all or any substantial portion of
the Company's  business,  assets or capital  stock by merger,  sale or any other
means or any other  transaction  that  would  involve a change in control of the
Company or to  otherwise  solicit,  facilitate,  discuss or  encourage  any such
disposition (other than the Merger), or (b) provide any confidential information
to or negotiate  with any third party other than Parent in  connection  with any
offer,  inquiry or proposal  concerning any such  disposition.  The Company will
immediately notify Parent of any such offer, inquiry or proposal.

                  4.8 Access to Information. Until the Closing Date, the Company
will provide Parent and its agents with full access to the files, books, records
and  offices  of  the  Company,  including,  without  limitation,  any  and  all
information  relating to the Company's taxes,  commitments,  contracts,  leases,
licenses,  real, personal and intangible property, and financial condition,  and
specifically  including,  without limitation,  access to the Company source code
reasonably  necessary  for  Parent  to  complete  its  diligence  review  of the
Company's  products and  technology.  The Company will cause its  accountants to
cooperate  with  Parent  and  its  agents  in  making  available  all  financial
information reasonably requested,  including,  without limitation,  the right to
examine all working papers  pertaining to all financial  statements  prepared or
audited by such accountants.

                  4.9 Satisfaction of Conditions Precedent. The Company will use
its  reasonable  best  efforts  to  satisfy  or  cause to be  satisfied  all the
conditions  precedent which are set forth in Section 8, and the Company will use
its  reasonable  best  efforts to cause the  transactions  provided  for in this
Agreement  to be  consummated,  and,  without  limiting  the  generality  of the
foregoing,  to obtain all consents and  authorizations  of third  parties and to
make all  filings  with,  and give all  notices to,  third  parties  that may be
necessary or reasonably required on its part in order to effect the transactions
provided for herein.

                  4.10 Securities Laws. The Company and the  Shareholders  shall
use their  reasonable  best efforts to assist Parent to the extent  necessary to
comply with the securities and blue sky laws of all jurisdictions  applicable in
connection with the Merger.

                  4.11  Notification  of Employee  Problems.  The  Company  will
promptly notify Parent if any of the Company's  officers  becomes aware that any
of the key  employees  listed in Item 2.15.2  notifies the Company of his or her
intent to leave its employ.

                  4.12  Pooling  Accounting.  The Company  and the  Shareholders
shall use their  reasonable best efforts to cause the Merger to be accounted for
as a "pooling of interests",  including, without limitation, causing each person
who is an "affiliate" (for purposes of compliance with pooling  requirements) of
the Company not to take any action that would adversely  affect the Merger to be
accounted for as a "pooling of interests".  The Company has no "affiliates" that

                                       24

<PAGE> 30

own any of its capital  stock,  or possess  rights to acquire any of its capital
stock, other than the Shareholders.

                  4.13 Audits. If the Company or any of its subsidiaries were to
become subject to an audit by the Internal Revenue Service or any state or other
national  taxing  agency  or  authority  for tax years or  periods  prior to the
Effective Time (including, but not limited to, any short tax year resulting from
the  Merger),  the  Shareholders  will be  responsible  for such  audits and the
liabilities  arising  therefrom and shall use all reasonable  efforts to resolve
all such audits in a manner  consistent  with the  intentions of the Company and
Parent as expressed in this Agreement.

         5.       COVENANTS OF PARENT

                  During the period  from the date of this  Agreement  until the
Effective  Time,  Parent  covenants  to and  agrees  with  the  Company  and the
Shareholders  as follows;  provided,  however,  that the  covenants set forth in
Sections 5.3 and 5.5 through 5.8 shall  continue in effect  after the  Effective
Time, in accordance with their respective terms:

                  5.1 Satisfaction of Conditions Precedent.  Parent will use its
reasonable  best efforts to satisfy or cause to be satisfied all the  conditions
precedent  which are set forth in Section 7, and Parent will use its  reasonable
best  efforts to cause the  transactions  provided  for in this  Agreement to be
consummated,  and, without  limiting the generality of the foregoing,  to obtain
all consents and  authorizations  of third parties and to make all filings with,
and give all notices to,  third  parties  that may be  necessary  or  reasonably
required on its part in order to effect the transactions provided for herein.

                  5.2  Regulatory  Approvals.  Parent will execute and file,  or
join in the execution and filing,  of any application or other document that may
be  necessary in order to obtain the  authorization,  approval or consent of any
governmental body,  federal,  state,  local or foreign,  which may be reasonably
required,  or which the Company may reasonably  request,  in connection with the
consummation of the transactions provided for in this Agreement. Parent will use
all  reasonable  efforts  to  obtain  all  such  authorizations,  approvals  and
consents.

                  5.3 Pooling  Accounting.  Parent shall use its reasonable best
efforts to cause the Merger to be  accounted  for as a "pooling  of  interests."
Parent  shall use its  reasonable  best  efforts  to have each  person who is an
"affiliate" (for purposes of compliance with pooling  requirements) of Parent to
execute and deliver to Parent a Parent Affiliate Agreement, in substantially the
form of Exhibit 5.3.

                  5.4 Access to Information. Until the Closing Date, Parent will
provide the Company,  the Shareholders and their respective  agents a reasonable
opportunity to perform due diligence on Parent.

                  5.5  Company  Tax  Refund.  Parent  shall  use its  reasonable
efforts to assist the  Shareholders in obtaining full payment of the Company Tax
Refund but neither such  obligation nor Parent's  exercise  thereof shall in any
manner limit  Parent's  right to reacquire  Escrow Shares in partial or complete
payment of the value of the Company Tax Refund pursuant to the Escrow Agreement.

                                       25

<PAGE> 31

                  5.6 Parent Stock Listing. Parent shall use its reasonable best
efforts to have the Parent  Stock to be issued in the Merger  (including  Parent
Stock to be issued upon the exercise of Parent  Options  converted  from Company
Options) approved for listing on the London Stock Exchange promptly,  and in any
event, within ten business days, following the Closing.

                  5.7  Parent  Options   Registration.   Parent  shall  use  its
reasonable  best efforts to cause the Parent Stock issuable upon the exercise of
Parent Options converted from Company Options to be registered,  or to be issued
pursuant to a then effective registration  statement, on Form S-8 promulgated by
the SEC promptly, and in any event, within fourteen business days, following the
Closing.


                  5.8 Parent  Reporting.  Parent shall use its  reasonable  best
efforts  to file all  reports  required  to be filed  by (i)  Section  13 of the
Exchange Act, and the regulations thereunder,  as applicable to Parent, (ii) the
securities laws of England and Wales,  and (iii) the Listing Rules of the London
Stock Exchange.


         6.       CLOSING MATTERS

                  6.1 The Closing.  Subject to  termination of this Agreement as
provided  in Section 9 below,  the  Closing  will take  place at the  offices of
Fenwick & West, Two Palo Alto Square, Palo Alto, California 94306 at 10:00 a.m.,
Pacific Time, on or before  January 15, 1998,  or, if all  conditions to Closing
have not been satisfied or waived by such date, such other place,  time and date
as the Company and Parent may mutually select (the "Closing Date").  Prior to or
concurrently  with the  Closing,  the  Agreement  of Merger  and such  officers'
certificates or other documents as may be required to effectuate the Merger will
be filed in the office of the  Secretary  of State of the State of Delaware  and
the State of Maryland Department of Assessments and Taxation.  Accordingly,  the
Merger will become effective at the Effective Time.

                  6.2      Exchange of Certificates.

                           6.2.1    As of the  Effective  Time,  all shares of 
Company  Common Stock that are  outstanding  immediately  prior thereto will, by
virtue of the Merger and without  further action,  cease to exist,  and all such
shares  will be  converted  into the right to receive  from Parent the number of
shares of Parent Common Stock determined as set forth in Section 1.1, subject to
Sections 1.2 and 1.3.

                           6.2.2    At  and  after  the  Effective  Time,  each
certificate  representing  outstanding  shares  of  Company  Common  Stock  will
represent  the number of shares of Parent  Stock  into which such  shares of the
Company Common Stock have been  converted,  and such shares of Parent Stock will
be deemed registered in the name of the holder of such  certificate.  As soon as
practicable  after the  Effective  Time,  each  holder of shares of the  Company
Common  Stock will  surrender  the  certificates  for such shares (the  "Company
Certificates")  to  Parent  for  cancellation.  At the  Effective  Time and upon
receipt of the Company  Certificates,  Parent will cause its  transfer  agent to
issue to such surrendering holder or to such holder's designee  certificates for
the number of shares of Parent  Stock to which such holder is entitled  pursuant
to Section 1.1, subject to Sections 1.2 and 1.3, and Parent shall distribute any
cash payable under Section 1.2.

                                       26

<PAGE> 32

                           6.2.3    After the  Effective  Time,  there  will be 
no further  registration  of transfers of the shares of Company  Common Stock on
the stock transfer books of the Company.  If, after the Effective Time,  Company
Certificates  are presented  for transfer or for any other reason,  they will be
canceled and exchanged and certificates  therefor will be delivered or placed in
escrow as provided in this Section 6.2.  Notwithstanding  anything herein to the
contrary, except to the extent waived by Parent, any Company Certificate that is
not properly submitted to Parent for exchange and cancellation  within two years
after the Effective Time shall no longer  evidence  ownership of or any right to
receive  shares of Parent  Stock and all  rights of the  holder of such  Company
Certificate,  with  respect to the shares  previously  evidenced by such Company
Certificate, shall cease.

                           6.2.4    Until Company Certificates  representing 
Company Common Stock outstanding prior to the Merger are surrendered pursuant to
Section 6.2.2 above, such  certificates  shall be deemed,  for all purposes,  to
evidence  ownership  of (a) the number of shares of Parent  Stock into which the
shares of  Company  Common  Stock  shall  have been  converted,  subject  to the
provisions  of  Sections  1.2 and 1.3,  and (b) if  applicable,  cash in lieu of
fractional shares.

         7.       CONDITIONS TO OBLIGATIONS OF THE COMPANY

         The  Company's  obligations  under this  Agreement  are  subject to the
fulfillment or satisfaction,  on and as of the Closing, of each of the following
conditions (any one or more of which may be waived by the Company, but only in a
writing signed on behalf of the Company by its President):

                  7.1   Accuracy  of   Representations   and   Warranties.   The
representations  and  warranties  of Parent set forth in Section 3 shall be true
and  accurate  in all  material  respects  on and as of the date  hereof and the
Closing  Date as if made on and as of the Closing  Date,  and the Company  shall
have received a certificate  to such effect  executed on behalf of Parent by its
Chief Financial Officer.

                  7.2 Covenants. Parent shall have performed and complied in all
material respects with all of its covenants  contained in Section 5 on or before
the Closing Date,  and the Company  shall have  received a  certificate  to such
effect executed on behalf of Parent by its Chief Financial Officer.

                  7.3 Compliance with Law. There shall be no order,  decree,  or
ruling by any court or governmental  agency or threat thereof, or any other fact
or  circumstance,  which  would  prohibit  or render  illegal  the  transactions
contemplated by this Agreement.

                  7.4 Government Consents.  There shall have been obtained at or
prior to the Closing Date such permits or  authorizations,  and there shall have
been taken such other  actions,  as may be required to consummate  the Merger by
any regulatory  authority having  jurisdiction  over the parties and the actions
herein  proposed to be taken,  including but not limited to  satisfaction of all
requirements  under  applicable  federal  and  state  securities  laws  and  the
expiration or termination of the waiting period under the HSR Act.

                  7.5  Documents.  The Company  shall have  received all written
consents, assignments,  waivers, authorizations or other certificates reasonably
deemed  necessary by the Company's legal counsel to consummate the  transactions
provided for herein.

                                       27

<PAGE> 33

                  7.6 No  Litigation.  No  litigation  or  proceeding  shall  be
pending  which will have the  probable  effect of enjoining  or  preventing  the
consummation of any of the transactions provided for in this Agreement.

                  7.7  Opinion  of  Parent's  Counsel.  The  Company  shall have
received from Memery Crystal and Fenwick & West LLP, counsel to Parent, opinions
substantially in the form of Exhibit 7.7.

                  7.8      Escrow   Agreement. Parent shall have duly  executed 
and  delivered  to  the Shareholders the Escrow Agreement.

                  7.9      License  Agreement. Parent shall have  executed and 
delivered to Dr. S. Bing Yao the License Agreement, substantially in the form of
Exhibit 7.9 (the "License Agreement").

                  7.10  Parent  Stock.   Parent  shall  have  delivered  to  the
Shareholders'  designee certificates  representing the shares of Parent Stock to
be issued to the  Shareholders  pursuant to Section 1.1, subject to Sections 1.2
and 1.3.

         8.       CONDITIONS TO OBLIGATIONS OF PARENT

                  The  obligations of Parent under this Agreement are subject to
the  fulfillment  or  satisfaction  on,  and as of the  Closing,  of each of the
following conditions (any one or more of which may be waived by Parent, but only
in a writing  signed on behalf  of Parent by its  President  or Chief  Financial
Officer):

                  8.1   Accuracy  of   Representations   and   Warranties.   The
representations  and  warranties  of the Company set forth in Section 2 shall be
true and complete in all material  respects on and as of the date hereof and the
Closing  Date as if made on and as of the Closing  Date,  and Parent  shall have
received a certificate  to such effect  executed on behalf of the Company by its
Chief Executive Officer.

                  8.2 Covenants;  No Material Adverse Change.  The Company shall
have  performed and complied in all material  respects with all of its covenants
contained in Section 4 on or before the Closing and Parent shall have received a
certificate  to such  effect  signed  on  behalf  of the  Company  by its  Chief
Executive Officer.  There shall not have occurred any material adverse change in
the assets,  business or employee base of the Company  since July 31, 1997,  and
Parent shall have  received a certificate  to such effect  executed on behalf of
Parent by its Chief Executive Officer.

                  8.3 Compliance with Law. There shall be no order,  decree,  or
ruling by any court or governmental  agency or threat thereof, or any other fact
or  circumstance,  which  would  prohibit  or render  illegal  the  transactions
provided for in this Agreement.

                  8.4 Government Consents.  There shall have been obtained at or
prior to the Closing  Date such permits or  authorizations  and there shall have
been taken such other action, as may be required to consummate the Merger by any
regulatory authority having jurisdiction over the parties and the actions herein
proposed  to be  taken,  including  but  not  limited  to  satisfaction  of  all

                                       28

<PAGE> 34

requirements  under  applicable  federal  and  state  securities  laws  and  the
expiration or termination of the waiting period under the HSR Act.

                  8.5  Opinion  of the  Company's  Counsel.  Parent  shall  have
received  from  Venable,  Baetjer and Howard,  LLP,  counsel to the Company,  an
opinion substantially in the form of Exhibit 8.5.

                  8.6 Requisite  Approvals.  The terms of this Agreement and the
Agreement of Merger shall have been approved and adopted by the written  consent
or vote of Shareholders  holding not less than 98% of the outstanding  shares of
the Company Common Stock.

                  8.7 No  Litigation.  No  litigation  or  proceeding  shall  be
pending  which will have the  probable  effect of enjoining  or  preventing  the
consummation  of any of the  transactions  provided  for in this  Agreement.  No
litigation or proceeding  shall be pending which could reasonably be expected to
have a  material  adverse  effect  on the  financial  condition  or  results  of
operations  of the  Company  that has not been  previously  disclosed  to Parent
herein.

                  8.8   Documents.   Parent  shall  have  received  all  written
consents, assignments,  waivers, authorizations or other certificates reasonably
deemed  necessary by Parent's legal counsel to provide for the  continuation  in
full  force  and  effect of any and all  material  contracts  and  leases of the
Company, except as disclosed in the Company Disclosure Letter, and for Parent to
consummate the transactions contemplated hereby.

                  8.9 Investment and Affiliate  Letters;  Affiliate  Agreements.
Each Shareholder  shall have duly executed and delivered to Parent an Investment
and Affiliate Letter, substantially in the form of Exhibit 8.9. Each "affiliate"
of the  Company  who is not also a  Shareholder  shall  have duly  executed  and
delivered to Parent an Affiliate Agreement, substantially in the form of Exhibit
8.9-A.

                  8.10     Escrow  Agreement. Each of the  Shareholders  shall
have  duly  executed  and delivered to Parent the Escrow Agreement.

                  8.11     Non-Competition  Agreements. Dr. S.Bing Yao and Lien
Yao shall have executed and delivered to Parent a Non-Competition Agreement.

                  8.12     License  Agreement. Dr.S.Bing Yao shall have executed
and  delivered to Parent the License Agreement.

                  8.13 Employment  Agreements.  Each employee of the Company set
forth in Exhibit 8.13 shall have  executed and delivered to Parent an employment
agreement on terms to be mutually agreed upon between Parent and such employee.

                  8.14 Due Diligence.  Parent and its representatives shall have
completed a due diligence  review of the condition  (financial  and  otherwise),
operations, customer arrangements, intellectual property, business and prospects
of, and any other matters relating to, the Company,  and the results of such due
diligence shall be satisfactory to Parent in its sole discretion.

                                       29

<PAGE> 35

                  8.15 Pooling  Opinion.  Parent shall have received the opinion
of Ernst & Young,  Parent's independent  auditors, to the effect that the Merger
will  qualify  as a  "pooling  of  interests"  transaction  under  the  relevant
accounting rules and principles.

                  8.16 Closing  Balance  Sheet.  Parent shall have  received the
Closing Balance Sheet (including the Schedule of Closing  Adjustments)  prepared
by the Company,  certified as true,  complete and correct by the Chief Financial
Officer of the Company.

                  8.17.  Company Stock. The Shareholders shall have delivered to
Parent certificates representing all of the shares of Company Common Stock to be
converted into Parent Stock pursuant to Section 1.1.

                  8.18  Releases.  Parent shall have  received  from each of the
persons  set  forth in  Exhibit-8.18-A  a release  substantially  in the form of
Exhibit 8.18-B.

                  8.19 Audit Opinion.  Parent shall have received a true copy of
the  unqualified  audit  opinion of  Deloitte  & Touche LLP with  respect to the
Company's  January 31, 1997 financial  statements,  which  financial  statements
shall be the same  financial  statements  delivered  by the  Company  to Parent,
without any changes thereto.

         9.       TERMINATION

                  9.1 Termination.  This Agreement may be terminated at any time
prior to the Effective  Time,  whether before or after approval of the Merger by
the shareholders of the Company:

                           (a)    by the mutual written agreement of Parent and 
the Company;

                           (b)    at any time after January 31, 1998, by either
Parent or the Company if the Closing  shall not have  occurred on or before such
date and such failure to consummate is not caused by a breach of this  Agreement
by the terminating party;

                           (c)    by  the   Company,   if  there  has  been  a  
breach by Parent of any  representation,  warranty,  covenant or  agreement  set
forth in this  Agreement  on the part of  Parent,  or if any  representation  of
Parent will have become  untrue,  in either case which has or can  reasonably be
expected to have a material  adverse  effect on Parent and which Parent fails to
cure within a  reasonable  time,  not to exceed 30 days,  after  written  notice
thereof  (except  that no cure period  will be  provided  for a breach by Parent
which by its nature cannot be cured);

                           (d)    by Parent,  if there has been a breach by the 
Company or a Shareholder of any representation,  warranty, covenant or agreement
set forth in this Agreement on the part of the Company or a  Shareholder,  or if
any  representation  of the Company or a Shareholder will have become untrue, in
either case which has or can  reasonably be expected to have a material  adverse
effect on the Company and which the  Company or such  Shareholder  fails to cure
within a reasonable  time,  not to exceed 30 days,  after written notice thereof
(except  that no cure period  will be provided  for a breach by the Company or a
Shareholder which by its nature cannot be cured); or

                                       30

<PAGE> 36

                          (e)    by either party, if a permanent  injunction or
other order by any Federal or state court which would make  illegal or otherwise
restrain or prohibit  the  consummation  of the Merger will have been issued and
will have become final and nonappealable.

                  Any  termination of this Agreement under this Section 9.1 will
be effective by the delivery of written notice of the  terminating  party to the
other party hereto.

                  9.2  Effect  of  Termination.  If this  Agreement  is  validly
terminated  pursuant to Section 9.1, such termination shall be without liability
or obligation of either party (or any shareholder,  director, officer, employee,
agent,  consultant or  representative  of such party) to the other party to this
Agreement;  provided  that if such  termination  shall  result  from the willful
failure  of  either  party to  fulfill a  condition  to the  performance  of the
obligations  of the other  party or to perform a covenant of this  Agreement  or
from a willful  breach by either  party to this  Agreement,  such party shall be
fully liable for any and all Damages  incurred or suffered by the other party as
a result of such failure or breach;  provided,  further, that the failure of the
Company and Shareholders to satisfy the condition set forth in Section 8.5 shall
not  constitute  a willful  failure for the  purposes of this  Section  9.2. The
provisions  of Article 11 shall  survive  any  termination  hereof  pursuant  to
Section 9.1.

         10.      INDEMNIFICATION

                  10.1 Survival. The representations,  warranties, covenants and
agreements  of  the  parties  hereto  contained  in  this  Agreement  or in  any
certificate,  document or instrument  delivered pursuant hereto or in connection
herewith shall survive the Closing until the one year anniversary of the Closing
Date (the "Expiration Date");  provided, that the Shareholders'  indemnification
of the Parent Indemnified Persons for the Company Tax Exposure shall survive the
Closing  until  the three  year  anniversary  of the  Closing  Date (the  "Third
Anniversary")  and that  indemnification  of claims made by tax authorities with
respect to the Company Tax  Exposure  prior to the Third  Anniversary  which are
unresolved on the Third  Anniversary shall survive until such claims are finally
resolved.

                  10.2 Indemnification.

                          10.2.1  Subject  to  the  limitations  set  forth  in
this Section  10.2.1,  the  Shareholders  hereby  severally  indemnify  and hold
harmless Parent and its respective  officers,  directors,  agents and employees,
and each person,  if any, who controls or may control  Parent within the meaning
of the  Securities  Act  (collectively  "Parent  Indemnified  Persons") from and
against  any and all  claims,  demands,  actions,  causes of action,  judgments,
fines, penalties,  obligations, losses, costs, damages, liabilities and expenses
including,  without  limitation,  the reasonable fees and disbursements of legal
counsel,  investigators,   consultants,   accountants  and  other  professionals
(collectively,  "Damages") incurred or suffered by any such person arising from,
by reason of or in connection with any misrepresentation or breach of or default
in  connection  with  any  of  the  representations,  warranties,  covenants  or
agreements given or made by the Company or the Shareholders in this Agreement or
any certificate, document or instrument delivered by or on behalf of the Company
or by a Shareholder  pursuant  hereto or in connection  herewith  (collectively,
"Company Breaches");  provided, however, that (i) the Parent Indemnified Persons
shall not have any right to be indemnified  under this Section 10.2.1 unless the
aggregate  amount of all  Damages  to the  Parent  Indemnified  Persons  exceeds
$75,000,  in which case the  Parent  Indemnified  Persons  will be  entitled  to

                                       31

<PAGE> 37

indemnification to the extent to which such Damages exceed $75,000, and (ii) the
maximum  aggregate  indemnification  obligation of the  Shareholders  under this
Section 10.2.1 shall not exceed the Total Acquisition Price; provided,  further,
that claims for Damages based upon or arising out of (A) the inability of Parent
to timely  receive  payment on accounts  receivable  owing to the Company on the
Closing Date, (B) the claims asserted by the Business  Software Alliance against
the Company  disclosed in the Company  Disclosure Letter or (C) any severance or
similar  termination or settlement  payments due to the employees of the Company
set forth on Exhibit 10.2.1(C),  in each case of (A), (B) or (C), whether or not
such Damages or payments  arise in connection  with a Company  Breach,  shall be
indemnified  hereunder and shall not be subject to the  deductible  set forth in
clause  (i) of this  sentence.  The  Shareholders  shall  settle  any claims for
indemnification  by first  returning  to Parent,  pro rata,  escrowed  shares of
Parent  Stock  (valued  at the  Closing  Price) and if the  aggregate  amount of
Damages  exceeds  the value of such  escrowed  shares,  the  Shareholders  shall
severally  fulfill  such  indemnification  obligations  in cash or in  shares of
Parent  Stock  (valued at the Closing  Price).  None of the  provisions  of this
Section 10.2.1 or of the Escrow  Agreement  shall in any manner limit  liability
with respect to (i) claims of intentional  misrepresentation  or fraud, (ii) any
criminal matters,  (iii) any claim concerning the breach of the  representations
and  warranties set forth in Section 2.3 or (iv) any claim  concerning  title to
the shares of the  Company's  capital  stock.  For the  purposes of this Section
10.2.1,  except for Damages  arising out of, by reason of or in connection  with
Company Breaches with respect to Sections 2.1, 2.2, 2.3, 2.4, 2.5, 2.11 or 2.12,
Damages  indemnifiable by the Shareholders pursuant to this Section 10.2.1 shall
not include lost profits or consequential damages;  provided, that the exception
contained  in this  sentence  with  respect to Section  2.5(b) and Section  2.11
(excluding  Section 2.11(j)) shall apply only to lost profits and  consequential
damages arising out of claims for equitable  relief and not for claims for money
damages.  For the  avoidance of doubt,  Damages  indemnifiable  hereunder  shall
include lost profits and  consequential  damages arising out of Company Breaches
of  Sections  2.1,  2.2,  2.3,  2.4,  2.5(a),  2.5(c),  2.11(j)  and 2.12 in all
instances and Section  2.5(b) and Section 2.11  (excluding  Section  2.11(j)) in
connection with claims for equitable relief.

                           10.2.2  Subject  to the  limitations  set  forth in 
this Section  10.2.2,  Parent hereby  severally  indemnify and hold harmless the
Shareholders  from and against  any and all Damages  incurred or suffered by any
such  person   arising   from,   by  reason  of  or  in   connection   with  any
misrepresentation  or  breach  of or  default  in  connection  with  any  of the
representations,  warranties, covenants or agreements given or made by Parent in
this  Agreement or any  certificate,  document or instrument  delivered by or on
behalf of Parent pursuant hereto or in connection  herewith  provided,  however,
that (i) the Shareholders  shall not have any right to be indemnified under this
Section  10.2.2 unless the aggregate  amount of all Damages to the  Shareholders
exceeds  $75,000,   in  which  case  the   Shareholders   will  be  entitled  to
indemnification to the extent to which such Damages exceed $75,000, and (ii) the
maximum aggregate indemnification obligation of Parent under this Section 10.2.2
shall not exceed the Total  Acquisition  Price.  None of the  provisions of this
Section 10.2.2 shall in any manner limit liability with respect to (i) claims of
intentional misrepresentation or fraud or (ii) any criminal matters.

                           10.2.3  The  calculation  of the  amount  required 
to hold an indemnified party harmless shall be on (i) an after-tax basis, taking
into account any reduction in tax liability as a result of the facts giving rise
to the claim for indemnification and (ii) an after-insurance  basis, taking into
account any  insurance  proceeds  received  under  then-existing  policies  with
insurance companies covering the liability (it being understood that any amounts
which the indemnified party self-insures shall not be so taken into account).

                                       32

<PAGE> 38

                  10.3 Procedures.  Dr. S. Bing Yao shall act as  Representative
of  the   Shareholders  for  all  purposes  of  the  Escrow  Agreement  and  the
indemnification  provisions  of this Section 10, is duly  authorized  to be such
Representative  and may bind the  Shareholders  with respect  thereto.  Promptly
after the receipt by a Parent  Indemnified  Person or a Shareholder (as the case
may be, the "Indemnified Person") of notice or discovery of any claim, damage or
legal  action or  proceeding  giving rise to  indemnification  rights under this
Agreement, such Indemnified Person will give the indemnifying party (in the case
of a Parent Indemnified Person,  notice shall be given to the Representative and
the  Escrow  Agent)  written  notice  of such  claim,  damage,  legal  action or
proceeding (a "Claim") (in the case of a Parent Indemnified  Person, such notice
shall be  given in  accordance  with  Section  3 of the  Escrow  Agreement).  An
Indemnified  Person  may  assert a claim  in  writing  at any time  prior to the
Expiration  Date.  Within  ten days of  delivery  of such  written  notice,  the
indemnifying party may, at the expense of such indemnifying party, elect to take
all necessary  steps properly to contest any Claim involving third parties or to
prosecute  such  Claim  to  conclusion  or  settlement   satisfactory   to  such
indemnifying party. If such indemnifying party makes the foregoing election,  an
Indemnified  Person will have the right to participate at its own expense in all
proceedings.  If such  indemnifying  party  does  not  make  such  election,  an
Indemnified  Person  shall be free to handle the  prosecution  or defense of any
such Claim,  will take all necessary  steps to contest the Claim involving third
parties or to prosecute such Claim to conclusion or settlement  satisfactory  to
such Indemnified  Person, and will notify the indemnifying party of the progress
of any such Claim,  will permit the indemnifying  party, at the sole cost of the
indemnifying  party,  to  participate  in such  prosecution  or defense and will
provide  the  indemnifying   party  with  reasonable   access  to  all  relevant
information  and  documentation  relating  to the Claim and the  prosecution  or
defense  thereof.  In any  case,  the  party not in  control  of the Claim  will
cooperate  with the other party in the conduct of the  prosecution or defense of
such Claim.  Neither party will  compromise or settle any such Claim without the
written  consent of either Parent (if the  Representative  defends the Claim) or
the  Representative  (if Parent  defends  the  Claim),  such  consent  not to be
unreasonably withheld; provided, that an Indemnified Person shall have the right
to settle  any such  Claim if the terms of such  settlement  are not  materially
prejudicial to the  indemnifying  party,  and that in such event the Indemnified
Person  shall be deemed to have  waived  any right of  indemnity  for such claim
hereunder.

         11.      MISCELLANEOUS

                  11.1  Governing  Law.  The  internal  laws  of  the  State  of
California  (irrespective  of its  choice of law  principles)  will  govern  the
validity  of  this  Agreement,   the   construction   of  its  terms,   and  the
interpretation and enforcement of the rights and duties of the parties hereto.

                  11.2 Assignment;  Successors and Assigns. Neither party hereto
may assign any of its rights or obligations  hereunder without the prior written
consent of the other party  hereto.  Any purported  assignment  not permitted by
this Section shall be void. This Agreement will be binding upon and inure to the
benefit of the parties  hereto and their  respective  successors  and  permitted
assigns.

                  11.3 Severability.  If any provision of this Agreement, or the
application  thereof,  is for any  reason  held to any  extent to be  invalid or
unenforceable, the remainder of this Agreement and application of such provision
to other persons or circumstances will be interpreted so as reasonably to effect
the intent of the parties  hereto.  The parties  further  agree to replace  such
unenforceable provision of this Agreement with a valid and enforceable provision

                                       33

<PAGE> 39

that will achieve,  to the extent  possible,  the  economic,  business and other
purposes of the void or unenforceable provision.

                  11.4   Counterparts.   This   Agreement  may  be  executed  in
counterparts,  each of which will be an original as regards any party whose name
appears  thereon  and all of which  together  will  constitute  one and the same
instrument.  This Agreement  will become  binding when one or more  counterparts
hereof,  individually  or taken  together,  bear the  signatures of both parties
reflected hereon as signatories.

                  11.5 Other Remedies.  Except as otherwise provided herein, any
and  all  remedies  herein  expressly  conferred  upon a party  will  be  deemed
cumulative with and not exclusive of any other remedy conferred hereby or by law
on such party, and the exercise of any one remedy will not preclude the exercise
of any other.

                  11.6  Amendment  and  Waivers.  Any term or  provision of this
Agreement  may be amended  only by a writing  signed by Parent,  the Company and
Shareholders holding at least 50% of Company Common Stock. This Agreement may be
amended  by the  parties  hereto  at any time  before or after  approval  of the
Shareholders. The observance of any term of this Agreement may be waived (either
generally   or  in  a   particular   instance   and  either   retroactively   or
prospectively),  only by a writing signed by the party to be bound thereby.  The
waiver by a party of any breach hereof or default in the performance hereof will
not be deemed to  constitute  a waiver of any other  default  or any  succeeding
breach or default.

                  11.7 No Waiver. The failure of any party to enforce any of the
provisions  hereof  will not be  construed  to be a waiver  of the right of such
party  thereafter  to enforce  such  provisions.  The waiver by any party of the
right to  enforce  any of the  provisions  hereof  on any  occasion  will not be
construed to be a waiver of the right of such party to enforce such provision on
any other occasion.

                  11.8 Expenses.  Each party will bear its  respective  expenses
and  fees  of its own  accountants,  attorneys,  investment  bankers  and  other
professionals  incurred  with  respect to this  Agreement  and the  transactions
contemplated  hereby. If the Merger is consummated,  the Company will pay at the
Closing  all  Company  Fees,  which  paid  Company  Fees shall be  reflected  by
corresponding  deductions  of like  amounts on the  Closing  Balance  Sheet.  If
payment of all Company Fees is not timely made, Parent may pay such Company Fees
or a portion thereof, in which event Parent will be entitled to be reimbursed by
the  Shareholders  for such  payment and, if not so  reimbursed,  Parent will be
entitled to treat the amount of payment as Damages  recoverable under the Escrow
Agreement.

                  11.9 Notices.  Any notice or other  communication  required or
permitted to be given under this Agreement will be in writing, will be delivered
personally, by mail or express delivery, postage prepaid, or telecopy (confirmed
in  writing)  and will be deemed  given upon  actual  delivery  or, if mailed by
registered or certified mail, on the third business day following deposit in the
mails, addressed as follows:

                                       34

<PAGE> 40

                           (i)      If to Parent:

                                    Micro Focus
                                    701 Middlefield Road
                                    Mountain View, California  94043
                                    Attention: General Counsel
                                    Fax: 650-404-7394

                                    with a copy to:

                                    Fenwick & West LLP
                                    Two Palo Alto Square
                                    Palo Alto, California  94306
                                    Attention:  Gordon K. Davidson
                                    Fax:  650-494-1417

                           (ii)     If to the Shareholders:

                                    Dr. S. Bing Yao
                                    9904 Bent Cross Drive
                                    Potomac, Maryland 20854
                                    Fax: 301-983-5860

                                    with a copy to:

                                    Venable, Baetjer and Howard, LLP
                                    1800 Mercantile Bank and Trust Building
                                    Two Hopkins Plaza
                                    Attention:  Newton B. Fowler, III
                                    Fax: 410-244-7742

                                    and a copy to:

                                    Joseph, Greenwald & Laake, P.A.
                                    6404 Ivy Lane, Suite 400
                                    Greenbelt, Maryland 20770
                                    Attention: John S. Parker

or to such other  address as the party in  question  may have  furnished  to the
other party by written notice given in accordance with this Section 11.9.

                  11.10 Construction of Agreement.  The language hereof will not
be construed for or against either party. A reference to an article,  section or
exhibit  will mean an article or section in, or an exhibit  to, this  Agreement,
unless otherwise explicitly set forth. The titles and headings in this Agreement
are  for  reference  purposes  only  and  will  not  in  any  manner  limit  the
construction  of this  Agreement.  For the purposes of such  construction,  this
Agreement will be considered as a whole.  When this Agreement makes reference to
a person's "knowledge",  such reference shall mean such person's (or a corporate
person's  directors,  officers or senior employees) actual knowledge,  after due
investigation.

                                       35

<PAGE> 41

                  11.11 No Joint  Venture.  Nothing  contained in this Agreement
will be deemed or construed as creating a joint venture or  partnership  between
the parties  hereto.  No party is by virtue of this  Agreement  authorized as an
agent,  employee or legal  representative of any other party. No party will have
the power to  control  the  activities  and  operations  of any  other,  and the
parties'  status is, and at all times,  will continue to be, that of independent
contractors  with  respect  to each  other.  No party  will  have  any  power or
authority  to bind or commit any other.  No party will hold itself out as having
any authority or relationship in contravention of this Section.

                  11.12 Further Assurances. Each party agrees to cooperate fully
with the other party and to execute  such  further  instruments,  documents  and
agreements  and to give such further  written  assurances  as may be  reasonably
requested by the other party to evidence and reflect the  transactions  provided
for herein and to carry into effect the intent of this Agreement.

                  11.13 Absence of Third Party Beneficiary Rights. No provisions
of this Agreement are intended,  nor will be  interpreted,  to provide or create
any  third  party  beneficiary  rights  or any  other  rights of any kind in any
client,  customer,  affiliate,  partner or employee  of any party  hereto or any
other person or entity,  unless  specifically  provided  otherwise herein,  and,
except as so provided, all provisions hereof will be personal solely between the
parties to this Agreement.

                  11.14 Public Announcement. Parent and the Company will issue a
press  release  approved  by  both  parties  announcing  the  Merger  as soon as
practicable  following  the execution of this  Agreement.  Parent may issue such
press  releases,  and make such other  disclosures  regarding the Merger,  as it
determines to be required or appropriate  under  applicable  securities  laws or
NASD rules after reasonable consultation,  where possible, with the Company. The
Company  will  not make any  other  public  announcement  or  disclosure  of the
transactions   contemplated  by  this  Agreement.  The  Company  will  take  all
reasonable  precautions  to prevent any trading in the  securities  of Parent by
officers, directors, employees and agents of the Company having knowledge of any
material  information  regarding Parent provided hereunder until the information
in question has been publicly disclosed.

                  11.15  Confidentiality.  Except  as  expressly  authorized  by
Parent in writing,  the Company will not directly or  indirectly  divulge to any
person or entity or use any Parent Confidential Information,  except as required
for the  performance  of its duties  under this  Agreement.  Except as expressly
authorized  by the Company in writing,  Parent will not  directly or  indirectly
divulge to any person or entity or use any the Company Confidential Information,
except as required for the  performance of its duties under this  Agreement.  As
used herein,  "Parent Confidential  Information" consists of (a) any information
designated by Parent as confidential whether developed by Parent or disclosed to
Parent by a third  party,  (b) the source  code to any Parent  software  and any
trade secrets relating to any of the foregoing,  (c) any information relating to
Parent's product plans, product designs,  product costs, product prices, product
names, finances,  marketing plans, business opportunities,  personnel,  research
development  or  know-how,  (d) any  information  contained  in Parent's HSR Act
filing  in  connection  herewith  and (e)  items  and  matters  set forth in any
disclosure  letter by Parent in connection  herewith.  As used herein,  "Company
Confidential  Information"  consists  of (v) any  information  contained  in the
Company's HSR Act filing in connection herewith, (w) items and matters set forth
in the Company Disclosure Letter, (x) any information  designated by the Company
as confidential  whether developed by the Company or disclosed to the Company by

                                       36

<PAGE> 42

a third party,  (y) the source code to any the Company  software,  and any trade
secrets related to any of the foregoing, and (z) any information relating to the
Company product plans, product designs,  product costs, product prices,  product
names, finances,  marketing plan, business opportunities,  personnel,  research,
development  or  know-how.   "Parent  Confidential   Information"  and  "Company
Confidential  Information"  also  include  the  terms  and  conditions  of  this
Agreement,  except as disclosed in  accordance  with  Section  11.14 above.  The
foregoing  restriction will apply to information about a party whether or not it
was  obtained  from such party's  employees,  acquired or developed by the other
party during such other party's  performance under this Agreement,  or otherwise
learned.  The foregoing  restrictions will not apply to information that (i) has
become publicly known through no wrongful act of the receiving  party,  (ii) has
been rightfully received from a third party authorized by the party which is the
owner,  creator or compiler to make such disclosure without  restriction,  (iii)
has been approved or released by written authorization of the party which is the
owner,  creator or compiler,  or (iv) is being or has therefore  been  disclosed
pursuant  to a valid  court order or valid  action of a  governmental  authority
after a reasonable attempt has been made to notify the party which is the owner,
creator or compiler.

                  11.16 Time is of the Essence.  The parties hereto  acknowledge
and agree that time is of the essence in connection with the execution, delivery
and  performance of this  Agreement,  and that they will each utilize their best
efforts to satisfy all the conditions to Closing on or before January 15, 1998.

                  11.17 Entire Agreement. This Agreement and the exhibits hereto
constitute  the entire  understanding  and agreement of the parties  hereto with
respect to the subject matter hereof and supersede all prior and contemporaneous
agreements or  understandings,  inducements or  conditions,  express or implied,
written or oral,  between the parties with respect to the subject matter hereof.
The express  terms hereof  control and supersede  any course of  performance  or
usage of trade inconsistent with any of the terms hereof.

                  11.18.   Dispute Resolution.

                  11.18.1   Arbitration.   Any  dispute   arising  under  or  in
connection  with  this  Agreement  and  the  transactions   contemplated  hereby
(including under each agreement or instrument  attached hereto as an exhibit) (a
"Dispute")  shall be settled by arbitration in San Francisco,  California,  and,
except  as  herein  specifically  stated,  in  accordance  with  the  commercial
arbitration rules of the American Arbitration  Association ("AAA Rules") then in
effect;  provided,  that discovery in such arbitration  shall be permitted under
the Federal Rules of Civil  Procedure  then in effect.  However,  in all events,
these  arbitration  provisions shall govern over any conflicting rules which may
now or  hereafter be  contained  in the AAA Rules.  Any judgment  upon the award
rendered by the arbitrator may be entered in any court having  jurisdiction over
the subject matter  thereof.  Arbitration  pursuant to the terms of this Section
11.18 shall be the exclusive  means of resolving  Disputes;  provided,  that any
party under this Agreement or the other agreements  contemplated hereby may seek
provisional,   injunctive  or  other  equitable  relief  in  any  court  pending
resolution of a Dispute hereunder.

                  11.18.2 Compensation of Arbitrator.  Any such arbitration will
be conducted  before a single  arbitrator who will be compensated for his or her
services at a rate to be  determined by the parties,  but based upon  reasonable

                                       37

<PAGE> 43

hourly  or  daily  consulting  rates  determined  by  the  American  Arbitration
Association  for the  arbitrator  in the event the parties are not able to agree
upon his or her rate of compensation.

                  11.18.3  Selection of  Arbitrator.  The  American  Arbitration
Association  will have the  authority  to select  an  arbitrator  from a list of
arbitrators  who are lawyers  familiar with California  contract law;  provided,
however,  that such lawyers do not work for a firm then  providing  services for
either party,  that each party will have the opportunity to make such reasonable
objection to any of the  arbitrators  listed as such party may wish and that the
American  Arbitration  Association  will select the arbitrator  from the list of
arbitrators as to whom neither party makes any such objection. In the event that
the foregoing procedure is not followed,  each party will choose one person from
the  list  of  arbitrators  provided  by the  American  Arbitration  Association
(provided  that such person does not have a conflict of  interest),  and the two
persons  so  selected  will  select  from  the  list  provided  by the  American
Arbitration Association the person who will act as the arbitrator.

                  11.18.4  Payment of Costs.  Parent and the  Shareholders  will
each pay 50% of the initial  compensation  to be paid to the  arbitrator  in any
such  arbitration  and 50% of the  costs of  transcripts  and other  normal  and
regular expenses of the arbitration  proceedings;  provided,  however,  that the
prevailing  party in any arbitration  will be entitled to an award of attorneys'
fees and costs,  and all costs of  arbitration,  including  those  provided  for
above,  will be paid by the losing party,  and the arbitrator will be authorized
to make such  determinations.  For Disputes arising under the Escrow  Agreement,
the Shareholders'  liability for such fees and expenses of arbitration initially
will be paid by Parent and, if so determined,  will be recovered pursuant to the
Escrow Agreement.

                  11.18.5  Burden  of  Proof.  For  any  Dispute   submitted  to
arbitration,  the  burden  of proof  will be as it would  be if the  claim  were
litigated in a judicial proceeding.

                  11.18.6  Award.   Upon  the  conclusion  of  any   arbitration
proceedings  hereunder,   the  arbitrator  will  render  findings  of  fact  and
conclusions of law and a written opinion setting forth the basis and reasons for
any  decision  reached and will  deliver  such  documents  to each party to this
Agreement along with a signed copy of the award.

                  11.18.7  Terms  of  Arbitration.   The  arbitrator  chosen  in
accordance  with  these  provisions  will not have the power to alter,  amend or
otherwise affect the terms of these arbitration  provisions or the provisions of
this Agreement.

                                       38

<PAGE> 44


         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement as
of the date first above written.

                                    MICRO FOCUS GROUP PLC



                                    By:/s/  Martin Waters             
                                       ------------------------------------  
                                    Name:  Martin Waters
                                    Title: President and Chief Executive Officer

`
                                    XDB SYSTEMS, INC.


                                    By:/s/ S. Bing Yao
                                       -------------------------------------   
                                    Name:  S. Bing Yao
                                    Title:  Chairman and CEO

                                  
                                   SHAREHOLDERS:



                                    /s/  S. Bing Yao
                                    ----------------------------------
                                    Dr. S. Bing Yao
     


                                     /s/  Lien Yao
                                     -----------------------------------
                                     Lien Yao



            [SIGNATURE PAGE TO AGREEMENT AND PLAN OF REORGANIZATION]

                                       39




<PAGE> 1


EXHIBIT 2.14

                                 AMENDMENT NO. 1

        AMENDMENT  NO. 1, dated as of January 20, 1998, to the  Agreement  and 
Plan of  Reorganization,  dated as of December 23, 1997 (the "Plan"), by and 
amoung Micro Focus Group PLC, XDB Systems, Inc., Dr. S. Bing Yao and Lien Yao.

         The parties to the Plan hereby agree as follows:

         1.       Amendments.  The Plan is hereby amended as follows:

                 1.1. Section 1.1.2 of the Plan is amended by replacing, in the
first line of the second  paragraph  thereof,  the amount  $13,355,000  with the
amount $13,055,000.

                1.2. Section 1.3 of the Plan is amended to read in its entirely
as follows:

         "1.3.  Escrow  Agreement.  Pursuant  to the  Escrow  Agreement,  on the
Closing  Date,  Parent will (i)  withhold,  pro rata,  from the shares of Parent
Stock that would  otherwise be delivered to the  Shareholders a number of shares
equal to 10% of the total number of shares of Parent Stock issued to them in the
Merger  and (ii)  deposit  or  cause  to be  deposited  in  escrow  certificates
representing  the shares  thus  withheld.  The shares of Parent  Stock  withheld
pursuant to this Section 1.3 ("Escrow Shares") will be held solely as collateral
for the  indemnification  obligations of the Shareholders  under Section 10.2.1,
pursuant to the Escrow Agreement."

                  1.3.  Section 10.1 of the Plan is amended to replace the words
"Company  Tax  Exposure"  in the fifth line  thereof  with the  following:  "the
potential  Company tax  liabilities  described in Exhibit 1.3 (the  "Company Tax
Exposure").

         2. Reaffirmation. The Plan, as amended hereby, is and shall continue to
be in full force and effect and is hereby in all respects reaffirmed, remade and
ratified.

        IN WITNESS  WHEREOF,  the parties have executed this Amendment
No. 1 as of the date first above written.


MICRO FOCUS  GROUP PLC                               SHAREHOLDERS

By:  /s/ Martin Waters                             /s/ S. Bing Yao
     ----------------------                        --------------------
Name: Martin Waters                                Dr. S. Bing Yao
Title: President and CEO

XDB SYSTEMS, INC.

By: /s/ S. Bing  Yao                                /s/ Lien Yao
    -----------------------                         --------------------
Name: S. Bing Yao                                   Lien Yao
Title: Chairman of the Board




<PAGE> 1

EXHIBIT 13.01

[PAGES 16-36]
            
SELECTED CONSOLIDATED FINANCIAL DATA (US FORMAT)

The following selected financial data should be read in conjunction with, and is
qualified in its entirety by reference  to, the  financial  statements  of Micro
Focus, expressed in U.S. dollars, set forth on pages 23 to 36 of this report.

<TABLE>
<CAPTION>
 .......................................................................................................................
(In thousands of U.S. dollars -
except per share and ADS data, percentages and employees)

Years ended January 31,                                       1998          1997        1996          1995         1994
- - -----------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>            <C>         <C>           <C>         <C>
Results of Operations:
Net revenue                                                 167,309      123,227      134,784       151,012      137,164
Non-recurring items (note 2 below)                                -       (8,670)      (9,469)      (18,265)           -
Income (loss) before income taxes                            21,841      (13,972)     (11,245)        3,757       35,801
Net income (loss)                                            14,633      (14,690)     (11,156)      (3,507)       24,015
Net income (loss) per share:
   Basic                                                     $0.19       ($0.19)      ($0.14)       ($0.05)       $0.33
   Diluted                                                   $0.18       ($0.19)      ($0.14)       ($0.05)        $0.32
   Basic - per ADS (note 3 below)                            $0.93       ($0.95)      ($0.72)       ($0.23)        $1.65
   Diluted - per ADS: (note 3 below)                         $0.89       ($0.94)      ($0.72)       ($0.23)        $1.61
Weighted average number of shares outstanding, in thousands
   Basic                                                     78,735       77,675       77,395        75,420       72,830
   Diluted                                                   82,635       78,060       77,395        75,420       74,565
   Basic - ADS equivalent                                    15,747       15,535       15,479        15,084       14,566
   Diluted - ADS equivalent                                  16,527       15,612       15,479        15,084       14,913

Financial Position at January 31:
Cash and short-term investments                              84,490       75,696       63,857        94,511       92,732
Total assets                                                200,397      161,870      161,606       197,713      176,335
Long-term obligations                                            20           24          100           307          605
Shareholders' equity                                        114,834       92,744      107,275       124,831      120,602

Financial Condition:
Working capital                                              59,256       44,374       45,761        61,034       75,591
Current ratio                                                 1.78         1.74         1.77          1.96         2.61
Return on net revenue: excluding non-recurring items           8.7%         n/a          n/a           n/a         17.5%
Return on average equity: excluding non-recurring items       14.1%         n/a          n/a           n/a         19.9%

Employee Information:
Average number of employees                                     805          786          858           871          764
Number of employees at year-end                                 827          712          831           908          795
Net revenue per employee                                        208          157          157           173          180
 .........................................................................................................................

Notes:

1. Data for all periods  presented  has been  restated to reflect the pooling of
interest accounting in connection with the Company's acquisition of XDB Systems,
Inc. on January 20, 1998 (see note 2 to the consolidated financial statements on
page 30).

2. Details of the non-recurring  items are set out in note 5 to the consolidated
financial statements on page 31. 

3. Share and  per-share  data for all  periods  presented  has been  restated to
reflect the 5-for-1  stock split  which  occurred  effective  as of the close of
business on March 13, 1998 (see note 12 to the consolidated financial statements
on page 35). The Company's  American  Depository  Shares ("ADSs") did not split,
although the  conversion  rights of such ADSs have been  adjusted such that each
ADS represents  five ordinary  shares.  Per share earnings are also shown in the
U.S.format on an ADS equivalent basis, consistent with pre-split reporting.

</TABLE>

                                       16

<PAGE> 2

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL
CONDITION (US FORMAT) 

The  following  discussion  should  be read in  conjunction  with the  financial
statements of Micro Focus Group Plc and its subsidiaries  ("Micro Focus" or "the
Company") in U.S. dollars, on pages 23 to 36.

The Company has previously referred to its current fiscal yearending January 31,
1998 as "fiscal  year 1997." In the  future,  the Company  will  designate  each
fiscal year by  reference  to the  calendar  year in which the last month of the
fiscal  year  occurs.  Accordingly,  the  Company's  current  fiscal year ending
January 31, 1998 is referred to as "fiscal year 1998",  "fiscal 1998" and "1998"
in this report, and prior fiscal years are referenced accordingly.

Results of Operations

On January  20,  1998,  the  Company  acquired  XDB  Systems,  Inc.("XDB").  The
transaction  was  accounted  for using  the  pooling  of  interests  method  and
accordingly the Company's financialstatements for all periods have been restated
to include the results of XDB. For further  information on the XDB  acquisition,
see the sections entitled "Business combinations" on pages 20 and 30.

Micro Focus  reported  net income for fiscal 1998 of $14.6  million or $0.18 per
share  diluted as compared to a net loss of $14.7  million or $0.19 per share in
1997 and a net loss of $11.2 million or $0.14 per share in 1996. Results for the
prior years  include  non-recurring  charges of $8.7 million and $9.5 million in
1997 and 1996, respectively.

The table below sets forth  results of operations as a percentage of net revenue
for the three fiscal years ended January 31, 1998, 1997 and 1996.

<TABLE>
<CAPTION>
                                                                                                        
 ........................................................................................................................
                                                                                                            Year to year            
                                                                  Percentage of net revenue            percentage change
                                                                                                       
                                                                  Years ended January 31               1997         1996    
                                                              1998         1997          1996       to 1998      to 1997
- - ------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>          <C>          <C>           <C>           <C>    
Net revenue
   Product revenue                                               62           58           58            46           (9)
   Service revenue                                               38           42           42            21           (9)
- - -------------------------------------------------------------------------------------------------------------------------
Total net revenue                                                100         100          100            36           (9)
- - -------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of product revenue                                        6            7            9            28          (35)
   Cost of service revenue                                       16           16           15            36           (5)
- - -------------------------------------------------------------------------------------------------------------------------
Total cost of revenue                                            22           23           24            33          (16)
- - -------------------------------------------------------------------------------------------------------------------------
Gross profit                                                     78           77           76            36           (6)
- - -------------------------------------------------------------------------------------------------------------------------
Operating expenses
   Research and development                                      21           31           29            (9)         -
   Sales and marketing                                           38           43           43            16           (7)
   General and administrative                                     9           10            8            32            6
   Non-recurring items                                            0            7            7           n/a           (8)
- - -------------------------------------------------------------------------------------------------------------------------
Total operating expenses                                         68           91           87            -            (3)
- - -------------------------------------------------------------------------------------------------------------------------
Income (loss) from operations                                    10          (14)         (11)          n/a           14
Interest income                                                   3            3            3            41          (18)
Interest expense                                                  -            -           -             70          (38)
 .........................................................................................................................
Income (loss) before income taxes                                13          (11)          (8)          n/a          (24)
Income taxes                                                     (4)          (1)          -            n/a          n/a
- - -------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                 9          (12)          (8)          n/a          (32)
- - -------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net revenue

Micro Focus  derives its net revenue  from the license of software  products and
related support, maintenance and consulting services ("direct revenue") and from
the licensing of distribution  rights to software products to original equipment
manufacturers ("OEM revenue"). Direct revenue represents  approximately 90% of
total net revenue.

Net revenue is analyzed between product revenue, which consists of the licensing
of software  product to end-users and OEMs, and service  revenue,  consisting of
maintenance and other support services, including training and consulting.

                                       17
<PAGE> 3

Total net revenue  increased by $44.1 million or 36% to $167.3 million in fiscal
1998,  having  previously  decreased by $11.6 million or 9% to $123.2 million in
fiscal  1997.  The increase in 1998  reflected  initial  worldwide  sales of the
Company's SoftFactory/2000 and NetExpress products, increased UNIX product sales
and revenue  from  consulting  services.  The decrease in revenue in fiscal 1997
arose during the first two quarters with  relatively flat sales in comparison to
the third and fourth quarters.  Factors contributing to the decline in the first
two quarters of 1997 included slow  conversion of theMicro Focus  installed base
to 32-bit  products and continuing  uncertainties  arising from the  fundamental
changes caused by the Internet.  The improved  performance in the second half of
1997 reflected increased sales of products to address the "Year 2000" problem.

Product  revenue  increased by $32.9 million or 46% to $104.0  million in fiscal
1998,  having  previously  decreased by $6.6  million or 9% to $71.1  million in
fiscal 1997. The increase in product  licensing revenue in 1998 reflected higher
sales of Year 2000 products, UNIX products, NetExpress and other product lines.

Service  revenue  increased by $11.2  million or 21% to $63.3  million in fiscal
1998,  having  previously  decreased by $4.9  million or 9% to $52.1  million in
fiscal 1997.  The increase in service  revenue in 1998 resulted  from  increased
software maintenance revenue and from consulting revenue.

Net revenue by customer location was contributed as follows:

- - --------------------------------------------------------------------------------
Fiscal years:                   1998       1997       1996
- - --------------------------------------------------------------------------------
United States                   51%         54%        57%
United Kingdom                  12%         10%        10%
Other                           37%         36%        33%
- - --------------------------------------------------------------------------------
                               100%        100%       100%
- - --------------------------------------------------------------------------------

In fiscal 1998, U.S. revenue increased by 38% over 1997. Revenue from non-U.S.
territories increased by 34% over 1997.

In fiscal 1997, U.S. revenue decreased by 7%, while non-U.S.  territories showed
a 3%  increase,  with  growth in the  United  Kingdom,  France  and Japan  being
partially  offset by decreased sales to certain  distributors,  notably in Italy
and
Brazil.

There can be no assurance  that the market for the Company's  products will grow
in future periods at its historical rate of growth,  that certain  segments will
not decline, or that the Company will be able to increase or maintain its market
share in the future or achieve its historical revenue growth rates.

Cost of product revenue

Cost of  product  revenue  is  comprised  principally  of the  cost  of  product
materials  (including  the  purchase  of  disks  and  CDs,  transfer  of data to
electronic  media, and printing of manuals),  packaging and distribution  costs,
and royalties to third party  software  developers  for the licensing of certain
add-on softwarE products.

Such costs  increased  by $2.2  million or 28% to $10.3  million in fiscal 1998,
having previously  decreased by $4.3 million in fiscal 1997 and represented 10%,
11% and 16% of product revenue in 1998, 1997 and 1996,  respectively.  Decreases
in product  costs as a  percentage  of  product  revenue  principally  reflected
savings in product materials  arising from the  documentation  being supplied on
CD-ROM.

Cost of service revenue

Cost of service revenue is comprised  principally of compensation  for technical
support personnel, plus the costs associated with training and consulting.

Such costs  increased  by $7.0  million or 36% to $26.6  million in fiscal 1998,
having previously  decreased by $1.1 million in fiscal 1997 and represented 42%,
38% and 36% of  service  revenue  in 1998,  1997  and  1996,  respectively.  The
increase in such costs in 1998 arose mainly from the expansion of the consulting
organization, including the acquisition of Millennium UK Limited ("Millennium").
For further information on the Millennium acquisition, see the sections entitled
"Business combinations" on pages 20 and 30.

The decrease in 1997  reflected  reductions  taken to better align expenses with
revenue.

Gross profit

Gross profit represented 78%, 77% and 76% of net revenue in 1998, 1997 and 1996,
respectively. The improvement primarily reflected proportionately higher product
sales which carry higher margins and savings attributable to the
replacement of printed software documentation with electronic versions.

The  Company's  gross  margin can be affected by a number of factors,  including
changes in product or  distribution  channel mix, the mix of product and service
revenue, and competitive pressures on pricing. Gross margin is also dependent on
discounts selectively provided to customers in competitive sales situations.  In
addition,  gross margin may be adversely  affected by expansion of the Company's
consulting  organization  and the to deploy its  capacity to revenue  generating
projects.  As a result of the  above  factors,  gross  margin  fluctuations  are
difficult  to predict,  and gross  margins may decline  from  current  levels in
future periods.

                                       18
<PAGE> 4

Research and development

Research and development costs consist  principally of compensation for software
developers  and related costs  incurred,  after  adjusting for the proportion of
such costs  capitalized  (in accordance  with Statement of Financial  Accounting
Standard No. 86) and the amortization of previously  capitalized software costs.
Research and  development  spending  supports the development and enhancement of
new and  existing  products and is  consistent  with the  Company's  strategy of
investing heavily to improve and expand its product lines.

Research  and  development  spending  in fiscal  1998 was  directed  principally
towards further development of SoftFactory/2000  products which address the Year
2000  problem;  NetExpress,  a  complete  set of tools for  developing  business
applications  targeted  at  graphical  PC  workstations,   distributed  computer
environments  and the  Internet;  and tools to  enhance  the  functionality  and
capability of the COBOL Workbench  product line for  workstation  development of
IBM mainframe applications.

Research  and  development  spending  in 1997  and  1996  was  directed  towards
SoftFactory/2000  and NetExpress,  development of new 32-bit  products;  further
development of client/server solutions; object oriented programming in COBOL;
and tools for downsizing from IBM mainframes.

Expenditure   on   internal   software   research   and   development,    before
capitalization, decreased by $2.5 million or 7% to $31.6 million in fiscal 1998,
and by $6.2 million or 15% to $34.1 million in 1997 and represented 19%, 28% and
30% of net revenue in fiscal 1998, 1997 and 1996, respectively.  The decrease in
research  and  development  costs  reflects  a  lower  relative  cost  structure
following last year's restructuring of operations.

In fiscal 1998,  1997 and 1996,  $9.3 million,  $8.3 million and $15.6  million,
representing 29%, 24% and 39%, respectively, of these costs, were capitalized as
software product assets.  Provisions for amortization in those years,  excluding
non-recurring items, amounted to $12.7 million, $12.7 million and $13.9 million,
resulting  in a net charge to income in 1998 of $3.4  million,  compared to $4.4
million in fiscal 1997 and a net credit of $1.7 million in 1996.

The Company  believes that ongoing  development  of new products and features is
required to maintain and enhance its competitive  position.  Accordingly,  while
the  Company  will  continue to control  expenses  where  possible,  the Company
anticipates that aggregate research and development  expenses will increase over
time, and may not be directly related to the level of revenue realized in future
quarters.

Sales and marketing

Sales and marketing  costs include  compensation,  travel and facility costs for
sales,   pre-sales  and  marketing  personnel,   and  publicity  costs  such  as
advertising and trade shows.

Such costs  increased  by $8.7  million or 16% to $62.2  million in fiscal 1998,
having  previously  decreased by $4.0  million or 7% to $53.5  million in fiscal
1997,  and  represented  38%,  43% and 43% of  revenue  in 1998,  1997 and 1996,
respectively.  The increase in sales and marketing  costs  reflected sales force
expansion,  higher  commissions and higher  advertising and marketing  expenses,
including  those  associated with new product  launches.  The decrease in fiscal
1997 reflected the worldwide cost reduction initiatives implemented in the first
quarter of that year.

The Company believes that continued  investments in sales,  marketing,  customer
support and promotional  activities are essential to maintaining its competitive
position.   The  Company  is  expanding  its  sales  and  support   staffs  and,
accordingly,  anticipates  that aggregate  sales and marketing  expenses will be
higher in future periods, but as a function of revenue will remain about the 
same.

General and administrative

General and  administrative  costs  include the corporate  management,  finance,
legal and human resources operations of Micro Focus.

Such costs increased by $3.7 million or 32% to $15.6 million in fiscal 1998, and
by $0.7 million or 6% to $11.8  million in fiscal 1997 and  represented  9%, 10%
and 8% of revenue in 1998, 1997 and 1996,  respectively.  The increase in fiscal
1998 reflected  higher bonus accruals,  staff additions and related  recruitment
expenses,  goodwill  amortization  arising from the acquisition of Millennium UK
Limited and costs  incurred in connection  with the  acquisition of XDB Systems,
Inc. The increase in 1997 resulted  principally  from the  strengthening  of the
Micro Focus management team.

The Company is investing to strengthen its  infrastructure  and anticipates that
aggregate general and administrative  expenses will increase in future quarters,
but decrease as a percentage of revenue.

Non-recurring items

No non-recurring items were separately reported in fiscal 1998.

In fiscal 1997,  Micro Focus  incurred  restructuring  charges of $8.7  million.
These  charges  consisted  of  the  costs  associated  with a  reduction  in the
Company's   workforce  of  approximately  95  people,   facility   closures  and
consolidations, and asset write-downs.

Non-recurring  items recorded in 1996 consisted of a charge of $10.5 million for
restructuring and a credit of $1.0 million in respect of an employer loan to the
Micro Focus Group  Employee  Benefit  Trust  1994.  Restructuring  costs of $5.0
million  incurred in the first quarter of 1996  principally  related to employee
terminations  (including salary, benefit continuation and outplacement costs for
approximately  75  employees),   closure  of  surplus  office  facilities,   and
write-downs  of related  fixed  assets.  An  additional  charge of $5.5 million,
booked in the fourth  quarter of 1996,  reflected  a reduction  in the  carrying
values of software product assets in line with future revenue  expectations from
certain products.

                                       19

<PAGE> 5

Interest income

Interest earned on cash and short-term  investments increased by $1.3 million or
41% to $4.4 million in fiscal 1998, having previously  decreased by $0.7 million
or 18% to $3.1 million in fiscal 1997 and  represented 3% of net revenue in each
of the last three years.  The increase in fiscal 1998  reflected  higher average
cash balances and higher  investment  yields  resulting  from the  investment of
funds in money market instruments  instead of bank certificates of deposit.  The
decrease in 1997 reflected  lower average cash balances and, to a lesser degree,
lower interest rates.

Income taxes

The Company's tax rate in fiscal 1998 was 33%,  which  compares to the statutory
U.K. rate applicable to the Company of 31.3%.  The excess  principally  reflects
the impact of  permanent  differences  between  accounting  profits  and taxable
profits, primarily the amortization of goodwill.

The  tax  rate  in  both  1997  and  1996  was  significantly  affected  by  the
distribution of taxable profits and losses among the tax  jurisdictions in which
the Company  operates and by  restructuring  charges,  certain of which were not
deductible for tax purposes.

An analysis of the charge for income taxes, including an analysis of differences
between the effective rate and the U.K.  statutory  rates, is given in note 9 to
the consolidated financial statements pages 32 and 33.

Business combinations

During fiscal 1998, Micro Focus completed two acquisitions.

On  April  30,  1997,  the  Company  acquired  all of the  outstanding  stock of
Millennium  UK Limited  ("Millennium"),  a  privately-held  consulting  firm, in
exchange for 745,710  ordinary  shares in the Company and a cash payment of $3.2
million.  Millennium provided consulting and project management services and had
specialized  expertise in the  estimating,  planning and management of Year 2000
compliance projects for large scale systems, as well as development expertise in
Web-based  applications.  Effective  January 31, 1998,  Millennium's  consulting
services  were  integrated  with the  professional  services  operations  of the
Company.

The transaction has been accounted for as a purchase. Accordingly, the excess of
the purchase price over the estimated fair value of the net tangible  assets has
been  allocated to  goodwill,  and the net assets and results of  operations  of
Millennium have been combined with those of Micro Focus as of April 30, 1997 and
for the  nine-month  period  subsequent to April 30, 1997,  respectively.  Where
appropriate  the accounting  policies of Millennium have been amended to conform
with those of Micro Focus. The effects of the resulting changes to the financial
statements were not material.  The goodwill,  which amounted to $6.7 million, is
being  amortized  primarily  over three years.  On January 20, 1998, the Company
acquired XDB Systems,  Inc ("XDB") in exchange for 1,891,975  ordinary shares in
the Company.  XDB, a  privately-held  corporation  based in Maryland,  USA, is a
provider of DB2 database development, maintenance and connectivity solutions.

The combination has been accounted for using the pooling of interests method and
accordingly all financial data presented herein has been restated to include the
results of XDB.  Where  appropriate,  the  accounting  policies of XDB have been
amended  to conform  with those of Micro  Focus.  The  effects of the  resulting
changes to the financial
statements were not material.

In 1996,  Micro Focus completed the  acquisition of Burl Software  Laboratories,
Inc. The transaction was accounted for as a purchase.

Further information on these transactions is given in note 2 to the consolidated
financial statements on page 30.

Risk factors that may influence future operating results

Micro Focus operates in a rapidly changing environment that involves a number of
risks,  some of which are  beyond the  Company's  control.  This  section of the
discussion highlights some of these risks and the possible impact of
these factors on future results from operations.

The factors set forth below as well as statements  made elsewhere in this Report
contain certain forward-looking  statements that are based on the beliefs of the
Company's management,  as well as assumptions made by, and information currently
available  to,  the  Company's   management.   The  Company's   actual  results,
performance or  achievements  in fiscal 1999 and beyond could differ  materially
from those  expressed  in, or implied by, any such  forward-looking  statements.
Factors that could cause or contribute to such material differences include, but
are not limited to,  those  discussed in this  section,  as well as those in the
Letter to Shareholders and those discussed  elsewhere in this Annual Report. The
Company undertakes no obligation to release publicly any updates or revisions to
any  such  forward-looking   statements  may  reflect  events  or  circumstances
occurring after the date of this Annual Report.  For more information  regarding
forward-looking  statements, see "Further Information for Shareholders - Special
Note on Forward-Looking Statements"on page 13.

The  Company's  future  operating  results are subject to  quarterly  and annual
fluctuations  due to a variety of factors,  including  demand for the  Company's
products,  the size and timing of customer  orders,  product  life  cycles,  the
ability  of the  Company to  develop,  introduce  and  market  new and  enhanced
versions of the  Company's  products on a timely  basis,  the  introduction  and
acceptance  of new  products  and  product  enhancements  by the  Company or its
competitors,  customer order  deferrals in  anticipation  of enhancements or new
products,  changes  in the  mix  of  distribution  channels  through  which  the
Company's  products  are  offered,   purchasing  patterns  of  distributors  and

                                       20

<PAGE> 6

retailers,  quality  control  of  products  sold,  price and  other  competitive
conditions  in  the  industry,  changes  in the  Company's  level  of  operating
expenses,  changes in the Company's sales incentive  plans,  budgeting cycles of
its  customers,  the  cancellation  of  licenses  during  the  warranty  period,
nonrenewal  of  maintenance  agreements,  economic  conditions  generally  or in
various geographic areas, and other factors discussed in this section.  

A high  percentage  of Micro Focus'  operating  expenses is fixed over the short
term and if  anticipated  revenue  does not occur or is delayed,  the  operating
results  for  that  quarter  will be  immediately  and  adversely  affected.  In
addition,  a substantial  portion of the Company's  revenue for most quarters is
booked and shipped in the last month of the quarter  such that the  magnitude of
the quarterly  fluctuations  may not become evident until late in or even at the
end of the particular quarter. Furthermore, the Company's customers tend to make
product purchase decisions in the fourth quarter of the Company's fiscal year as
a result of purchase  cycles related to expiration of budgetary  authorizations.
As a result,  the Company has  historically  experienced  lower  revenue for the
first  quarter of a fiscal year than in the fourth  quarter of the prior  fiscal
year.

The Company's revenue is also affected by seasonal  fluctuations  resulting from
lower sales that  typically  occur during the summer  months in Europe and other
parts of the world. Due to all of the foregoing factors,  it is possible that in
some  future  quarters  the  Company's  operating  results  will  be  below  the
expectations  of stock market  analysts and  investors  and that the share price
would likely be materially adversely affected.

Micro Focus is in a market that is subject to rapid  technological  change.  The
Company  must  continually  adapt to that change by  improving  its products and
introducing new products and technologies.  The growth and financial performance
of Micro  Focus will  depend upon its  ability,  on a timely and  cost-effective
basis,  to develop  and  introduce  enhancements  of existing  products  and new
products  that  accommodate  the latest  technological  advances and  standards,
customer  requirements and market  conditions.  The Company's ability to develop
and market  enhancements of existing  products and new products depends upon its
ability to attract and retain qualified employees.  In the past, Micro Focus has
experienced  delays and  increased  expenses in  developing  new  products.  Any
failure  by the  Company  to  anticipate  or  respond  adequately  to changes in
technology and market conditions,  to complete product development and introduce
new  products on a timely  basis or to attract and retain  qualified  employees,
could materially  adversely affect the Companys business,  results of operations
and financial condition.

Substantially  all of the  Company's  revenue is  currently,  and is expected to
continue in the future to be,  derived from  products  and  services  related to
applications  development  in the COBOL  language.  As a result,  the  Company's
future  operating  results depend upon market  acceptance of the COBOL language.
Any  decline in the demand for or market  acceptance  of the COBOL  language  or
mainframe  computers  where  COBOL  is  a  dominant  language  as  a  result  of
competition, technological change or other factors would have a material adverse
effect on Micro Focus' business, financial condition and results of operations.

The  markets  in  which  the  Company   competes  are   characterized  by  rapid
technological change and aggressive  competition.  The Company believes that the
principal  competitive  factors in the Company's markets are product performance
and  reliability,   functionality,  product  quality,  application  portability,
product  enhancement,  price,  training,  support  and the  quality  of  service
offerings.  The  Company  expects  competition  to  increase  in the future from
existing  competitors  and from  other  companies  that may enter the  Company's
existing  or future  markets  with  similar or  substitute  solutions  including
database  vendors  of tools and  other  programming  languages  that may be less
costly or provide  better  performance or  functionality.  Some of the Company's
current and  prospective  competitors in the products and services  markets have
greater financial,  marketing or technical resources than Micro Focus and may be
able to adapt more quickly to new or emerging  technologies,  or devote  greater
resources  to the  promotion  and sale of their  products  than can Micro Focus.
There can be no  assurance  that other  companies  will not develop  competitive
products in the future.  In  addition,  the software  industry is  characterized
generally  by low  barriers  to  entry,  as a result  of which  new  competitors
possessing  technological,  marketing or other competitive advantages may emerge
and rapidly  acquire market share.  Furthermore,  there can be no assurance that
the  Company  will  be  able  to  compete  effectively  in  the  future  in  the
professional  services  market  and,  particularly,  the Year 2000  professional
services market.

The market price of the Company's  securities has experienced  significant price
volatility and such  volatility may occur in the future.  Factors such as actual
or anticipated fluctuations in the Company's operating results, announcements of
technological  innovations,  new products or new contracts by the Company or its
competitors,  conditions  and  trends  in  the  software  and  other  technology
industries,   adoption  of  new  accounting  standards  affecting  the  software
industry,  general  market  conditions  and other factors may have a significant
impact on the market price of the Company's securities.  Furthermore,  the stock
market has experienced  extreme  volatility that has  particularly  affected the
market prices of equity  securities  of many high  technology  companies.  These
market  fluctuations,   as  well  as  general  economic,  political  and  market
conditions, may adversely affect the market price of the Company's securities.

Micro Focus is subject to the general  economic  climate in the various areas of
the  world  in  which  it  does  business.  The  risks  inherent  in  conducting
international  business generally include exposure to exchange rate fluctuations
(see  "Exchange  rate  fluctuations"  below),  longer  payment  cycles,  greater
difficulties in accounts receivable collection and enforcing agreements, tariffs
and other restrictions on foreign trade, U.S. export requirements,  economic and
political instability,  withholding and other tax consequences,  restrictions on
repatriation  of earnings  and the burdens of  complying  with a wide variety of
foreign laws.

                                       21

<PAGE> 7

There can be no  assurance  that the  factors  described  above will not have an
adverse effect on the Company's future international revenue and expenses.

The Company  markets  certain of its  products  and  services to  customers  for
managing  development  and  maintenance of  mission-critical  computer  software
systems. In addition, an increasing portion of the Company's business is devoted
to  addressing  the  Year  2000  problem  which  affects  the   performance  and
reliability of many mission-critical  systems. The Company's agreements with its
customers  typically contain provisions designed to limit the Company's exposure
to potential product and service liability claims. It is possible, however, that
the  limitation  of liability  provisions  contained in the  Company's  customer
agreements  may not be  effective  as a result of  existing  or future  federal,
state,  local or foreign laws or ordinances or unfavorable  judicial  decisions.
Although the Company has not experienced any product or service liability claims
to date,  the sale and support of its  products and services may entail the risk
of such claims,  particularly in the Year 2000 market.  A successful  product or
service  liability  claim  brought  against  the  Company  could have a material
adverse  effect upon the  Company's  business,  operating  results and financial
condition.  Furthermore,  the Company  anticipates  that demand in the Year 2000
market will decline, perhaps rapidly, following the year 2000 and the demand for
the Company's Year 2000  solutions,  products and services may also decline as a
result of new  technologies,  competition or other  factors.  If this decline in
demand were to occur, the Company's  license revenues and professional  services
fees could be materially and adversely affected.

Micro Focus is in the process of reviewing all of its major  internal  corporate
systems for any potential Year 2000 compliance  issues and will take appropriate
corrective  action based on the results of such review. In doing so, Micro Focus
does  not  anticipate  that it will  incur  material  operating  expenses  or be
required to invest heavily in internal  system  improvements as a result of Year
2000  compliance  issues.  In addition,  Micro Focus  believes  that the current
versions of its software products are Year 2000 compliant.  Notwithstanding  the
foregoing, there can be no assurance that the Year 2000 problem will not have an
adverse  effect on the  Company's  business,  financial  condition or results of
operations,  due to external factors relating to the Year 2000 problem which are
not controlled by Micro Focus, but on which Micro Focus may rely with respect to
its business and operations.

Micro Focus completed two significant business  combinations during fiscal 1998,
as previously noted. The Company is in the process of integrating the operations
acquired in these  transactions with its own. There can be no assurance that the
anticipated  benefits  of  recently  concluded  business  combinations  will  be
realized. In addition,  these acquisitions could require significant  additional
management  attention.  The  Company  expects to continue  growing its  business
through acquisitions. If Micro Focus is unsuccessful in integrating and managing
the  recently  acquired  businesses  or other  businesses  it may acquire in the
future, the Company's  business,  results of operations and financial  condition
could be adversely affected in future periods.

Exchange rate fluctuations

Micro Focus prepares separate  consolidated  financial  statements  expressed in
U.S. dollars and G.B. pounds.  Revenue, costs and expenses arising in currencies
other than the reporting  currency are translated  using average exchange rates.
Assets and  liabilities  denominated  in  currencies  other  than the  reporting
currency are translated at exchange rates in effect at the balance sheet date.

The majority of the Company's net revenue arises in U.S. dollars  (approximately
two-thirds  in 1998),  whereas its costs are incurred  approximately  equally in
U.S. dollars and other  currencies,  predominately  G.B.  pounds.  Consequently,
fluctuations  in exchange  rates,  particularly  between the U.S. dollar and the
G.B. pound, may have a significant  impact on the Company's  operating  results,
notably when expressed in G.B. pounds.

In 1998 and 1997,  fluctuations  between the U.S. dollar and the G.B. pound have
not been  significant,  and net  exchange  rate  gains or losses on  operational
transactions have been immaterial.

Liquidity and capital resources

Micro Focus continues to fund its activities  through cash from  operations.  In
1998,  cash  provided by operating  activities  was $31.1 million  (1997:  $22.8
million).

In 1998,  Micro Focus invested  $13.8 million (1997:  $4.2 million) in property,
plant and equipment and $9.3 million  (1997:  $8.3 million) in software  product
assets.  Investment  in 1998  included  $4.3  million  in  connection  with  the
relocation of the Company to new U.S.  facilities in Mountain  View,  California
and Wayne,  Pennsylvania,  and $5.1 million for  communications  and  enterprise
systems.  In 1998, the Company also paid $3.2 million in cash in connection with
the acquisition of Millennium.

Net of these  expenditures,  cash and short-term  investments  increased by $8.8
million to $84.5 million (1997: increased by $10.4 million to $75.7 million).

The  Company  has in place a line of credit  under the terms of which  unsecured
financing of up to $8.0 million is available  until January 2001. At January 31,
1998,  borrowings  totalling  $1.7  million had been made  against  this line of
credit (1997: $0).

Micro  Focus  believes  it is  important  to  maintain  a  conservative  capital
structure and a strong cash position. Cash is primarily invested in liquid money
market investments. The Company's investment policy is designed to minimize risk
while  maximizing  return  on  cash  given  such  levels  of  risk,  and to keep
uninvested cash at a minimum. Cash management is centralized, although some cash
is held at various subsidiaries around the world to meet local operating
requirements.

The Company believes that existing cash balances, in combination with internally
generated  funds  and its  available  bank  lines of  credit,  will be more than
sufficient to meet cash requirements in fiscal 1999.

                                       22

<PAGE> 8

CONSOLIDATED STATEMENTS OF INCOME (US FORMAT) 

<TABLE>
<CAPTION>

 .................................................................................................................
(In thousands of U.S. dollars -
except share and per share data) 

                            Years ended January 31,           1998          1997       1996
- - ------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>        <C>  
Net revenue
   Product revenue                                          $104,041      $71,115      $77,725
   Service revenue                                            63,268       52,112       57,059
- - ------------------------------------------------------------------------------------------------------------------
Total net revenue                                            167,309      123,227      134,784
- - ------------------------------------------------------------------------------------------------------------------
Cost of revenue
   Cost of product revenue                                    10,309        8,075       12,416
   Cost of service revenue                                    26,593       19,586       20,642
- - -------------------------------------------------------------------------------------------------------------------
Total cost of revenue                                         36,902       27,661       33,058
- - -------------------------------------------------------------------------------------------------------------------
Gross profit                                                 130,407       95,566      101,726
- - -------------------------------------------------------------------------------------------------------------------
Operating expenses
   Research and development (note 4)                          35,040       38,556       38,573
   Sales and marketing                                        62,214       53,519       57,494
   General and administrative                                 15,559       11,814       11,102
   Non recurring items (note 5)                                   -         8,670        9,469
- - -------------------------------------------------------------------------------------------------------------------
Total operating expenses                                     112,813      112,559      116,638
- - -------------------------------------------------------------------------------------------------------------------
Income (loss) from operations                                17,594      (16,993)     (14,912)
Interest income                                               4,370        3,094        3,784
Interest expense                                              (123)         (73)        (117)
- - -------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                             21,841      (13,972)     (11,245)
Income taxes (note 9)                                         (7,208)        (718)          89
- - -------------------------------------------------------------------------------------------------------------------
Net income (loss)                                            $14,633     ($14,690)    ($11,156)
- - -------------------------------------------------------------------------------------------------------------------

Net income (loss) per share - basic (note below)              $0.19       ($0.19)       ($0.14)
Net income (loss) per ADS - basic                             $0.93       ($0.95)       ($0.72)
 ..................................................................................................................
Weighted average number of shares outstanding - 
basic (thousands)                                             78,735       77,675       77,395
Shares converted to ADS equivalent                            15,747       15,535       15,479
- - -------------------------------------------------------------------------------------------------------------------

Net income (loss) per share - diluted (note below)            $0.18       ($0.19)      ($0.14)
Net income (loss) per ADS - diluted                           $0.89       ($0.94)      ($0.72)
 ...................................................................................................................
Weighted average number of shares outstanding - 
diluted (thousands)                                          82,635       78,060       77,395
Shares converted to ADS equivalent                           16,473       15,612       15,479
- - -------------------------------------------------------------------------------------------------------------------

Note:
Shares and per share data for all periods presented has been restated to reflect
the 5-for-1 stock split of the Company's ordinary shares, which was effective as
of the  close of  business  on March 13,  1998 (see note 12 to the  consolidated
financial  statements  on page 35). The  Company's  American  Depository  Shares
("ADSs") did not split,  although the  conversion  rights of such ADSs have been
adjusted such that each ADS represents five ordinary shares.  Per share earnings
are also shown sin the U.S.format on an ADS equivalent  basis,  consistent  with
pre-split reporting.

See accompanying notes to consolidated financial statements on pages 27 to 36.

</TABLE>

                                       23

<PAGE> 9

CONSOLIDATED BALANCE SHEETS (US FORMAT)

<TABLE>
<CAPTION>

 ..................................................................................................................
(In thousands of U.S. dollars - 
except per share data                                                               January 31,  January 31,
                                                                                           1998         1997
- - -------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>        <C>     
Current assets:
   Cash and cash equivalents                                                           $48,174      $73,119
   Short-term investments                                                               36,316        2,577
   Accounts receivable, net of allowances for doubtful accounts 
   of $2,499 ($1,731 in 1997)                                                           47,798       22,390
   Inventories                                                                             519          774
   Prepaid expenses and other assets                                                     2,833        5,870
- - -------------------------------------------------------------------------------------------------------------------
Total current assets                                                                   135,640      104,730
- - -------------------------------------------------------------------------------------------------------------------
Fixed assets:
Property, plant and equipment, net (note 6)                                             39,083       33,796
Goodwill, net of accumulated amortization of $1,391 ($nil in 1997)                       5,346            0
Software product assets, net of accumulated amortization of $108,871 ($95,402 in 1997)  20,328       23,344
- - -------------------------------------------------------------------------------------------------------------------
Total assets                                                                          $200,397     $161,870
- - -------------------------------------------------------------------------------------------------------------------
Liabilities and shareholders' equity 
Current liabilities:
   Bank loan                                                                           $1,652        $1,500
   Accounts payable                                                                     6,957         5,732
   Product and royalties payable                                                        1,386           963
   Accrued employee compensation and commissions                                       12,383         5,811
   Accrued payroll taxes                                                                1,142           838
   Income taxes payable                                                                10,459         4,142
   Deferred revenue                                                                    32,848        31,155
   Other current liabilities                                                            9,557        10,215
- - -------------------------------------------------------------------------------------------------------------------
Total current liabilities                                                               76,384       60,356
- - -------------------------------------------------------------------------------------------------------------------
Long term debt and other liabilities                                                        20           24
Deferred income taxes (note 9)                                                           9,159        8,746
- - -------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                       85,563       69,126
- - -------------------------------------------------------------------------------------------------------------------
Commitments (note 8)
Shareholders' equity:
   Ordinary shares: 2 pence (G.B.) par value 112,500,000 shares authorized, 
   79,417,000 shares issued and outstanding (75,840,000 in 1997)                       $2,508        $2,452
   Additional paid-in capital                                                          33,362        27,468
   Unrealised gain (loss) on available-for-sale securities, net of tax                     44        (90)
   Treasury stock                                                                      (7,769)       (8,959)
   Retained earnings                                                                    89,019       74,386
Currency translation adjustment                                                         (2,330)      (2,513)
- - -------------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                                              114,834       92,744
- - -------------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                                             $200,397     $161,870
- - -------------------------------------------------------------------------------------------------------------------

Note:  Share data for all  periods  presented  has been  restated to reflect the
5-for-1 stock split of the Company's ordinary shares,  which was effective as of
the  close of  business  on March  13,  1998  (see  note 12 to the  consolidated
financial  statements  on page 35). The  Company's  American  Depository  Shares
(""ADSs"") did not split,  although the conversion rights of such ADSs have been
adjusted such that each ADS represents five ordinary shares.

See accompanying notes to consolidated financial statements on pages 27 to 36.

</TABLE>


                                       24

<PAGE> 10

CONSOLIDATED STATEMENTS OF CASH FLOW (US FORMAT)

<TABLE>
<CAPTION>
 .......................................................................................................................
(In thousands of U.S. dollars)         Years ended January 31,                          1998           1997       1996
- - -----------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>            <C>         <C>    
Operating activities
     Net income (loss)                                                                $14,633     ($14,690)    ($11,156)
     Adjustments to reconcile net income (loss) to cash provided by operations
          Depreciation of fixed assets                                                  7,706         9,410       10,290
          Amortization of software product assets                                      12,716        12,690       19,862
          Amortization of goodwill                                                      1,391             0            0
          Loss on sale of fixed assets                                                    207           504          237
          Deferred income taxes                                                         1,846        (1,622)
     Changes in operating assets and liabilities:
          (Increase) decrease in accounts receivable                                   (26,506)       13,691        4,339
          Decrease  in inventories                                                        247         1,895          185
          (Increase) decrease in prepaid expenses and other assets                      2,955         1,011          149
          Increase (decrease) in accounts payable                                       1,607        (2,560)       1,002
          Increase (decrease) in product royalties payable                              1,034           (18)         312
          Increase (decrease) in accrued employee compensation                          6,581          (890)        (908)
          Increase (decrease) in accrued payroll taxes                                    381           158         (105)
          Increase  (decrease) in income taxes payable                                  6,219        (2,204)      (4,786)
          Increase (decrease) in deferred revenue                                       2,000        (1,481)      (3,709)
          (Decrease)increase in other current liabilities                                 (49)        3,413       (1,117)
- - -------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                              31,122        22,775       12,973
- - -------------------------------------------------------------------------------------------------------------------------
Investing activities
   Purchases of property, plant and equipment, net of capital lease                   (13,782)       (4,235)     (14,065)
   obligations incurred
   Software product assets                                                             (9,321)       (8,261)     (15,989)
   Own shares                                                                           1,190             0       (7,954)
   Acquisition of subsidiary, net of cash balances acquired                            (3,437)            0            0
   Settlement of deferred purchase consideration                                            0             0       (6,252)
   Disposals of property, plant and equipment                                             570           916          478
   Short-term investments                                                             (33,639)        1,654        1,056
- - -------------------------------------------------------------------------------------------------------------------------
Net cash (used) by investing activities                                               (58,419)       (9,926)     (42,726)
- - -------------------------------------------------------------------------------------------------------------------------
Financing activities
   Issuance of ordinary shares, net of expenses                                         2,439           215          446
   Borrowings                                                                             152         1,500           0
   Repayment of capital leases                                                            (73)         (233)        (467)
- - -------------------------------------------------------------------------------------------------------------------------
Net cash (used) by financing activities                                                 2,518         1,482          (21)
- - -------------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash                                                  (166)         (687)        (117)
(Decrease) increase in cash                                                           (24,945)       13,644      (29,891)
Cash at beginning of year                                                              73,119        59,475       89,366
- - -------------------------------------------------------------------------------------------------------------------------
Cash at end of year                                                                   $48,174       $73,119      $59,475
- - -------------------------------------------------------------------------------------------------------------------------

Supplemental disclosure of cash flow information:
   Income taxes paid during the year                                                    $817        $1,022       $6,460
   Interest paid during the year                                                          87            72          172

See accompanying notes to consolidated financial statements on pages 27 to 36.

</TABLE>
                                       25
<PAGE> 11

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (US FORMAT) 

<TABLE>
<CAPTION>

 ....................................................................................................................................
                                                               Unrealized
                                        Ordinary  Additional      gain on                Deferred                Currency
(In thousands)                  Number    shares     pain-in   marketable  Treasury       purchase  Retained  translation          
                             of shares    amount     capital   securities     stock  consideration  earnings   adjustment   Total
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>       <C>      <C>         <C>         <C>         <C>           <C>         <C>       <C>
BALANCE, JANUARY 31, 1995       73,710    $2,323   $19,549      ($311)        -         $5,311       $100,232    ($2,412) $124,692
Share options exercised            575        19       474          -         -         -              -           -           493
Agreed acquisition of Burl       3,325       107     7,234          -         -         (5,311)        -           -         2,030
Unrealized gain on marketable
     securities, net of taxes        -         -        -         313         -         -              313         -            -
Treasury stock                       -         -        -           -      (8,959)      -              -           -        (8,959)
Net loss                             -         -        -           -         -         -            (11,156)      -       (11,156)
Currency translation adjustment      -         -         -          -         -         -              -          (1,370)   (1,370)
 ....................................................................................................................................
BALANCE, JANUARY 31, 1996       77,610     2,449    27,257          2     8,959)        -             89,076      (3,782)   106,043
Share options exercised            120         3       211          -         -         -              -           -            214
Unrealized loss on marketable
   securities, net of taxes          -         -         -         -        (92)        -              -           -           (92)
Net loss                             -         -         -         -          -         -             (14,690)     -       (14,690)
Currency translation adjustment      -         -         -          -         -         -                -         1,269      1,269
 ....................................................................................................................................
BALANCE, JANUARY 31, 1997       77,730     2,452    27,468        (90)   (8,959)       -              74,386      (2,513)    92,744
Share options exercised            941        31     2,408          -     1,190         -                -          -         3,629
Issued for acquisitions            746        25     3,486          -         -         -                -          -         3,511
Unrealized gain on marketable
securities, net of taxes             -         -         -        134         -         -                -          -           134
Net income                           -         -         -          -         -                        14,633       -        14,633
Currency translation adjustment      -         -         -          -         -         -                -         183          183
- - ------------------------------------------------------------------------------------------------------------------------------------
BALANCE, JANUARY 31, 1998       79,417    $2,508   $33,362        $44   ($7,769)       $-             $89,019    ($2,330)  $114,834
- - ------------------------------------------------------------------------------------------------------------------------------------

Note:  Share data for all  periods  presented  has been  restated to reflect the
5-for-1 stock split of the Company's ordinary shares,  which was effective as of
the  close  of  business  on  March  13,1998  (see  note 12 to the  consolidated
financial  statements  on page 35). The  Company's  American  Depository  Shares
("ADSs") did not split,  although the  conversion  rights of such ADSs have been
adjusted such that each ADS represents five ordinary shares.

See accompanying notes to consolidated financial statements on pages 27 to 36.

</TABLE>

                                       26
<PAGE> 12

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (US FORMAT)

The statutory financial  statements of Micro Focus Group Plc, within the meaning
of section 240 of the  Companies Act 1985 of Great  Britain,  for the year ended
January 31, 1998 are contained on pages 51 to 67.

The Company has  previously  referred to its current  fiscal year ending January
31, 1998 as "fiscal year 1997." In the future,  the Company will  designate each
fiscal year by  reference  to the  calendar  year in which the last month of the
fiscal  year  occurs.  Accordingly,  the  Company's  current  fiscal year ending
January 31, 1998 is referred to as "fiscal year 1998",  "fiscal 1998" and "1998"
in this report, and prior fiscal years are also referenced accordingly.

Note 1 Significant accounting policies

To enable the reader to see immediately any information  provided in addition to
the common policy statements, the text of this note and the corresponding note 1
to the U.K. format financial  statements on page 57 is italicised where the text
is identical.

Nature of operations

Micro Focus designs and develops computer software  products.  Approximately 90%
of its revenue is derived from the sale of software product licenses and related
support and  maintenance  to end users.  The  remaining  10% is derived from the
licensing  of  distribution  rights to software  products to original  equipment
manufacturers.

Product licenses are sold and supported in more than 60 countries. The principal
market is the United States,  which accounts for  approximately  50% of revenue.
Approximately   30%  of  revenue  is  derived  from   customers  in  Europe  and
approximately 20% is earned in the rest of the world.

Principles of consolidation

The  consolidated  financial  statements are those of the Company and all of its
subsidiaries.  They have been prepared under the historical  cost convention and
in accordance  with U.S.  generally  accepted  accounting  principles  ("GAAP"),
which, as applied by Micro Focus, do not differ in any significant  respect from
U.K. GAAP,  except with regard to the treatment of acquisitions and goodwill and
the presentation of certain items in the financial statements.

As more fully described in Note 2, on January 20, 1998, the Company acquired XDB
Systems,  Inc.  ("XDB").  The transaction was accounted for using the pooling of
interests  method and accordingly  all financial data presented  herein includes
the results of XDB. All significant inter-company balances and transactions have
been eliminated on consolidation.

The Company has revised the  presentation of its income  statement to show gross
profit by  segregating  direct  costs of  revenue  from  operating  costs.  This
revision does not affect the results of operations of the Company.

The  preparation of financial  statements in accordance  with U.S. GAAP requires
management to make estimates and assumptions that affect the amounts reported in
the financial  statements and  accompanying  notes.  Actual results could differ
from those estimates.

Revenue recognition

Net revenue  represents  the amounts  derived  from the  provision  of goods and
services  which fall within the  Company's  ordinary  activities,  stated net of
applicable sales taxes.

Revenue from licensing  software packaged products to end users and resellers is
recognized on delivery,  provided that no significant  vendor  obligations exist
and collection of the resulting receivable is deemed probable.

Revenue  from  sales  to  original  equipment   manufacturers   ("OEM's")  under
non-cancelable  license  agreements  generally  provide for development fees and
initial license fees, which are recognized at the later of: (a) the date product
is delivered to the OEM; (b) the date payment  becomes due within twelve months;
and (c) the date of  receipt of monies if  collection  cannot be  assessed  with
reasonable  assurance.  When  sales by the OEM exceed the  initial  license  fee
commitment, revenue is recognized as unit shipments are reported by the OEM.

Revenue from maintenance  agreements is recognized pro-rata over the life of the
agreement corresponding to notional delivery of the service.

Software product assets (capitalized software development costs)

Costs  related to the initial  development  and design of new software  products
prior to the  establishment  of  technological  feasibility  are  written off as
research  and  development  costs.  Once  technological   feasibility  has  been
reasonably  established,  either by the completion  and successful  testing of a
detailed program design,  or by the creation and testing of an operative working
model,  further  development  costs incurred are capitalized as software product
assets,  in compliance with Statement of Financial  Accounting  Standards No. 86
("SFAS 86") "Accounting for the Cost of Computer  Software to be Sold, Leased or
Otherwise Marketed".

                                       27
<PAGE> 13

Software  licensed  for  inclusion  in the Micro Focus  product  set,  including
software   acquired  through   acquisitions   which  meets  the  provisions  for
capitalization under SFAS 86, is also included in software product assets.

During the years  ended  January  31,  1998,  1997 and 1996  purchased  software
totaling  $0,  $0 and  $350,000,  respectively,  was added to  software  product
assets.

Software  product  assets are amortized  using the straight line method over the
estimated  economic life of the  products,  which in most cases is assumed to be
four years.  Where a shortfall in future revenue from a product is  anticipated,
amortization is accelerated.

Amortization of software  product assets is included in research and development
costs.

Goodwill

Goodwill  represents  the  excess of the  amount  paid on the  acquisition  of a
business  over the  aggregate  fair value of the net assets  acquired.  Goodwill
arising on a purchase is capitalized as an intangible  fixed asset and amortized
over its estimated useful life.

The estimated  lives will depend on the length of the future period  expected to
benefit from the  purchase.  Where there is a potential  impairment of goodwill,
based on cash flow  projections  of the  businesses  acquired,  amortization  is
accelerated.

Property, plant and equipment

Property,  plant and equipment is stated at cost less  accumulated  depreciation
and   amortization.   Depreciation   and  amortization  is  computed  using  the
straight-line  method over  estimated  economic lives from the time the asset is
put into use. Present estimated economic lives are as follows:

Office buildings           40 years
Leasehold improvements     over the lease term
Computer equipment         3 - 5 years
Office equipment           7 years
Transportation equipment   3 - 4 years

Leasing

Leases which transfer  substantially  all the benefits and risks of ownership of
an asset to Micro Focus are capitalised as fixed assets.  The amount capitalised
is that sum for which the leased  asset could be  purchased  at the start of the
lease, this sum also being treated as a liability.

Depreciation on such leased assets is provided at rates  calculated to write off
the capitalized cost over the shorter of the lease term and the asset's economic
life.  Lease payments are apportioned  between finance charges  (computed on the
basis of implicit interest rates) and a reduction in the original liability.

Rentals paid under  operating  leases are expensed on a straight line basis over
the term of the lease.

Income taxes

The  provision  for income  taxes  includes  U.S.,  U.K.  and other income taxes
currently  payable and those deferred because of temporary  differences  between
financial and tax reporting.

Inventories

Inventories,  consisting  principally  of diskettes and technical  manuals,  are
stated at the lower of cost or market,  using the  first-in,  first-out  method.
Contracts  in  progress,   representing   engineering   costs   associated  with
non-cancelable license agreements prior to delivery, are included in inventories
and expensed when the related revenue is recognized.

Cash and short-term investments

Cash  and cash  equivalents  include  cash  placed  on  short-term  deposit  and
short-term money market instruments where the
maturity date is less than three months from the initial date of deposit.

In accordance  with SFAS 115  "Accounting  for Certain  Investments  in Debt and
Equity  Securities,"  the  appropriate  classification  of  debt  securities  is
determined at the time of purchase and  re-evaluated at each balance sheet date.
Debt  securities  that the  Company has the intent and the ability to hold until
maturity are classified as  held-to-maturity,  and all other debt securities are
classified as available-for-sale.

                                       28
<PAGE> 14

Short-term investments represents cash placed on deposit where the maturity date
exceeds three months from the initial date of deposit.

Other financial instruments

The Company enters into forward foreign currency contracts to hedge the value of
assets and liabilities recorded in
foreign currencies against fluctuations in exchange rates.

Translation of foreign currencies

Micro  Focus'  policy on  foreign  currency  translation  complies  with SFAS 52
"Foreign Currency Translation".

Assets and  liabilities  denominated in currencies  other than U.S.  dollars are
translated at exchange  rates in effect at the balance sheet date.  Closing U.S.
dollar to G.B.  pound  rates at January  31,  1998,  1997 and 1996 were $1 = GBP
0.610,  $1 = GBP  0.625 and $1 = GBP  0.662,  respectively.  Revenue,  costs and
expenses are translated using average rates. Monthly average U.S. dollar to G.B.
pound  rates used during  fiscal 1998 range  between $1 = GBP 0.599 and $1 = GBP
0.625,  and average $1 = GBP 0.611,  $1 = GBP 0.633 and $1 = GBP 0.634 in fiscal
1998, 1997 and 1996,  respectively.  Translation  adjustments resulting from the
process of translating financial statements denominated in currencies other than
U.S. dollars are dealt with separately in shareholders' equity.

Net income (loss)/per share

Net income  (loss) per share is computed in  accordance  with SFAS 128 "Earnings
per Share" which is required to be adopted in financial  statements  for periods
ending on or after December 15, 1997.  Accordingly,  net income (loss) per share
is disclosed in accordance with SFAS 128 for all periods presented.

Basic net  income  (loss)  per share is based on net  income  (loss)  and on the
weighted average number of ordinary shares outstanding during the period.

Diluted net income per share is based on net income and on the weighted  average
number of ordinary shares outstanding during the period,  including common share
equivalents,  represented by shares issuable upon exercise of share options. The
computation  assumes the proceeds from the exercise of share options are used to
repurchase  the Company's  ordinary  shares at their average market price during
each period.  In 1996 and 1997,  common stock  equivalents were antidilutive and
therefore excluded from the computation.

Shares and per share data for all periods presented has been restated to reflect
the  5-for-1  Stock  Split  (see note 12 on page  35).  The  Company's  American
Depository Shares ("ADSs") did not split, although the conversion rights of such
ADSs have been adjusted such that each ADS represents five ordinary shares.  Per
share  earnings are also shown in the  U.S.format  on an ADS  equivalent  basis,
consistent with pre-split reporting.

Pro-forma net income (loss) per share calculated on the fair-value-based  method
is  disclosed  in  accordance   with  SFAS  123   "Accounting  for  Stock  Based
Compensation" (see "Stock based compensation" below).

Concentration of credit risk

Financial instruments which potentially subject the Company to concentrations of
credit risk consist  principally  of short-term  investments,  foreign  exchange
contracts and trade receivables.

Micro Focus places its  short-term  investments  only in financial  high quality
instruments and, by policy, limits the amounts invested with any one issuer. The
counterparties  to the  agreements  relating to the Company's  foreign  exchange
contracts are financial institutions of high credit standing.  Concentrations of
credit  risk with  respect to trade  receivables  are  limited due to the large,
widespread  customer  base  which  encompasses  many  different  industries  and
countries.  No single customer  represented more than 5% of Micro Focus' revenue
in 1998, 1997 and 1996.

Other risks and uncertainties

The Company amortizes  capitalized  software using the straight-line method over
the  remaining  estimated  economic  life of the product.  In the event that the
remaining  estimated  economic  life  of a  product  is  judged  to  be  reduced
significantly,  the carrying  amount of the  capitalized  software  costs may be
reduced.

Stock based compensation

The Company adopted SFAS 123 "Accounting for Stock-Based Compensation" in fiscal
1997.  As permitted by SFAS 123, the Company  continues to measure  compensation
expense for its  stock-based  employee  compensation  plans using the  intrinsic
value method  prescribed  by APB Opinion No. 25  "Accounting  for Stock  Options
Issued to  Employees",  and  accordingly,  since all options are granted with an
exercise  price  equal to the fair  value of the  shares  at the date of  grant,
recognizes no compensation expense for share option grants.

Pro-forma  disclosures  of net income  (loss)  and net  income  (loss) per share
computed  as if the  fair-value-based  method  prescribed  by SFAS  123 had been
applied are provided in Note 11.

Advertising costs

Advertising costs are charged to operations when incurred.  Advertising expense,
which includes media, agency and promotional  expenses,  amounted to $2,086,000,
$5,897,000 and $7,097,000 in fiscal 1998, 1997 and 1996, respectively.

                                       29
<PAGE> 15

Other recent pronouncements

In  June  1997,  the  Financial  Accounting  Standards  Board  issued  SFAS  130
"Reporting  Comprehensive Income" and SFAS 131 "Disclosures About Segments of an
Enterprise and Related Information".  In October 1997, the American Institute of
Certified Public Accountants issued Statement of Position 97-2 "Software Revenue
Recognition".  All of these  statements are effective for fiscal years beginning
after December 15, 1997. The Company will comply with the  requirements of these
statements  in fiscal  1999.  The future  adoption  of these  statements  is not
expected to have a material  effect on the Company's  results from operations or
financial position.

Note 2  Business combinations

During fiscal 1998, Micro Focus completed two acquisitions.

On  April  30,  1997,  the  Company  acquired  all of the  outstanding  stock of
Millennium UK Limited  ("Millennium"),  a privately-held  consulting firm, for a
total consideration of $6,400,000, satisfied by a cash payment of $3,200,000 and
the issuance of 149,142  ordinary  shares of the Company  (equivalent to 745,710
ordinary shares following the Stock Split - see note 12 on page 35).  Millennium
provided specialised consulting and project management services.

The transaction has been accounted for as a purchase. Accordingly, the excess of
the purchase price over the estimated fair value of the net tangible  assets has
been  allocated to  goodwill,  and the net assets and results of  operations  of
Millennium have been combined with those of Micro Focus as of April 30, 1997 and
for the  nine-month  period  subsequent to April 30, 1997,  respectively.  Where
appropriate,  the accounting policies of Millennium have been amended to conform
with those of Micro Focus. The effects of the resulting changes to the financial
statements  were not material.  The goodwill,  which amounted to $6,737,000,  is
being amortised primarily over three years.

The following table presents pro forma information on the results of operations
as though the acquisition had occurred at the beginning of the periods shown:

- - --------------------------------------------------------------------------------
(in thousands)                           1998         1997
- - --------------------------------------------------------------------------------
Net revenue                           $168,462    $124,885
Income (loss) before income taxes       21,795     (14,334)
Net income (loss)                       14,602     (15,052)
Net income per share (diluted)          $0.19      ($0.19)
Net income per share (basic)            $0.18      ($0.19)
- - --------------------------------------------------------------------------------

On January 20, 1998, the Company  acquired all of the  outstanding  stock of XDB
Systems,  Inc.  ("XDB") in exchange for 378,395  ordinary  shares of the Company
(equivalent  to  1,891,975  ordinary  shares  following  the Stock  Split) which
represented a value of $14,243,000 on the date the merger was completed.  XDB, a
privately-held corporation based in Maryland, USA, is a provider of DB2 database
development, maintenance and connectivity solutions.

The Company incurred charges in the fourth quarter of 1998 of approximately $1.6
million  in  connection  with  activities  to  complete  this  acquisition.  The
combination  has been  accounted  for using the pooling of interests  method and
accordingly all financial data presented herein has been restated to include the
results of XDB. The following  table sets forth the  composition of combined net
revenue and net income (loss) for the periods  indicated.  Information  for 1998
with  respect to XDB  reflects  the period from  February 1, 1997 to January 20,
1998, the date XDB was acquired.

- - --------------------------------------------------------------------------------
(In thousands)               1998        1997         1996
- - --------------------------------------------------------------------------------
Net revenue:
Micro Focus               $159,033    $115,409    $121,956
XDB                          9,477      10,042      14,241
Elimination                 (1,201)     (2,224)    (1,413)

- - --------------------------------------------------------------------------------
As restated               $167,309    $123,227    $134,784
- - --------------------------------------------------------------------------------
Net income (loss):
Micro Focus                $15,731    ($10,508)   ($10,436)
XDB                         (1,098)     (4,182)       (720)
- - --------------------------------------------------------------------------------
As restated                $14,633    ($14,690)   ($11,156)
- - --------------------------------------------------------------------------------

Where appropriate,  the accounting  policies of XDB have been amended to conform
with those of Micro Focus. The effects of the resulting changes to the financial
statements were not material.

In  fiscal  1996,  Micro  Focus  completed  the  acquisition  of  Burl  Software
Laboratories, Inc. for a total of $13,500,000 which was satisfied by the payment
of $6,251,000 in cash and the issuance of 664,979 ordinary shares of the Company
(equivalent  to  3,324,895  ordinary  shares  following  the Stock  Split).  The
acquisition was accounted for as a purchase.

                                       30
<PAGE> 16

Note 3  Financial instruments

The Company  invests its excess cash in  accordance  with an  investment  policy
approved by the Board of Directors  and  implemented  as of the beginning of the
current  fiscal  year.  This policy  authorizes  investment  in U.S.  government
securities, municipal bonds, certificates of deposit with highly-rated financial
institutions and other specified money market  instruments of similar  liquidity
and credit quality.

The Company  has  determined  that all of its  investment  securities  are to be
classified as  available-for-sale.  Such  securities are stated at amounts which
approximate fair value, based on quoted market prices, with the unrealized gains
and  losses  reported  as  a  separate   component  of   shareholders'   equity.
Available-for-sale securities with original maturities of less than three months
are classified as cash equivalents.

Estimated  fair  values of  financial  instruments  are  based on quoted  market
prices.  The  carrying  amounts  and  fair  value  of  the  Company's  financial
instruments are as follows:

- - --------------------------------------------------------------------------------
(In thousands)                           1998         1997
- - --------------------------------------------------------------------------------
Cash                                   $24,773     $73,119
Available for sale securities           59,717       2,577
Forward foreign currency contracts          -           -
- - --------------------------------------------------------------------------------

Available-for-sale securities are analysed as follows:
 ................................................................................
                                         Gross
                                         unrealized    Estimated
(In thousands)                Cost       gains(losses) fair value
- - --------------------------------------------------------------------------------
At January 31, 1998:
Money market funds            $815      $   -           $815
Commercial paper            20,722          10        20,732
Certificates of deposit      7,971          10         7,981
Agency                       3,870           5         3,875
Auction rate securities      3,319          -          3,319
Corporates                  22,953          42        22,995
- - --------------------------------------------------------------------------------
                           $59,650         $67       $59,717
- - --------------------------------------------------------------------------------
At January 31, 1997:
Mutual funds                $1,912       ($152)        1,760
Bonds                          683           3           686
Other                          131           -           131
- - --------------------------------------------------------------------------------
                            $2,726       ($149)       $2,577
- - --------------------------------------------------------------------------------

The  cost  and  estimated  fair  values  of  available-for-sale   securities  by
contractual maturity are as follows:
 ................................................................................
                                        Estimated
(In thousands)                Cost      fair value
- - --------------------------------------------------------------------------------
At January 31, 1998:
Less than three months     $24,498      $23,501
Between 3 - 12 months       25,551       25,558
Over 12 months              10,601       10,658
- - --------------------------------------------------------------------------------
                           $59,650      $59,717
- - --------------------------------------------------------------------------------

The notional amounts of foreign  currency  contracts were $4,800,000 and $nil at
January 31, 1998 and January 31, 1997,  respectively,  and were predominantly to
exchange  U.S.  dollars  for G.B.  pounds  sterling.  Substantially  all forward
foreign  currency  contracts  entered into by the Company have  maturities of 60
days or less.

Note 4  Research and development costs

- - --------------------------------------------------------------------------------
(In thousands)               1998        1997        1996
- - --------------------------------------------------------------------------------
Research and
   development costs,
   before capitalization   $31,645     $34,138     $40,295
Costs capitalized as software
   product assets           (9,321)     (8,272)    (15,639)
Amortization of
   capitalized costs        12,716      12,690      13,917
- - --------------------------------------------------------------------------------
                           $35,040     $38,556     $38,573
- - --------------------------------------------------------------------------------

Note 5  Non-recurring items

The Company has reported no non-recurring items in 1998.

Non-recurring   items   recorded   in  fiscal  1997   represented   charges  for
restructuring. The charges consisted of the costs associated with a reduction in
the  Company's  workforce  of  approximately  95 people,  facility  closures and
consolidations,  and asset  write-downs.  All outstanding  amounts due under the
restructuring were settled prior to January 31, 1998.

Non-recurring items recorded in fiscal 1996 consisted of a charge of $10,502,000
for  restructuring  and a credit of $1,033,000 in respect of an employer loan to
the Micro Focus  Group  Employee  Benefit  Trust  1994.  Restructuring  costs of
$5,031,000   incurred  in  the  first   quarter  of  1996  related  to  employee
terminations, closure of surplus office facilities, and fixed asset write-downs.
Additional asset  write-downs of $5,471,000 booked in the fourth quarter of 1996
were  primarily  the  result of a review  into the  carrying  value of  software
product assets.
                                       31
<PAGE> 17

Note 6  Property, plant and equipment

- - --------------------------------------------------------------------------------
(In thousands)                           1998         1997
- - --------------------------------------------------------------------------------
Land and buildings                     $22,679     $21,690
Leasehold improvements                   4,228       1,390
Computer and communications
   equipment & software                 47,239      40,236
Office equipment                         8,374       8,346
Transportation equipment                   268         727
- - --------------------------------------------------------------------------------
Property, plant and equipment - at cost 82,788      72,389
Less: accumulated depreciation
   and amortization                    (43,705)    (38,593)
- - --------------------------------------------------------------------------------
Property, plant and equipment - net    $39,083     $33,796
- - --------------------------------------------------------------------------------

The above figures include assets under capital leases as follows:

- - --------------------------------------------------------------------------------
(In thousands)                            1998        1997
- - --------------------------------------------------------------------------------
Cost                                       $47        $200
Less: accumulated depreciation
   and amortization                        (33)       (105)
- - --------------------------------------------------------------------------------
                                           $14         $95
- - --------------------------------------------------------------------------------
During the years ended January 31, 1998,  1997 and 1996,  depreciation  expense,
including  depreciation on leased assets,  totalled  $7,706,000,  $9,410,000 and
$10,290,000, respectively.

Note 7 Lines of credit

Micro Focus has an unsecured revolving  multi-currency loan facility,  under the
terms of which financing of up to GBP 5,000,000 ($8,200,000 at January 31, 1998)
or its  equivalent  in such other  currency  as the Company  may  determine,  is
available  until January 2001.  Borrowings  under this facility bear interest at
0.75% above the London  Interbank  Offered Rate ("LIBOR").  Amounts  outstanding
against this credit line at January 31, 1998 were the  equivalent  of $1,652,000
(1997: $nil), drawn in French Francs, and incurring interest at 3.6% per annum.

A second line of credit,  negotiated by XDB, expired on June 30, 1997. Under the
terms of the credit  line,  up to  $1,500,000  was  available,  secured by XDB's
short-term  investments.  The amount  outstanding  against  this  credit line at
January  31, 1997 was  $1,500,000;  the amount was repaid in full on February 1,
1997.

Note 8  Commitments

The Company  leases  certain of its  facilities  and equipment  under  operating
leases  expiring at various dates through 2007. In most cases, it is anticipated
that these  leases  will be renewed or  replaced  by other  leases in the normal
course of  business.  The Company  also leases  transportation  equipment  under
capital leases. Minimum lease commitments as of January 31, 1998 are as follows:

 ................................................................................
(In thousands)                           Capital     Operating
Years ended January 31                    Leases        Leases
- - --------------------------------------------------------------------------------
1999                                        $60         $6,245
2000                                         11          3,249
2001                                         23          2,271
2002                                          -          2,049
2003                                          -          2,037
Thereafter                                    -            769
- - --------------------------------------------------------------------------------
Total minimum lease payments                 94         16,620
Less: amount representing interest           (3)           -
Present value of net minimum lease payments  $91           -
- - --------------------------------------------------------------------------------

During the years ended January 31, 1998,  1997 and 1996,  rent expense  totalled
$4,650,000, $4,594,000 and $5,309,000, respectively.

Note 9 Income taxes

- - --------------------------------------------------------------------------------
(In thousands)               1998         1997        1996
- - --------------------------------------------------------------------------------
Current:    U.K.            $5,048        $380        $237
            U.S. federal       273      (1,635)        484
            U.S. state         209        (242)         58
            Other            1,568         369        (230)
- - --------------------------------------------------------------------------------
                             7,098      (1,128)        549
- - --------------------------------------------------------------------------------
Deferred:   U.K.               110       1,489        (235)
            U.S. federal         -         280        (344)
            U.S. state          -           77         (59)
                               110       1,846        (638)
Total:                      $7,208        $718        ($89)
- - --------------------------------------------------------------------------------

                                       32
<PAGE> 18

Deferred taxes result from timing  differences in the recognition of revenue and
expenses  for tax  and  financial  statement  purposes.  The  sources  of  these
differences and the tax effect of each were as follows:

- - --------------------------------------------------------------------------------
(In thousands)                1998        1997         1996
- - --------------------------------------------------------------------------------
Software development costs
   and other                  $249      $2,043       ($884)
Depreciation and amortization (139)       (197)        246
- - --------------------------------------------------------------------------------
                              $110      $1,846        (638)
- - --------------------------------------------------------------------------------

The following table analyses the differences between the U.K. statutory tax 
rate and the effective tax rate:

- - --------------------------------------------------------------------------------
                             1998        1997         1996
- - --------------------------------------------------------------------------------
U.K. statutory tax rate      31.3%       33.0%       33.0%
Tax effect of earnings of
   foreign subsidiaries     (1.8)%     (22.4)%        6.7%
Permanent differences
   and other                  3.5%     (15.7)%     (38.9)%
- - --------------------------------------------------------------------------------
Effective tax rate           33.0%      (5.1)%        0.8%
- - --------------------------------------------------------------------------------

Deferred income taxes, all of which are non-current, are as follows:

- - --------------------------------------------------------------------------------
(In thousands)                           1998         1997
- - --------------------------------------------------------------------------------
Software development costs
   and other                            $9,017      $8,475
Depreciation and amortization              142         271
- - --------------------------------------------------------------------------------
                                        $9,159      $8,746
- - --------------------------------------------------------------------------------

Deferred tax relative to the different tax jurisdictions is as follows:

- - --------------------------------------------------------------------------------
(In thousands)                           1998         1997
- - --------------------------------------------------------------------------------
U.K.                                   $10,111      $9,983

U.S.                                      (952)     (1,237)
- - --------------------------------------------------------------------------------
                                        $9,159      $8,746
- - --------------------------------------------------------------------------------

The  corporate  income  tax  returns  of  certain  U.S.  subsidiaries  are under
examination  by  the  Internal  Revenue  Service,  which  has  proposed  certain
adjustments.  The Company  believes that the outcome of the examination will not
give rise to any material adjustment to the financial statements.

Note 10 Business segment information

Micro Focus operates in one business  segment - the development and marketing of
computer software  products and related  services.  The following table analyses
worldwide  operations by  geographical  segment,  based on the location of Micro
Focus facilities.

- - --------------------------------------------------------------------------------
(In thousands)               1998        1997       1996
- - --------------------------------------------------------------------------------
Revenue:
   United States          $100,699     $75,203     $89,839
   United Kingdom           72,562      55,701      56,158
   Europe (excluding U.K.)  39,612      33,849      32,734
   Other                    12,869       3,205       2,251
- - --------------------------------------------------------------------------------
                           225,742    $167,958     180,982
- - --------------------------------------------------------------------------------
Inter-segment revenue:
   United States            (8,612)     (8,288)     (9,647)
   United Kingdom          (34,567)    (25,265)    (26,372)
   Europe (excluding U.K.) (14,904)    (10,331)     (8,715)
   Other                      (350)       (847)     (1,464)
- - --------------------------------------------------------------------------------
Total net revenue          167,309     123,227     134,784
- - --------------------------------------------------------------------------------
Income (loss) from operations:
   United States              (671)    (12,374)     (7,229)
   United Kingdom            7,957      (4,704)      1,606
   Europe (excluding U.K.)   1,577        (580)     (8,568)
   Other                     8,731         665        (721)
- - --------------------------------------------------------------------------------
                            17,594     (16,993)    (14,912)
- - --------------------------------------------------------------------------------
Total assets:
   United States            48,855      26,622      45,674
   United Kingdom           69,574      71,578      61,694
   Europe (excluding U.K.)  70,331      62,969      63,915
   Other                    11,637         701         798
- - --------------------------------------------------------------------------------
                          $200,397    $161,870    $172,081
- - --------------------------------------------------------------------------------

Inter-segment  revenue  principally  represents  license fees and sub-contracted
development charges between locations.

                                       33
<PAGE> 19

Note 11  Employee share and retirement plans
Share option plans

All references to shares and options within this note have been adjusted for the
Stock Split - see note 12 below.

The  Company's  share option  plans  provide for the grant of options to acquire
shares to persons who devote substantially all their working time to Micro Focus
and such other eligible  persons as the Board may determine.  The exercise price
of options issued under these plans is 100% of the fair market value at the time
such  options are  granted.  Options  are  generally  exercisable  in five equal
cumulative  annual  installments  commencing  one year  after the date of grant.
Unexercised  options lapse when the optionholder  ceases to be employed by Micro
Focus or at a  predetermined  expiry  date (of up to ten years  from the date of
grant), whichever occurs first.

The 1996  Share  Option  Plan was  approved  by  shareholders  in June  1996 and
authorised  the  Company to grant  options up to a maximum of  3,786,845  shares
(representing 5% of the issued share capital of the Company at that time);  such
authority  will  expire  on June 18,  1999.  Prior to 1996,  authority  to grant
options under  similar terms had been granted  pursuant to the 1991 Share Option
Plan and the 1983-1984 Share Option Plan. Such  authorities  expired in 1996 and
1991, respectively. At January 31, 1998, 8,437,900 option shares were issued and
outstanding under the plans, and a further 1,596,265 which had been approved for
grant by shareholders under the 1996 Share Option Plan were currently unissued.

In 1994,  the Micro Focus Group  Employee  Benefit  Trust 1994 ("the Trust") was
established to further the Company's  policy of encouraging  share  ownership by
its  employees.  Under the terms of the  Trust,  Micro  Focus  Trustees  Limited
("MFTL") is  permitted  to acquire  ordinary  shares in the Company and to issue
options for those shares to directors and employees.  At January 31, 1998,  MFTL
owned 3,968,565 shares,  and options granted by MFTL to purchase up to 3,171,225
of  these  shares  were  outstanding.  Options  which  had been  granted  for an
additional  110,000  shares  prior to their  acquisition  by MFTL also  remained
outstanding.  The  remaining  526,100  option  shares were  available for future
grant.  The shares held by the Trust are shown in the balance  sheet as treasury
stock within shareholders' equity.

Pursuant to the  agreement to acquire XDB  Systems,  Inc.  ("XDB"),  the Company
assumed  XDB's 1992 Share  Option  Plan and 1996 Share  Option  Plan.  Under the
agreement,  holders of XDB options are  entitled  to exercise  their  options in
return for ordinary shares in the Company.  At January 20, 1998, the date of the
merger,  XDB option  holders held 200,210 option shares in the Company at prices
between $1.59 and $7.41 and  denominated in U.S.  dollars.  At January 31, 1998,
150,280 of these option shares remained outstanding.

Share option activity under the plans was as follows:

- - --------------------------------------------------------------------------------
                                   Number           Option price per
                                of shares       share in G.B.POUNDS
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1995   8,644,370         GBP 0.44-GBP 5.77
Options granted                 3,018,975         GBP 1.08-GBP 1.64
Options exercised                (574,325)        GBP 0.44-GBP 1.08
Options cancelled                (795,175)        GBP 0.44-GBP 5.77
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1996  10,293,845         GBP 1.08-GBP 5.77
Options granted                11,504,150         GBP 1.17-GBP 1.94
Options exercised                (120,780)        GBP 1.08-GBP 1.93
Options cancelled              (9,202,055)        GBP 1.08-GBP 5.77
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1997  12,475,160         GBP 1.08-GBP 4.32
Options granted                 6,622,725         GBP 0.97-GBP 4.52
Options exercised              (1,553,705)        GBP 1.08-GBP 3.70

Options cancelled              (5,674,775)        GBP 0.97-GBP 4.52
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1998  11,869,405         GBP 0.97-GBP 4.52
- - --------------------------------------------------------------------------------

The total of  11,869,405  option  shares  outstanding  at  January  31,  1998 is
represented  by 8,588,180  unissued  shares  (8,437,900  granted under the Micro
Focus plans and 150,280  pursuant to the XDB plans) and 3,281,225  issued shares
held by MFTL.

The following tables summarize  information  about share options  outstanding at
January 31, 1998:

Options outstanding:
- - --------------------------------------------------------------------------------
                                                      Weighted       Weighted
                                        Number         average        average
                                outstanding at     contractual  exercise price
Ranges of exercise prices     January 31, 1998    life (months)    (G.B.POUNDS)
- - --------------------------------------------------------------------------------
GBP 0.97-GBP 1.50                     4,069,680         97          GBP 1.37
GBP 1.51-GBP 2.00                       696,800        102          GBP 1.73
GBP 2.00-GBP 4.52                     7,102,925        108          GBP 3.43
- - --------------------------------------------------------------------------------
                                     11,869,405        104          GBP 2.62
- - --------------------------------------------------------------------------------


                                       34

<PAGE> 20

Options exercisable:
- - --------------------------------------------------------------------------------
                                                                 Weighted
                                             Number               average
                                     exercisable at        exercise price
Ranges of exercise prices          January 31, 1998           (G.B.POUNDS)
- - --------------------------------------------------------------------------------
GBP 0.97-GBP 1.50                      968,915                 GBP 1.33
GBP 1.51-GBP 2.00                      158,770                 GBP 1.72
GBP 2.00-GBP 4.52                      555,380                 GBP 3.17
- - --------------------------------------------------------------------------------
                                      1,683,065                GBP 1.97
- - --------------------------------------------------------------------------------

As stated in note 1, the  Company  has  elected  to  follow  APB 25 and  related
Interpretations  in  accounting  for its  employee  share  options  because,  as
discussed below,  the alternative fair value accounting  provided for under SFAS
123 requires the use of option  valuation models that were not developed for use
in valuing  employee share options.  Under APB 25, because the exercise price of
the Company's  options equals the market price of the  underlying  shares on the
date of grant, no compensation expense is recognized.

Pro forma  information  regarding  net income  (loss) and net income  (loss) per
share is required  by SFAS 123,  and has been  determined  as if the Company had
accounted for employee  share  options  granted since January 31, 1995 under the
fair  value  method of that  statement.  The fair  value for these  options  was
estimated at the date of grant using a  Black-Scholes  option pricing model with
the following weighted-average assumptions for 1998 and 1997: risk-free interest
rate based on Treasury  Strip,  No  Principal  from the Wall Street  Journal for
maturity  of six  years,  based on the date of  grant;  dividend  yields  of 0%;
volatility  factors  of the  expected  market  price of  0.378;  and an  average
expected life of the option of six years.

The  Black-Scholes  valuation model was developed for use in estimating the fair
value of  traded  options  which  have no  vesting  restrictions  and are  fully
transferable.  In addition,  the option  valuation  models  require the input of
highly  subjective  assumptions  including the expected share price  volatility.
Because the Company's options have characteristics  significantly different from
those of traded options and because changes in the subjective input  assumptions
can materially  affect the fair value  estimate,  in management's  opinion,  the
existing models do not necessarily provide a reliable single measure of the fair
value of its options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma net income and  diluted net income per share in 1998 was  $12,525,000  and
$0.19,  respectively,  pro  forma  net loss  and net loss per  share in 1997 was
$15,961,000  and  $0.20,  respectively,  and pro forma net loss and net loss per
share in 1996 was $11,359,000 and $0.14, respectively.  The effects on pro forma
disclosures  of applying  SFAS 123 are not likely to be  representative  of such
effects in future  years since SFAS 123 is  applicable  only to options  granted
since January 31, 1995. The effect will not be fully  reflected in the pro forma
disclosures until 2001.

Retirement plans

Micro Focus has entered into  arrangements to provide pensions for its employees
on  a  defined  contribution  basis.  Contributions,   which  are  independently
administered  by  insurance  companies  and other  financial  institutions,  are
expensed in the year in which they become payable.

In the United States,  Micro Focus' plan  qualifies  under Section 401(k) of the
Internal Revenue Code. Under the plan, Micro Focus matches contributions made by
participating employees up to certain predetermined thresholds. Arrangements for
employees in other countries have been established on similar bases,  subject to
local conditions and practices in the countries concerned.

In the years ended  January 31,  1998,  1997 and 1996,  contributions  totalling
$755,000, $779,000 and $1,020,000, respectively, have been expensed.

Note 12  Subsequent event - stock split

On March 12, 1998, shareholders approved a 5-for-1 sub-division of the Company's
ordinary shares.  The sub-division  became effective as of the close of business
on Friday,  March 13, 1998, and unless otherwise  stated,  all data presented in
these financial  statements has been restated to reflect the  sub-division.  The
Company's  American  Depository Shares ("ADSs"),  which are traded on the Nasdaq
Stock Market in the United States, did not split, although the conversion rights
of such ADSs have been  adjusted  such that each ADS now  represents  5 ordinary
shares.

                                       35
<PAGE> 21

Note 13  Quarterly financial information (unaudited)

Quarterly  financial  information for the two years ended January 31, 1998 is as
follows:

<TABLE>
<CAPTION>

- - ----------------------------------------------------------------------------------------------------------------------
(In thousands - except per share and ADS data)                                  
                                               First Quarter   Second Quarter   Third Quarter   Fourth Quarter    Year
- - ----------------------------------------------------------------------------------------------------------------------
<S>                                                <C>            <C>                <C>             <C>          <C>    
YEAR ENDED JANUARY 31, 1998:
Net revenue                                       32,533         39,178            43,612           51,986      167,309
Operating income                                   2,531          2,807             5,303            6,953       17,594
Net income                                         2,375          2,548             4,371            5,339       14,633
Net income per share: diluted                      $0.03          $0.03             $0.05            $0.06        $0.18
Net income per share: basic                        $0.03          $0.03             $0.06            $0.07        $0.19
Net income per ADS: basic                          $0.15          $0.16             $0.28            $0.34        $0.93
Net income per ADS: diluted                        $0.15          $0.15             $0.26            $0.32        $0.89
- - ------------------------------------------------------------------------------------------------------------------------
YEAR ENDED JANUARY 31, 1997:
Net revenue                                       25,820         29,755            30,158           37,494      123,227
Non-recurring items                               (8,670)           -                 -               -         (8,670)
Operating income (loss)                          (15,576)        (3,661)               83            2,161     (16,993)
Net income (loss)                                (14,432)        (2,437)              405            1,774     (14,690)
Net income (loss) per share: basic                ($0.19)        ($0.03)            $0.01            $0.02      ($0.19)
Net income (loss) per share: diluted              ($0.19)        ($0.03)            $0.01            $0.02      ($0.19)
Net income (loss) per ADS: basic                  ($0.93)        ($0.16)            $0.03            $0.11      ($0.94)
Net income (loss) per ADS: diluted                ($0.93)        ($0.16)            $0.03            $0.11      ($0.95)
- - ------------------------------------------------------------------------------------------------------------------------

Notes:
Data for all  periods  presented  has been  restated  to reflect  the pooling of
interest accounting in connection with the Company's acquisition of XDB Systems,
Inc. on January 20, 1998 (see note 2 to the consolidated financial statements on
page 28). 

Share and per-share data for all periods  presented has been restated to reflect
the 5-for-1 stock split which occurred  effective as of the close of business on
March 13, 1998 (see note 12 to the  consolidated  financial  statements  on page
35). The Company's American  Depository Shares ("ADSs") did not split,  although
the  conversion  rights  of such  ADSs  have  been  adjusted  such that each ADS
represents  five  ordinary  shares.  Per share  earnings  are also  shown in the
U.S.format on an ADS equivalent basis, consistent with pre-split reporting.

</TABLE>

REPORT OF THE INDEPENDENT AUDITORS (US FORMAT)


To the Board of Directors and Shareholders
of Micro Focus Group Plc

We have audited the  consolidated  balance sheets of Micro Focus Group Plc as of
January 31, 1998 and 1997,  and the related  consolidated  statements of income,
shareholders'  equity and cash  flows for each of the three  years in the period
ended  January 31, 1998 on pages 23 to 35. These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on the financial statements based on our audits.

We conducted our audits in accordance  with United  Kingdom  auditing  standards
which do not differ in any significant  respect from those generally accepted in
the United States. Those standards require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of Micro Focus Group
Plc at January 31, 1998 and 1997 and the consolidated  results of its operations
and its consolidated  cash flows for each of the three years in the period ended
January 31, 1998 in conformity with United States generally accepted  accounting
principles.



Ernst & Young
Chartered Accountants
Registered Auditor
Reading, England
May 1, 1998

                                       36
<PAGE> 22

[PAGE 41]

EXECUTIVE REMUNERATION COMMITTEE'S REPORT (UK FORMAT)

The Micro Focus  Executive  Remuneration  Committee was  established in December
1993. At present the Committee members are J. Michael Gullard, Harold Hughes and
J. Sidney Webb.

The remuneration of the executive directors is determined by the Committee.  The
Committee ensures that remuneration is appropriate to each executive  director's
responsibilities,  taking into  consideration the overall financial and business
position of the Company, the highly competitive industry of which Micro Focus is
part,  and  the  importance  of  recruiting  and  retaining  management  of  the
appropriate  calibre.  The  Company  has  complied  with  Section  A of the Best
Practice Provisions annexed to the Listing Rules of the London Stock Exchange.

Directors' Remuneration Policy

In framing its remuneration  policy,  the Committee has given full consideration
to Section B of the Best Practice Provisions annexed to the Listing Rules of the
London Stock Exchange. The chief components of remuneration are as follows:

Basic  salary:  Salary  rates for the  executive  directors  are  determined  by
reference  to relevant  market  data for the  countries  in which the  directors
perform their duties,  and are normally reviewed on an annual basis. In general,
the  Committee's  philosophy  is to have base  salary  rates lower than those of
others in the market, with higher rates of pay for performance.

Fees:  Non-executive  directors  receive an annual  retainer and earn additional
fees  for   attendance   at  Board   meetings   and  for  time  spent  on  other
company-related  business.  Such fees are determined in advance by the executive
directors and not by the Committee.

Performance-related   pay:   Executive   directors   are   eligible  for  annual
performance-related  bonuses,  which  are  calculated  based on  fixed  formulae
measuring Micro Focus' performance  against targets set at the beginning of each
year.  Such bonuses are earned on a pro-rata basis in proportion to the level of
achievement  relative to the performance targets set, subject to certain minimum
thresholds.

The philosophy is to offer greater than market  opportunities  in terms of bonus
compensation,  scaling  upwards if the  performance  of Micro Focus  exceeds the
targets set out at the beginning of the year.

In the current  year such bonuses  were based on targets  measuring  achievement
against performance, measured in terms of audited earnings per share.

Compensation  for loss of  office:  The  Company  provides  nominal  amounts  of
compensation to its non-executive officers for loss of office.  Compensation for
loss of office for  executive  officers  may exceed  such  nominal  amounts as a
result  of  the  Company  needing  to  provide  such  executive  directors  with
competitive packages in accordance with the criteria described elsewhere in this
"Directors' Remuneration Policy" section.

Pension  contributions:  The Company  does not operate a pension  scheme for its
directors,  but does make  contributions to a director's own personal pension in
lieu of salary entitlement.

Other: Other emoluments relate to an amount received by Mr. Waters in respect of
acceptance of office, and benefits  principally  related to the use of corporate
communications  facilities  by,  and  personal  travel  provided  to,  a  former
director.

Share  options:  All of the directors are eligible to  participate  in the Micro
Focus  share  option  plans,  details  of  which  are  set out in note 21 to the
financial  statements  on page 66. The grant of share  options to  directors  is
designed to ensure that an element of their  remuneration is directly related to
long-term growth in shareholder value.

Long-term incentives: None of the directors is eligible for any long-term 
incentive payments.

Service  agreements:  Except as noted below, none of the directors has a service
contract  with a notice  period in excess of one  year,  or with  provision  for
predetermined  compensation  on termination of an amount which equals or exceeds
one year's salary and benefits.

In the event of a change of control of the Company, Mr. Waters would be entitled
to  predetermined  compensation  on  termination  of his employment of an amount
which  exceeds one year's salary and  benefits,  provided  that the  termination
occurs within one year from the effective date of the change of control.

                                      41
<PAGE> 23

[PAGE 42]

Directors' Remuneration

The following table analyses the remuneration earned by each director in each of
the last two years.

<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                           Performance       Pension        Compensation
                                       Salary        Fees  related pay contributions  for loss of office     Other        TOTAL
Years ended January 31                GBP'000     GBP'000      GBP'000       GBP'000             GBP'000   GBP'000      GBP'000
- - ------------------------------------------------------------------------------------------------------------------------------------
          <S>                           <C>          <C>        <C>          <C>            <C>               <C>          <C>
1998:    J. Michael Gullard              -           50          -            -               -                -            50
         Harold Hughes                   -           18          -            -               -                -            18
         J. Sidney Webb
            (appointed December 2 1997)  -            5          -            -               -                -             5
         Martin Waters
            (appointed June 21 1997)    105           -         201           -               -               183           489
         Paul Adams                      85           -         125           -               -                -            210
         Ron Forbes                      82           -          76           6               -                -            164
         Marcelo Gumucio
            (resigned June 21 1997)      53           -          31           -              545               -            629
- - ------------------------------------------------------------------------------------------------------------------------------------
                                        325          73         433           6              545              183         1,565
- - ------------------------------------------------------------------------------------------------------------------------------------
1997:    J. Michael Gullard              -           63          -            -               -                -             63
         Harold Hughes                   -           20          -            -               -                -             20
         Marcelo Gumucio                101           1         129           -               -                -            231
         Paul Adams                      79           -          50           -               -                -            129
         Ron Forbes                      79           -          16           6               -                -            101
         Brian Reynolds
            (resigned March 24 1996)     -            -          -            -               -               29             29
         Paul O'Grady
            (resigned April 1 1996)      24           -          -            -               30               -             54
- - ------------------------------------------------------------------------------------------------------------------------------------
                                        283          84         195           6               30              29            627
- - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Upon the resignation of Marcelo  Gumucio,  the Company entered into a settlement
agreement and release with Mr. Gumucio, pursuant to which Mr.Gumucio was paid an
amount of $225,000  (GBP  136,000)  for loss of office,  Mr.  Gumucio  agreed to
provide six months of  consulting  services  to the  Company in  exchange  for a
payment of $200,000  (GBP 120,00) and vesting for 138,440  option shares held by
Mr. Gumucio was accelerated and the exercise period extended.  As expected,  the
services that were intended to be performed  under the agreement  were performed
during fiscal 1998.

The  following  additional  information  is  provided  in  accordance  with  the
requirements of the Companies Act.
- - --------------------------------------------------------------------------------
                                            1998       1997
                                         GBP'000    GBP'000
- - --------------------------------------------------------------------------------
All directors:
Aggregate emoluments                     1,559         621
Pension contributions                        6           6
Gain on exercise of share options          889           -
- - --------------------------------------------------------------------------------
                                         2,454         627
- - --------------------------------------------------------------------------------
Highest paid director:
Aggregate emoluments                       629         231
Gain on exercise of share options          889           -
- - --------------------------------------------------------------------------------
                                         1,518         231
- - --------------------------------------------------------------------------------

Gains on exercise of share  options  are  calculated  as at the date of exercise
although the shares may have been retained.

                                       42
<PAGE> 24

[PAGES 44-67]

SELECTED CONSOLIDATED FINANCIAL DATA (UK FORMAT)

The following selected financial data should be read in conjunction with, and is
qualified in its entirety by reference  to, the  financial  statements  of Micro
Focus, expressed in G.B. POUNDS, set out on pages 51 to 67 of this report.

<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------------------------
(In thousands of G.B. POUNDS - except per share data,
percentages and employee information)  

                    Years ended January 31                    1998         1997         1996          1995         1994
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>          <C>          <C>            <C>         <C>
Operating results for the year:
Revenue                                                      97,015       73,089       77,258        89,885       83,842
Profit/(loss) before taxation and exceptional items*         15,217         (614)        (541)       12,871       21,761
Exceptional items*                                               -        (5,195)      (6,001)       (4,148)         -
Profit/(loss) before taxation                                15,217       (5,809)      (6,542)        8,723       21,761
Retained profit/(loss) for the year                          10,426       (7,281)      (6,470)        4,590       14,747
Earnings/(loss) per share: basic                              67.8p       (48.0p)      (43.6p)        32.0p       104.3p
Earnings/(loss) per share: diluted                            65.0p       (48.0p)      (43.6p)        32.0p       101.2p
Average number of shares in issue (thousands)                15,373       15,156       14,843        14,336       14,138

Financial position at end of year:
Cash and bank deposits                                       51,518       44,725       38,972        55,823       57,544
Total assets      123,824                                   100,204      111,828      124,302       109,915
Creditors: amounts falling due after more than one year          12           15           66           193          404
Total shareholders funds                                     70,892       61,124       70,187        72,856       75,100

Financial condition:
Working capital                                              36,195       26,611       27,306        36,554        48,686
Current ratio                                                  1.78         1.81         1.76          1.80          2.38
Return on revenue: excluding exceptional items*                 11%          n/a         n/a            10%          18%
Return on average equity: excluding exceptional items*          16%          n/a         n/a            12%          28%

Employee information:
Average number of employees                                     719          646          735           751          667
Year end number of employees                                    847          626          708           788          698
Revenue per employee                                            135          113          105           120          126
Profit/(loss) after taxation per employee:
   excluding exceptional items *                                 14           (3)          (2)           12           22
- - ---------------------------------------------------------------------------------------------------------------------------

*  Details  of the  exceptional  items  are set  out in note 8 to the  financial
statements on page 62.

</TABLE>
                                       44

<PAGE> 25

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION (UK FORMAT)

This discussion has been prepared in accordance with U.S. reporting practice and
is presented here so that readers of the U.K. format  financial  statements have
the same  information as readers of the U.S.  format  financial  statements.  It
should be read in conjunction with the financial statements of Micro Focus Group
Plc and its subsidiary  undertakings ("Micro Focus") in G.B. pounds, on pages 51
to 67.

The Company has previously referred to its current financial year ending January
31 1998 as "financial year 1997." In the future, the Company will designate each
financial  year by reference to the calendar year in which the last month of the
financial year occurs. Accordingly, the Company's current year ending January 31
1998 is referred to as "financial year 1998" or "1998" in this report, and prior
financial years are also referenced accordingly.

Results of Operations

Micro Focus has  reported a profit for the year of GBP 10.4m  compared to a loss
of GBP 7.3m in 1997. Results for the prior year included  non-recurring  charges
of GBP 5.2m.

The table below sets forth operating results as a percentage of revenue for each
of last three years and the percentage changes relative to the previous year for
each of the last two years.

<TABLE>
<CAPTION>
- - -------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 Year to year
                                                                    Percentage of net revenue               percentage change
                                                                       Years ended January 31          1997              1996
                                                              1998         1997          1996       to 1998           to 1997
- - --------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>          <C>          <C>            <C>          <C>    
Revenue
   Product revenue                                               62           57           57            44           (4)
   Service revenue                                               38           43           43            18           (7)
- - --------------------------------------------------------------------------------------------------------------------------------
Total revenue                                                   100          100          100            33           (5)
- - --------------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of product revenue                                        7            9           11             9          (28)
   Cost of service revenue                                       17           16           16            33           (4)
- - --------------------------------------------------------------------------------------------------------------------------------
Total cost of revenue                                            24           25           27            25          (14)
- - --------------------------------------------------------------------------------------------------------------------------------
Operating expenses
   Research and development                                      20           33           35           (19)         (10)
   Sales and marketing                                           36           41           43            17           (8)
   General and administrative                                     7           11            6           (18)          58
- - --------------------------------------------------------------------------------------------------------------------------------
Total operating expenses                                         63           85           84            (2)          (4)
- - --------------------------------------------------------------------------------------------------------------------------------
Operating profit (loss)                                          13          (10)         (11)          n/a           13
Interest income                                                   3            2            3            48          (21)
Interest expense                                                  -            -           -            238          (72)
 ................................................................................................................................
Profit/(loss) before taxation                                    16           (8)          (8)          n/a          (11)
Taxation                                                         (5)          (2)          -            227          n/a
- - --------------------------------------------------------------------------------------------------------------------------------
Retained profit/(loss) for the year                              11          (10)          (8)          n/a           13
- - --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Revenue

Micro  Focus  derives its revenue  from the  licence of  software  products  and
related  support,  maintenance  and consulting  ("direct  revenue") and from the
licencing  of  distribution  rights to software  products to original  equipment
manufacturers  ("OEM revenue").  Direct revenue represents  approximately 90% of
total revenue.

Net revenue is analysed between product revenue, which consists of the licensing
of software  product to end-users and OEMs, and service  revenue,  consisting of
maintenance and other support services, including training and consulting.

Revenue  increased by GBP 23.9m or 33% to GBP 97.0m in 1998 having  decreased by
GBP 4.2m or 5% to GBP 73.1m in 1997.  The  increase  in 1998  reflected  initial
worldwide  sales of the  Company's  SoftFactory/2000  and  NetExpress  products,
increased UNIX product sales and revenue from consulting services.  The decrease
in revenue in 1997 arose  during the first two  quarters  with  relatively  flat
sales in comparison to the third and fourth  quarters.  Factors  contributing to
the decline in the first two quarters of 1997 included slow conversion to 32-bit
products of Micro Focus installed base and continuing uncertainties arising from
the fundamental changes caused by the Internet.  The improved performance in the
second half of 1997 reflected  increased  sales of products to address the "Year
2000" problem.

                                       45
<PAGE> 26

Product  revenue  increased  by GBP  18.5m or 44% to GBP  60.5m in 1998,  having
previously  decreased  by GBP 2.0m or 4% to GBP 42.0m in 1997.  The  increase in
product  licencing revenue in 1998 reflected higher sales of Year 2000 products,
UNIX products, NetExpress and other product lines.

Service  revenue  increased  by GBP 5.5m or 18% to GBP  36.5m  in  1998,  having
previously  decreased  by GBP 2.2m or 7% to GBP 31.1m in 1997.  The  increase in
service revenue resulted from increased  software  maintenance  revenue and from
consulting revenue.

Revenue by customer  location is analysed in note 2 to the financial  statements
on page 59. In 1998 United Kingdom revenue grew by 74%, United States revenue by
27% and revenue from other countries by 31%.

In 1997 U.S. revenue  decreased by 10%, while non-U.S.  territories  showed a 1%
increase,  with growth in the United  Kingdom,  France and Japan being offset by
decreased sales to certain distributors, notably in Italy and Brazil.

There can be no assurance  that the market for the Company's  products will grow
in future periods at its historical rate of growth,  that certain  segments will
not decline, or that the Company will be able to increase or maintain its market
share in the future or achieve its historical revenue growth rates.

Cost of product revenue

Cost of  product  revenue  is  comprised  principally  of the  cost  of  product
materials  (including  the  purchase  of  disks  and  CDs,  transfer  of data to
electronic  media, and printing of manuals),  packaging and distribution  costs,
and royalties to third party
software developers for the licensing of certain add-on software products.

Such costs  increased by GBP 0.6m or 9% to GBP 7.0m in 1998,  having  previously
decreased by $2.4m in 1997 and  represented  12% of product revenue in 1998 (15%
in  1997).  Decreases  in  product  costs as a  percentage  of  product  revenue
principally   reflected   savings  in  product   materials   arising   from  the
documentation being supplied on CD-ROM.

Cost of service revenue

Cost of service revenue is comprised  principally of compensation  for technical
support personnel, plus the costs associated with training and consulting.

Such costs increased by GBP 4.0m or 33% to GBP 15.8m in 1998,  having previously
decreased by $0.5m in 1997 and  represented  43% of service revenue in 1998 (38%
in 1997).  The increase in such costs in 1998 arose mainly from the expansion of
the consulting organization, including the acquisition of Millennium UK Limited.
The decrease in 1997  reflected  cost  reductions  taken to align  expenses with
anticipated revenue.

Gross profit

Gross  profit  represented  76% of net  revenue  (1997:  75%).  The  improvement
primarily  reflected  proportionately  higher  product  sales which carry higher
margins  and  savings  attributable  to  the  replacement  of  printed  software
documentation with
electronic versions.

The  Company's  gross  margin can be affected by a number of factors,  including
changes in product or  distribution  channel mix, the mix of product and service
revenue, and competitive pressures on pricing. Gross margin is also dependent on
discounts selectively provided to customers in competitive sales situations.  In
addition,  gross margin may be adversely  affected by expansion of the Company's
consulting  organization  and the  ability  to deploy  its  capacity  to revenue
generating projects. As a result of the above factors, gross margin fluctuations
are difficult to predict,  and gross margins may decline from current  levels in
future periods.

Research and development

Research and development costs consist  principally of compensation for software
developers and related costs expended,  less the development costs  capitalised,
plus  amortisation  of previously  capitalised  costs.  Research and development
spending  supports the development and enhancement of new and existing  products
and is consistent with the Company's strategy of
investing heavily to improve and expand its product lines.

Research  and  development  spending in 1998 was  directed  principally  towards
further  development  of  SoftFactory/2000  products which address the Year 2000
problem;   NetExpress,   a  complete  set  of  tools  for  developing   business
applications  targeted  at  graphical  PC  workstations,   distributed  computer
environments  and the  Internet;  and tools to  enhance  the  functionality  and
capability of the COBOL Workbench  product line for  workstation  development of
IBM mainframe applications.

Research  and  development  spending  in 1997  and  1996  was  directed  towards
SoftFactory/2000  and NetExpress,  development of new 32-bit  products;  further
development of client/server  solutions;  object oriented  programming in COBOL;
and tools for downsizing from IBM mainframes.

Expenditure on internal software research and development before capitalisation,
decreased  by GBP 1.6m to GBP 17.6m in 1998 and by GBP 4.2m to GBP 19.2m in 1997
and represented 18% of net revenue in 1998 (1997:  26%; 1996: 30%). The decrease
in research and  development  costs  reflects a lower  relative  cost  structure
following last year's restructuring of operations.

                                       46
<PAGE> 27

In 1998 GBP 5.7m,  representing  32% of these  costs  were  capitalised  as
software  product assets (1997:  27%, 1996:  42%).  Provisions for  amortisation
amounted to GBP 7.8m (1997:  GBP 8.1m; 1996: GBP 8.8m) resulting in a net charge
to profit and loss in 1998 of GBP 2.1m (1997:  charge of GBP 2.7m; 1996:  credit
of GBP 1.1m).

The Company  believes that ongoing  development  of new products and features is
required to maintain and enhance its competitive  position.  Accordingly,  while
the  Company  will  continue to control  expenses  where  possible,  the Company
anticipates that aggregate research and development  expenses will increase over
time, and may not be directly related to the level of revenue realized in future
quarters.

Sales and marketing

Sales and marketing  costs include  compensation,  travel and facility costs for
sales,   pre-sales  and  marketing  personnel,   and  publicity  costs  such  as
advertising and trade shows.

Such costs increased by GBP 5.1m or 17% to GBP 35.3m in 1998,  having  decreased
by GBP 2.7m or 8% to GBP 30.1m in 1997 and  represented  36% of net  revenue  in
1998 (1997: 41%; 1996: 43%). The increase in sales and marketing costs reflected
sales force expansion,  higher  commissions and higher advertising and marketing
expenses,  including those associated with new product launches. The decrease in
fiscal 1997 reflected the worldwide cost  reduction  initiatives  implemented in
the first quarter of that year.

The Company believes that continued  investments in sales,  marketing,  customer
support and promotional  activities are essential to maintaining its competitive
position.   The  Company  is  expanding  its  sales  and  support   staffs  and,
accordingly,  anticipates  that aggregate  sales and marketing  expenses will be
higher in future  periods,  but as a function of revenue  will remain  about the
same.

General and administrative

General and  administrative  costs  include the corporate  management,  finance,
legal and human resources operations of Micro Focus.

Such costs decreased by GBP 1.4m or 18% to GBP 6.5m in 1998, having increased by
GBP 2.9m or 58% to GBP 7.9m in 1997 and  represented  7% of net  revenue in 1998
(1997:  11%;  1996:  6%). The total for 1997 included GBP 1.9m of  restructuring
costs  (see  "Non-recurring  items"  below).  The  underlying  increase  in 1998
reflected  higher bonus  accruals and staff  additions  and related  recruitment
expenses.  The increase in 1997 resulted  principally from the  strengthening of
the Micro Focus management team.

The Company is investing to strengthen its  infrastructure  and anticipates that
aggregate general and administrative  expenses will increase in future quarters,
but decrease as a percentage of revenue.

Non-recurring items

No non-recurring items were separately reported in 1998.

In 1997 Micro  Focus  incurred a  restructuring  charge of GBP 5.2m.  The charge
consisted of the costs associated with a reduction in the Company's workforce of
approximately  65  people,  facility  closures  and  consolidations,  and  asset
write-downs.

Non-recurring  items  recorded  in 1996  consisted  of a charge  of GBP 6.7m for
restructuring  and a credit of GBP 0.7m in  respect of an  employer  loan to the
Micro Focus Group Employee Benefit Trust 1994.  Restructuring  costs of GBP 3.1m
incurred  in  the  first  quarter  of  1996  principally   related  to  employee
terminations  (including salary, benefit continuation and outplacement costs for
approximately  75  employees),   closure  of  surplus  office  facilities,   and
write-downs of related fixed assets. An additional charge of GBP 3.6m, booked in
the fourth  quarter of 1996,  reflected a reduction  in the  carrying  values of
software  product assets in line with future revenue  expectations  from certain
products.

Interest income

Interest earned on cash and short-term  investments  increased by GBP0.8m or 48%
to GBP 2.6m in 1998,  having  decreased  by GBP 0.4m or 21% to GBP 1.7m in 1997,
and represented 3% of revenue in 1998 (1997: 2%; 1996: 3%). The increase in 1998
reflected  higher average cash balances and higher  investment  yields resulting
from  the  investment  of  funds in money  market  instruments  instead  of bank
certificates  of deposit.  The  decrease in 1997  reflected  lower  average cash
balances and, to a lesser degree, lower interest rates.

Taxation

The Company's tax rate in 1998 was 31.5%,  which  compares to the statutory U.K.
rate applicable to the Company of 31.3%.

The  tax  rate  in  both  1997  and  1996  was  significantly  affected  by  the
distribution of taxable profits and losses among the tax  jurisdictions in which
the Company  operates and by  restructuring  charges,  certain of which were not
deductible for tax
purposes.

An  analysis  of  the  charge  for  income  taxes  is  given  in  note  9 to the
consolidated financial statements on page 63.

                                       47
<PAGE> 28

Acquisitions

During the current year Micro Focus completed two acquisitions.

On April 30 1997 the Company  acquired all of the share capital of Millennium UK
Limited ("Millennium"), a privately-held consulting firm, for a consideration of
GBP4.0m  paid in a  combination  of  GBP2.0m  in cash and the  issue of  149,142
ordinary   shares  in  the   Company.   Millennium   provided   consulting   and
projectmanagement  services and had  specialized  expertise  in the  estimating,
planning  and  management  of Year 2000  compliance  projects  for  large  scale
systems, as well as development expertise in Web-based applications. With effect
from January 31 1998 Millennium's  consulting  services were integrated with the
professional services operations of the Company.

On January 20 1998 the Company acquired all of the share capital of XDB Systems,
Inc  ("XDB") in exchange  for  378,395  ordinary  shares in the  Company,  which
represented  a  value  of  GBP8.7m  on the  date  of  the  acquisition.  XDB,  a
privately-held corporation based in Maryland, USA, is a provider of DB2 database
development, maintenance and connectivity solutions.

Both  transactions  have been accounted for as  acquisitions.  Accordingly,  the
excess of the purchase  price over the estimated  fair value of the net tangible
assets has been allocated to goodwill, and the results of the acquired companies
have been  combined  with those of Micro Focus with effect from the  acquisition
dates. Goodwill has been written off directly to reserves. Where appropriate the
accounting  policies of  Millennium  and XDB have been  amended to conform  with
those of Micro Focus.  The effects of the  resulting  changes are  summarised in
note 3 to the financial statements on page 60.

Risk factors that may influence future operating results

Micro Focus operates in a rapidly changing environment that involves a number of
risks,  some of which are  beyond the  Company's  control.  This  section of the
discussion  highlights  some of these  risks  and the  possible  impact of these
factors on future results from operations.

The  following  comments are  included in both the U.S.  and U.K.  format of the
Management's  Discussion  and Analysis in this Annual Report in accordance  with
the Private Securities Litigation Reform Act 1995, which became effective in the
U.S. on January 1 1996. For more information on U.S.  Securities Law Matters see
page 13.

The factors set forth below as well as statements  made elsewhere in this Report
contain certain forward-looking  statements that are based on the beliefs of the
Company's management,  as well as assumptions made by, and information currently
available  to,  the  Company's   management.   The  Company's   actual  results,
performance  or  achievements  in  financial  year 1999 and beyond  could differ
materially  from those  expressed  in, or implied  by, any such  forward-looking
statements.  Factors that could cause or contribute to such material differences
include,  but are not limited to,  those  discussed  in this  section as well as
those in the Letter to Shareholders and those discussed elsewhere in this Annual
Report.  The Company undertakes no obligation to release publicly any updates or
revisions  to any such  forward-looking  statements  that may reflect  events or
circumstances  occurring  after  the  date  of  this  Annual  Report.  For  more
information regarding forward-looking  statements,  see "Further Information for
Shareholders - Special Note on Forward-Looking Statements" on page 13.

The  Company's  future  operating  results are subject to  quarterly  and annual
fluctuations  due to a variety of factors,  including  demand for the  Company's
products,  the size and timing of customer  orders,  product  life  cycles,  the
ability  of the  Company to  develop,  introduce  and  market  new and  enhanced
versions  of the  Companys  products on a timely  basis,  the  introduction  and
acceptance  of new  products  and  product  enhancements  by the  Company or its
competitors,  customer order  deferrals in  anticipation  of enhancements or new
products,  changes  in the  mix  of  distribution  channels  through  which  the
Company's  products  are  offered,   purchasing  patterns  of  distributors  and
retailers,  quality  control  of  products  sold,  price and  other  competitive
conditions  in  the  industry,  changes  in the  Company's  level  of  operating
expenses,  changes in the Company's sales incentive  plans,  budgeting cycles of
its  customers,  the  cancellation  of  licenses  during  the  warranty  period,
nonrenewal  of  maintenance  agreements,  economic  conditions  generally  or in
various geographic areas, and other factors discussed in this section.

A high  percentage  of Micro Focus'  operating  expenses is fixed over the short
term and if  anticipated  revenue  does not occur or is delayed,  the  operating
results  for  that  quarter  will be  immediately  and  adversely  affected.  In
addition,  a substantial  portion of the Company's  revenue for most quarters is
booked and shipped in the last month of the quarter  such that the  magnitude of
the quarterly  fluctuations  may not become evident until late in or even at the
end of the particular quarter. Furthermore, the Company's customers tend to make
product  purchase  decisions in the fourth  quarter of the  Company's  year as a
result of purchase cycles related to expiration of budgetary authorizations.  As
a result,  the Company has historically  experienced lower revenue for the first
quarter of a financial year than in the fourth quarter of the prior year.

The Company's revenue is also affected by seasonal  fluctuations  resulting from
lower sales that  typically  occur during the summer  months in Europe and other
parts of the world. Due to all of the foregoing factors,  it is possible that in
some  future  quarters  the  Company's  operating  results  will  be  below  the
expectations  of stock market  analysts and  investors  and that the share price
could be materially adversely affected.
                                
Micro Focus is in a market that is subject to rapid  technological  change.  The
Company  must  continually  adapt to that change by  improving  its products and
introducing new products and technologies.  The growth and financial performance

                                       48
<PAGE> 29

of Micro  Focus will  depend upon its  ability,  on a timely and  cost-effective
basis,  to develop  and  introduce  enhancements  of existing  products  and new
products  that  accommodate  the latest  technological  advances and  standards,
customer  requirements and market  conditions.  The Company's ability to develop
and market  enhancements of existing  products and new products depends upon its
ability to attract and retain qualified employees.  In the past, Micro Focus has
experienced  delays and  increased  expenses in  developing  new  products.  Any
failure  by the  Company  to  anticipate  or  respond  adequately  to changes in
technology and market conditions,  to complete product development and introduce
new  products on a timely  basis or to attract and retain  qualified  employees,
could materially  adversely affect the Companys business,  results of operations
and financial condition.

Substantially  all of the  Company's  revenue is  currently,  and is expected to
continue in the future to be,  derived from  products  and  services  related to
applications  development  in the COBOL  language.  As a result,  the  Company's
future  operating  results depend upon market  acceptance of the COBOL language.
Any  decline in the demand for or market  acceptance  of the COBOL  language  or
mainframe  computers  where  COBOL  is  a  dominant  language  as  a  result  of
competition, technological change or other factors would have a material adverse
effect on Micro Focus' business, financial condition and results of operations.

The  markets  in  which  the  Company   competes  are   characterized  by  rapid
technological change and aggressive  competition.  The Company believes that the
principal  competitive  factors in the Company's markets are product performance
and  reliability,   functionality,  product  quality,  application  portability,
product  enhancement,  price,  training,  support  and the  quality  of  service
offerings.  The  Company  expects  competition  to  increase  in the future from
existing  competitors  and from  other  companies  that may enter the  Company's
existing  or future  markets  with  similar or  substitute  solutions  including
database  vendors  of tools and  other  programming  languages  that may be less
costly or provide  better  performance or  functionality.  Some of the Company's
current and  prospective  competitors in the products and services  markets have
greater financial,  marketing or technical resources than Micro Focus and may be
able to adapt more quickly to new or emerging  technologies,  or devote  greater
resources  to the  promotion  and sale of their  products  than can Micro Focus.
There can be no  assurance  that other  companies  will not develop  competitive
products in the future.  In  addition,  the software  industry is  characterized
generally  by low  barriers  to  entry,  as a result  of which  new  competitors
possessing  technological,  marketing or other competitive advantages may emerge
and rapidly  acquire market share.  Furthermore,  there can be no assurance that
the  Company  will  be  able  to  compete  effectively  in  the  future  in  the
professional  services  market  and,  particularly,  the Year 2000  professional
services market.

The market price of the Company's  securities has experienced  significant price
volatility and such  volatility may occur in the future.  Factors such as actual
or anticipated fluctuations in the Company's operating results, announcements of
technological  innovations,  new products or new contracts by the Company or its
competitors,  conditions  and  trends  in  the  software  and  other  technology
industries,   adoption  of  new  accounting  standards  affecting  the  software
industry,  general  market  conditions  and other factors may have a significant
impact on the market price of the Company's securities.  Furthermore,  the stock
market has experienced  extreme  volatility that has  particularly  affected the
market prices of equity  securities  of many high  technology  companies.  These
market  fluctuations,   as  well  as  general  economic,  political  and  market
conditions, may adversely affect the market price of the Company's securities.

Micro Focus is subject to the general  economic  climate in the various areas of
the  world  in  which  it  does  business.  The  risks  inherent  in  conducting
international  business generally include exposure to exchange rate fluctuations
(see  "Exchange  rate  fluctuations"  below),  longer  payment  cycles,  greater
difficulties in accounts receivable collection and enforcing agreements, tariffs
and other  restrictions  on foreign  trade,  export  requirements,  economic and
political instability,  withholding and other tax consequences,  restrictions on
repatriation  of earnings  and the burdens of  complying  with a wide variety of
foreign laws.  There can be no assurance that the factors  described  above will
not have an adverse  effect on the Company's  future  international  revenue and
expenses.
                                       
The Company  markets  certain of its  products  and  services to  customers  for
managing  development  and  maintenance of  mission-critical  computer  software
systems. In addition, an increasing portion of the Company's business is devoted
to  addressing  the  Year  2000  problem  which  affects  the   performance  and
reliability of many mission-critical  systems. The Company's agreements with its
customers  typically contain provisions designed to limit the Company's exposure
to potential product and service liability claims. It is possible, however, that
the  limitation  of liability  provisions  contained in the  Company's  customer
agreements  may not be effective  as a result of existing or future  domestic or
foreign laws or  ordinances or  unfavourable  judicial  decisions.  Although the
Company has not experienced any product or service liability claims to date, the
sale and  support  of its  products  and  services  may  entail the risk of such
claims,  particularly in the Year 2000 market.  A successful  product or service
liability claim brought against the Company could have a material adverse effect
upon  the  Company's  business,   operating  results  and  financial  condition.
Furthermore,  the Company  anticipates  that demand in the Year 2000 market will
decline,  perhaps  rapidly,  following  the  year  2000 and the  demand  for the
Company's  Year 2000  solutions,  products  and  services  may also decline as a
result of new  technologies,  competition or other  factors.  If this decline in
demand were to occur, the Company's  license revenues and professional  services
fees could be materially and adversely affected.

                                       49
<PAGE> 30

Micro Focus is in the process of reviewing its major internal  corporate systems
for  potential  Year 2000  compliance  issues and  intends  to take  appropriate
corrective  action  based on the  results of such  review.  Micro Focus does not
currently  anticipate  that it will  incur  material  operating  expenses  or be
required to invest heavily in internal  system  improvements as a result of Year
2000  compliance  issues.  In addition,  Micro Focus  believes  that the current
versions of its software products are Year 2000 compliant.  Notwithstanding  the
foregoing, there can be no assurance that the Year 2000 problem will not have an
adverse  effect on the  Company's  business,  financial  condition or results of
operations,  due to external factors relating to the Year 2000 problem which are
not controlled by Micro Focus, but on which Micro Focus may rely with respect to
its business and operations.

Micro Focus  completed two  significant  corporate  acquisitions  in the current
year,  as  noted  above.  The  Company  is in the  process  of  integrating  the
operations  acquired  in  these  transactions  with  its  own.  There  can be no
assurance  that  the  anticipated   benefits  of  recently   concluded  business
combinations will be realised.  In addition,  these  acquisitions  could require
significant  additional  management  attention.  The Company expects to continue
growing its business  through  acquisitions.  If Micro Focus is  unsuccessful in
integrating and managing the recently acquired businesses or other businesses it
may acquire in the future,  the Company's  business,  results of operations  and
financial condition could be adversely affected in future periods.

Exchange rate fluctuations

Micro Focus prepares separate  consolidated  financial  statements  expressed in
U.S. dollars and G.B. pounds.  Revenue, costs and expenses arising in currencies
other than the reporting  currency are translated  using average exchange rates.
Assets and  liabilities  denominated  in  currencies  other  than the  reporting
currency are translated at exchange rates in effect at the balance sheet date.

The majority of the  Company's  revenue  arises in U.S.  dollars  (approximately
two-thirds  in 1998),  whereas its costs are incurred  approximately  equally in
U.S. dollars and other  currencies,  predominately  G.B.  pounds.  Consequently,
fluctuations  in exchange  rates,  particularly  between the U.S. dollar and the
G.B. pound, may have a significant  impact on the Company's  operating  results,
notably when expressed in G.B. pounds.  In 1998 and 1997,  fluctuations  between
the U.S. dollar and the G.B. pounds have not been significant,  and net exchange
rate gains or losses on operational transactions have been immaterial.

Liquidity and capital resources

Micro  Focus  continues  to fund its  activities  through  cash  from  operating
activities.  In 1998 cash provided by operating  activities was GBP 17.8m (1997:
GBP 12.1m).

In 1998 Micro Focus  invested GBP 8.3m (1997:  GBP 2.5m) in property,  plant and
equipment and GBP 5.7m (1997: GBP 5.3m) in software  product assets.  Investment
in 1998 included  $2.7m in connection  with the relocation of the Company to new
U.S. facilities in Mountain View, California and Wayne, Pennsylvania,  and $3.2m
for  communications  and enterprise  systems.  In 1998 the Company also paid GBP
2.0m in cash in connection with the acquisition of Millennium.

Net of these expenditures, cash and short-term investments increased by GBP 6.8m
to GBP 51.5m (1997: increased by GBP 5.8m toGBP 44.7m).

The  Company  has in place a line of credit  under the terms of which  unsecured
financing of up to GBP 5.0m is available  until January 2001. At January 31 1998
borrowings  totalling  GBP1.0m had been made against this line of credit  (1997:
GBPnil).

Micro  Focus  believes  it is  important  to  maintain  a  conservative  capital
structure and a strong cash position. Cash is primarily invested in liquid money
market investments. The Company's investment policy is designed to minimize risk
while  maximizing  return  on  cash  given  such  levels  of  risk,  and to keep
uninvested cash at a minimum. Cash management is centralized, although some cash
is held at  various  subsidiaries  around  the  world  to meet  local  operating
requirements.

The Company  believes that existing cash balances in combination with internally
generated  funds  and its  available  bank  lines of  credit  will be more  than
sufficient to meet cash requirements in its 1999 financial year.

                                       50
<PAGE> 31

CONSOLIDATED PROFIT AND LOSS ACCOUNT (UK FORMAT)

<TABLE>
<CAPTION>

- - --------------------------------------------------------------------------------------------------------------------------
                                                          Continuing  Acquisitions  Year ended   Year ended   Year ended
                                                          operations      (note 3)  January 31   January 31   January 31
                                                                                          1998         1997         1996
                                                  Notes      GBP'000       GBP'000     GBP'000      GBP'000      GBP'000
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>        <C>          <C>          <C>    
Revenue
   Product revenue                                           60,323         157        60,480       42,020       43,991
   Service revenue                                           34,274        2,261       36,535       31,069       33,267
- - ---------------------------------------------------------------------------------------------------------------------------
Total revenue                                        2        94,597        2,418       97,015       73,089       77,258
- - ---------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of product revenue                                    6,987            3        6,990        6,406        8,855
   Cost of service revenue                                   13,742        2,103       15,845       11,892       12,343
- - ---------------------------------------------------------------------------------------------------------------------------
Total cost of revenue                                         20,729        2,106       22,835       18,298       21,198
- - ---------------------------------------------------------------------------------------------------------------------------
Gross profit                                                  73,868          312       74,180       54,791       56,060
- - ---------------------------------------------------------------------------------------------------------------------------
Operating expenses
    Research and development                         4        19,625           54       19,679       24,299       26,851
    Sales and marketing                                       35,222           67       35,289       30,146       32,857
    General and adminisive                                     6,091          385        6,476        7,854        4,986
- - --------------------------------------------------------------------------------------------------------------------------
Total operating expenses                                      60,938          506       61,444       62,299       64,694
- - --------------------------------------------------------------------------------------------------------------------------
Operating profit/(loss)                              5        12,930         (194)      12,736       (7,508)      (8,634)
- - ---------------------------------------------------------------------------------------------------------------------------
Interest income                                                             2,551        1,720        2,166
Interest expense                                                              (70)         (21)         (74)
 ...........................................................................................................................
Profit/(loss) before taxation                                                           15,217       (5,809)      (6,542)
Taxation                                             9                                  (4,791)      (1,472)          72
- - ---------------------------------------------------------------------------------------------------------------------------
Retained profit/(loss) for the year                                                     10,426       (7,281)      (6,470)
- - ---------------------------------------------------------------------------------------------------------------------------
Earnings/(loss) per share: basic                    10                                  67.8p       (48.0p)     (43.6p)
- - ---------------------------------------------------------------------------------------------------------------------------
Earnings/(loss) per share: diluted                  10                                  65.0p       (48.0p)     (43.6p)
- - ---------------------------------------------------------------------------------------------------------------------------

Earnings  per share  after  5-for-1  stock  split (see note 22 to the  financial
statements on page 67):

- - ---------------------------------------------------------------------------------------------------------------------------
Earnings/(loss) per share: basic                                                        13.6p        (9.6p)      (8.7p)
- - ---------------------------------------------------------------------------------------------------------------------------
Earnings/(loss) per share: diluted                                                      13.0p        (9.6p)      (8.7p)
- - ---------------------------------------------------------------------------------------------------------------------------

The notes on pages 57 to 67 form part of these financial statements.

</TABLE>

                                       51
<PAGE> 32

CONSOLIDATED BALANCE SHEET (UK FORMAT)

<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 January 31   January 31
                                                                                                       1998         1997
                                                                                         Notes  GBP'000  GBP'000
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>       <C>            <C>    
Fixed assets
   Intangible fixed assets                                                                  11      12,394        14,590
   Tangible fixed assets                                                                    12       23,836       20,543
   Investments                                                                              13        4,886        5,634
- - ---------------------------------------------------------------------------------------------------------------------------
Total fixed assets                                                                                   41,116       40,767
- - ---------------------------------------------------------------------------------------------------------------------------
Current assets
   Stocks                                                                                   14         317          484
   Debtors                                                                                  15       30,873       14,228
   Cash and bank deposits                                                               51,518       44,725
- - ---------------------------------------------------------------------------------------------------------------------------
Total current assets                                                                                 82,708       59,437
- - ---------------------------------------------------------------------------------------------------------------------------
Creditors: amounts falling due within one year                                              16       26,483       16,180
Deferred revenue                                                                        20,030       16,646
Net current assets                                                                                   36,195       26,611
Total assets less current liabilities                                                                77,311       67,378
Creditors: amounts falling due after more than one year                                     17          12           15
Provisions for liabilities and charges:
    Deferred taxation                                                                       20        6,407        6,239
- - ---------------------------------------------------------------------------------------------------------------------------
Net assets                                                                                           70,892       61,124
- - ---------------------------------------------------------------------------------------------------------------------------
Capital and reserves
   Called up share capital                                                                           1,588         1,517
   Share premium account                                                                            30,196        18,071
   Profit and loss account                                                                          39,108        41,536
- - ---------------------------------------------------------------------------------------------------------------------------
Total shareholders' funds                                                                            70,892       61,124
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                  
The  financial  statements  on  pages  51 to 67 were  approved  by the  Board of
Directors on May 1 1998

/s/ Martin Waters                                           /s/ Ron Forbes 

Martin Waters                                               Ron Forbes
Director                                                    Director

The notes on pages 51 to 67 form part of these financial statements.

                                       52

<PAGE> 33

CONSOLIDATED CASH FLOW STATEMENT (UK FORMAT)

<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------------------------------------------
                                                                                    January 31   January 31   January 31
                                                                                          1998         1997         1996
                                                                                     GBP'000    GBP'000    GBP'000
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>         <C>          <C>    
Net cash inflow from operating activities                                               17,767       12,135        9,725
- - ---------------------------------------------------------------------------------------------------------------------------
Returns on investments and servicing of finance
   Interest received                                                                    2,519        1,803        2,082
   Interest paid                                                                         (70)         (21)         (74)
- - ---------------------------------------------------------------------------------------------------------------------------
Net cash inflow from returns on investments and servicing of finance                     2,449        1,782        2,008
- - ---------------------------------------------------------------------------------------------------------------------------
Taxation
   U.K. corporation tax (paid)                                                           (599)         (88)      (1,562)
   Overseas tax refunded/(paid)                                                          (262)          70       (1,362)
- - ---------------------------------------------------------------------------------------------------------------------------
Tax paid                                                                                 (861)         (18)      (2,924)
- - ---------------------------------------------------------------------------------------------------------------------------
Capital expenditure and financial investment
   Purchase of tangible fixed assets                                                   (8,263)      (2,500)      (8,643)
   Purchase of software product assets                                                     -            -          (226)
   Capitalised software product assets                                                  (5,688)      (5,258)      (9,882)
   Purchase of own shares                                                                   -           -         (5,002)
   Disposal of own shares                                                                 748           -            -
   Disposal of tangible fixed assets                                                      447          546          298
- - ---------------------------------------------------------------------------------------------------------------------------
Net cash outflow from capital expenditure and financial investment                     (12,756)      (7,212)     (23,455)
- - ---------------------------------------------------------------------------------------------------------------------------
Acquisitions and disposals
   Purchase of subsidiary undertaking                                                   (2,000)         -         (3,892)
   Net cash acquired with subsidiary undertakings                                          961          -            -
- - ---------------------------------------------------------------------------------------------------------------------------
Net cash outflow from acquisitions and disposals                                        (1,039)         -         (3,892)
- - ---------------------------------------------------------------------------------------------------------------------------
Cash inflow/(outflow) before financing                                                  (6,546)       6,687      (18,538)
- - ---------------------------------------------------------------------------------------------------------------------------
Financing
   Issue of ordinary shares, net of expenses                                             1,517          138          278
   Capital element of finance lease obligations                                            (65)        (131)        (295)
   Bank loan                                                                             1,007           -             -
- - ---------------------------------------------------------------------------------------------------------------------------
Net cash inflow/(outflow) from financing                                                 2,459           -           (17)
- - ---------------------------------------------------------------------------------------------------------------------------
Increase/(decrease) in cash                                                              8,019        6,694      (18,555)
- - ---------------------------------------------------------------------------------------------------------------------------

The notes on pages 57 to 67 form part of these financial statements.

</TABLE>
                                       53

<PAGE> 34

NOTES TO CONSOLIDATED CASH FLOW STATEMENT (UK FORMAT)

<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------------------------
                                                                                    Year ended   Year ended   Year ended
                                                                                    January 31   January 31   January 31
                                                                                          1998         1997         1996
                                                                                       GBP'000      GBP'000      GBP'000
- - ---------------------------------------------------------------------------------------------------------------------------
(i)  Reconciliation of operating profit to "Net cash inflow from operating activities"
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>          <C>          <C>    
Operating profit/(loss)                                                                 12,736       (7,508)      (8,634)
Depreciation charges                                                                     4,534        5,655        6,186
Amortisation charges                                                                     7,765        8,067       12,639
Loss on sale of tangible fixed assets                                                       72          221           70
Decrease in stocks                                                                         154        1,171          117
(Increase)/decrease in debtors                                                         (14,460)       8,012        2,174
Increase/(decrease) in creditors                                                         3,942         (790)        (690)
Increase/(decrease) in deferred revenue                                                  3,024       (2,693)      (2,137)
- - ---------------------------------------------------------------------------------------------------------------------------
Net cash inflow from operating activities                                               17,767       12,135        9,725
- - ---------------------------------------------------------------------------------------------------------------------------

(ii) Reconciliation of net cash flow to movement in net funds
- - ---------------------------------------------------------------------------------------------------------------------------
Increase/(decrease) in cash                                                              8,019        6,694      (18,555)

Net cash inflow/(outflow) from financing                                                  (942)         131          295
                                                                                         7,077        6,825      (18,260)
Translation difference                                                                  (1,226)        (941)       1,704
- - ---------------------------------------------------------------------------------------------------------------------------
                                                                                         5,851        5,884      (16,556)
Net debt, beginning of year                                                             44,642       38,758       55,314
- - ---------------------------------------------------------------------------------------------------------------------------
Net debt, end of year                                                                   50,493       44,642       38,758
- - ---------------------------------------------------------------------------------------------------------------------------

(iii)  Analysis of net funds

- - ---------------------------------------------------------------------------------------------------------------------------
                                                                      Balances at                            Balances at
                                                                       January 31                  Exchange   January 31
                                                                             1997   Cash flow   differences         1998
                                                                          GBP'000     GBP'000       GBP'000      GBP'000
- - --------------------------------------------------------------------------------------------------------------------------
Cash                                                                       44,725        8,019       (1,226)      51,518
Short term loans                                                              -         (1,007)           -       (1,007)
Finance lease obligations                                                     (83)          65            -          (18)
- - ---------------------------------------------------------------------------------------------------------------------------
Balance, end of year                                                       44,642        7,077       (1,226)      50,493
- - ---------------------------------------------------------------------------------------------------------------------------

The notes on pages 57 to 67 form part of these financial statements.

</TABLE>

                                       54

<PAGE> 35

COMPANY BALANCE SHEET (UK FORMAT)

<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 January 31  January 31
                                                                                                       1998        1997
                                                                                         Notes      GBP'000     GBP'000
- - ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>          <C>         <C>    
Fixed assets
   Tangible fixed assets                                                                    12        2,971       2,992
   Investments                                                                              13       45,086      32,809
- - ---------------------------------------------------------------------------------------------------------------------------
Total fixed assets                                                                                   48,057      35,801
- - ---------------------------------------------------------------------------------------------------------------------------
Current assets
   Amounts owed by subsidiary undertakings                                                            8,989      11,214
   Other debtors                                                                          40             2
   Cash and bank deposits                                                                               738          18
- - ---------------------------------------------------------------------------------------------------------------------------
Total current assets                                                                                  9,767      11,234
- - ---------------------------------------------------------------------------------------------------------------------------
Creditors: amounts falling due within one year
   Amounts owed to subsidiary undertakings                                                            9,153      11,469
   Trade creditors                                                                         69            9
   Corporation tax                                                                         63           178
   Accrued expenses                                                                                     206          47
- - ---------------------------------------------------------------------------------------------------------------------------
Net current assets/(liabilities)                                                                        276        (469)
- - ---------------------------------------------------------------------------------------------------------------------------
Total assets less current liabilities                                                                48,333      35,332
Provisions for liabilities and charges:
   Deferred taxation                                                                      20             19          19
- - ---------------------------------------------------------------------------------------------------------------------------
Net assets                                                                                           48,314      35,313
- - ---------------------------------------------------------------------------------------------------------------------------
Capital and reserves
   Called up share capital                                                                            1,588       1,517
   Share premium account                                                                             30,196      18,071
   Profit and loss account                                                                           16,530      15,725
- - ---------------------------------------------------------------------------------------------------------------------------
Total shareholders' funds                                                                            48,314      35,313
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

The  financial  statements  on  pages  51 to 67 were  approved  by the  Board of
Directors on May 1 1998.


/s/Martin Waters                                               /s/Ronald Forbes 

Martin Waters                                                  Ron Forbes
Director                                                       Director

This is the balance  sheet of Micro Focus Group Plc, the holding  company of the
Micro Focus group of companies,  which is presented in  accordance  with section
226 of the  Companies  Act 1985 of Great  Britain.  No profit or loss account is
presented  for Micro Focus Group Plc as provided by section 230 of the same Act.
The notes on pages 51 to 67 form part of these financial statements.

                                       55

<PAGE> 36

STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES/MOVEMENT IN SHAREHOLDERS' FUNDS 
(UK FORMAT)  

STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES 

<TABLE>
<CAPTION>

- - --------------------------------------------------------------------------------------------------------------------------
                                                                                    Year ended   Year ended   Year ended
                                                                                    January 31   January 31   January 31
                                                                                          1998         1997         1996
                                                                                       GBP'000      GBP'000      GBP'000
- - --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>           <C>          <C>   
Profit/(loss) for the year                                                              10,426       (7,281)      (6,470)
Currency translation adjustment                                                         (1,122)      (1,920)       2,275
- - ---------------------------------------------------------------------------------------------------------------------------
Total recognised gains and losses for the year                                           9,304       (9,201)      (4,195)
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


MOVEMENT IN SHAREHOLDERS' FUNDS

<TABLE>
<CAPTION>

 ....................................................................................................................................
                                                   Ordinary shares of 10p each:
                                                                                     Share       Deferred      Retained
                                                  Authorised   Issued      Amount   premium  consideration     earnings      Total
                                                        '000     '000     GBP'000   GBP'000        GBP'000      GBP'000    GBP'000
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>         <C>       <C>       <C>          <C>              <C>       <C>
BALANCE, JANUARY 31 1995                            16,500      14,364    1,437    13,147         3,340           54,932    72,856
Share options exercised                                -          115       11       297           -             -          308
Shares issued to complete Burl acquisition             -          665       66      4,492       (3,340)          -          1,218
(Loss) for the year                                    -           -        -         -            -             6,470)    (6,470)
Currency translation adjustment                        -           -        -         -            -             2,275      2,275
- - ------------------------------------------------------------------------------------------------------------------------------------
BALANCE, JANUARY 31 1996                            16,500      15,144    1,514    17,936          -             50,737    70,187
Increase in authorised share capital                 6,000         -        -         -            -              -         -
Share options exercised                                -           24        3       135           -              -         138
(Loss) for the year                                    -           -        -         -            -             (7,281)   (7,281)
Currency translation adjustment                        -           -        -         -            -             (1,920)   (1,920)
- - ------------------------------------------------------------------------------------------------------------------------------------
BALANCE, JANUARY 31 1997                            22,500      15,168    1,517    18,071          -             41,536    61,124
Issued on acquisitions                                 -          527        52    10,627          -               -       10,679
Goodwill arising on acquisitions                       -           -        -           -          -            (11,732)  (11,732)
Share options exercised                                -          188        19     1,498          -               -        1,517
Profit for the year                                    -           -        -         -            -             10,426    10,426
Currency translation adjustment                        -           -        -         -            -             (1,122)   (1,122)
BALANCE, JANUARY 31 1998                            22,500     15,883    1,588    30,196           -             39,108    70,892
- - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The issued ordinary shares are allotted, called up and fully paid (see also note
22 on page 67).

Micro  Focus  Group  Plc has  been  authorised  by its  members  to make  market
purchases  of its own  shares  (within  the  meaning  of  section  163(3) of the
Companies  Act  1985).   The  cumulative   value  of  goodwill  written  off  on
acquisitions  between  December 23 1989 and  January 31 1998 was GBP  11,732,000
(January 31 1997: GBPnil).


The notes on pages 57 to 67 form part of these financial statements.

                                       56
<PAGE> 37

NOTES TO THE FINANCIAL STATEMENTS (UK FORMAT)

The statutory financial statements of Micro Focus, within the meaning of section
240 of the  Companies Act 1985 of Great  Britain,  for the year ended January 31
1998 are contained on pages 43 to 59.

The Company has previously referred to its current financial year ending January
31 1998 as "1997." In the future, the Company will designate each financial year
as the  calendar  year in which the last  month of the  financial  year  occurs.
Accordingly, the Company's current year ending January 31 1998 is referred to as
"financial  year 1998" and "1998" in this report,  and prior financial years are
referenced accordingly.

Note 1  Significant accounting policies

To enable the reader to see immediately any information  provided in addition to
the common policy statements, the text of this note and the corresponding note 1
to the financial  statements in U.S.  format on page 19 is italicised  where the
text is identical.

Basis of preparation

The financial statements have been prepared under the historical cost convention
and in accordance with applicable U.K. Accounting Standards which, as applied by
Micro Focus, do not differ in any significant respect from US generally accepted
accounting  principles  ("GAAP") except with regard to acquisitions and goodwill
and the presentation of certain items in the financial  statements.  In order to
comply  with the  provisions  of FRS 1  (Revised)  the  Consolidated  Cash  Flow
Statement  has been  restated for the years ended January 31 1997 and January 31
1996.

Basis of consolidation

The consolidated  financial  statements are those of Micro Focus Group Plc ("the
Company") and all of its subsidiary  undertakings  ("Micro  Focus") for the year
ended January 31 1998. All significant  inter-company  balances and transactions
have been eliminated on consolidation.

The  presentation  of data  presented  in the profit and loss  account  has been
revised  in order to  segregate  costs of  revenue  from  operating  costs.  The
presentation  of prior year numbers has been  similarly  revised to conform with
the  current  presentation.  The  results of  operations  of the Company are not
affected by this changed presentation.

Acquisitions  are  accounted  for using the  acquisition  method of  accounting.
Accordingly the Consolidated  Profit and Loss Account and Consolidated Cash Flow
Statement  include the results and cash flows for the period of  ownership.  The
cost of acquisition  represents the cash value of the  consideration  and/or the
market value of the shares  issued on the date the offer  became  unconditional,
plus expenses. The purchase consideration is allocated to assets and liabilities
on the basis of fair value at the date of acquisition.

Revenue recognition

Revenue  represents the amounts derived from the provision of goods and services
which fall within Micro Focus'  ordinary  activities,  stated net of  applicable
sales taxes.

Revenue from licencing  software packaged products to end users and resellers is
recognised on delivery,  provided that no significant  vendor  obligations exist
and collection of the resulting debt is deemed probable.

Revenue  from  sales  to  original  equipment   manufacturers   ("OEM's")  under
non-cancellable  licence  agreements  generally provide for development fees and
initial licence fees, which are recognised at the later of: (a) the date product
is delivered to the OEM; (b) the date payment  becomes due within twelve months;
and (c) the date of  receipt of monies if  collection  cannot be  assessed  with
reasonable  assurance.  When  sales by the OEM exceed the  initial  licence  fee
commitment, revenue is recognised as unit shipments are reported by the OEM.

Revenue from maintenance  agreements is recognised pro-rata over the life of the
agreement corresponding to notional delivery of the service.

Software product assets - development costs

Costs  related to the initial  development  and design of new software  products
prior to the  establishment  of  technological  feasibility  are  written off as
research  and  development  costs.  Once  technological   feasibility  has  been
reasonably  established,  either by the completion  and successful  testing of a
detailed program design,  or by the creation and testing of an operative working
model,  further  development  costs incurred are capitalised as software product
assets.

Software  licenced  for  inclusion  in the Micro Focus  product  set,  including
software  acquired  through  acquisitions,  is also included in software product
assets.

Software  product  assets are amortised  using the straight line method over the
estimated  economic life of the  products,  which in most cases is assumed to be
four years.  Where a shortfall in future revenue from a product is  anticipated,
amortisation is accelerated.

Amortisation of software  product assets is included in research and development
costs.

                                       57
<PAGE> 38

Goodwill

Goodwill  represents  the  excess of the  amount  paid on the  acquisition  of a
business over the aggregate fair value of the net assets acquired.  Such amounts
are set off against reserves as incurred.

Tangible fixed assets

Tangible  fixed  assets are  stated at cost less  accumulated  depreciation  and
amortisation.  Depreciation and amortisation is computed using the straight-line
method over  estimated  economic  lives from the time the asset is put into use.
Present estimated economic lives are as follows:

Freehold office buildings  40 years
Leasehold improvements     over the lease term
Computer equipment         3 - 5 years
Office equipment           7 years
Transportation equipment   3 - 4 years

Leasing

Leases which transfer  substantially  all the benefits and risks of ownership of
an asset to Micro Focus are capitalised as fixed assets.  The amount capitalised
is that sum for which the leased  asset could be  purchased  at the start of the
lease, this sum also being treated as a liability.

Depreciation on such leased assets is provided at rates  calculated to write off
the capitalised cost over the shorter of the lease term and the asset's economic
life.  Lease payments are apportioned  between finance charges  (computed on the
basis of implicit interest rates) and a reduction in the original liability.

Rentals  paid under  operating  leases are charged to income on a  straight-line
basis over the lease term.

Deferred taxation

Deferred taxation is provided on the liability method on all timing  differences
to the extent  that they are  expected  to reverse in the future  without  being
replaced,  calculated  at  the  rate  at  which  it is  anticipated  the  timing
differences will reverse.

Stocks

Stocks, consisting principally of diskettes and technical manuals, are stated at
the  lower of cost and net  realisable  value,  using  the  first-in,  first-out
method.  Contracts in progress,  representing  engineering costs associated with
non-cancellable licence agreements prior to delivery, are included in stocks and
charged to income when the related revenue is recognised.

Cash and bank deposits

Cash and bank  deposits  includes cash placed on deposit where the maturity date
is between  three and twelve  months from the initial date of deposit.  All such
cash  balances are  repayable on demand and can be withdrawn at any time without
notice or penalty.

Investments

Investments are recorded at cost less any provision for permanent  diminution in
value.

Translation of foreign currencies

Micro Focus' policy on foreign currency translation complies with U.K. Statement
of Standard Accounting Practice No. 20 "Foreign Currency Translation".

Assets and  liabilities  denominated  in currencies  other than G.B.  pounds are
translated at exchange  rates in effect at the balance sheet date.  Closing G.B.
pounds  to U.S.  dollar  rates at  January  31 1998,  1997 and 1996 were GBP 1 =
$1.64, GBP 1 = $1.60 and GBP 1 = $1.51 respectively. Revenue, costs and expenses
are translated  using average rates.  Monthly average G.B. pounds to U.S. dollar
rates  used  during  1998  range  between  GBP 1 = $1.60 and GBP 1 = $1.67,  and
average  GBP 1 = $1.64,  GBP 1 = $1.58 and GBP 1 = $1.58 in 1998,  1997 and 1996
respectively.  Translation adjustments resulting from the process of translating
financial statements  denominated in currencies other than G.B. pounds are dealt
with through reserves.  All other differences are charged through the profit and
loss account.

Earnings/(loss) per share

Earnings/(loss)  per  share are based on the  profit/(loss)  for the year  after
taxation,  and on the weighted  average  number of ordinary  shares  outstanding
during the period.

Fully  diluted  earnings  per share are based on the  profit  for the year after
taxation,  and on the weighted  average  number of ordinary  shares  outstanding
during the  period as  adjusted  for  shares  issuable  upon  exercise  of share
options. The computation assumes the proceeds from the exercise of share options
are invested in 2.5% Consolidated Stock.

                                       58
<PAGE> 39

Pensions

Micro  Focus  has  entered  into  arrangements  under  which  it  makes  defined
contributions   to  personal   pension   schemes   operated  by  its  employees.
Contributions,  which are independently  administered by insurance companies and
other  financial  institutions,  are charged to income in the year in which they
become payable.

Related party transactions

The Company is exempt  under the  provisions  of FRS 8 from  disclosing  related
party transactions which are eliminated on consolidation.

New accounting standards

Financial Reporting Standards No. 9  - Associates and Joint Ventures and No. 10 
- - - Goodwill and Intangible Assets, were issued by the Accounting Standards Board 
in 1997, and will apply to the Company in 1999.

Note 2  Segmental information

Micro Focus operates in one business  segment - the development and marketing of
computer software  products and related  services.  The following table analyses
revenue by geographical area, based on customer location:

                              1998        1997        1996
- - --------------------------------------------------------------------------------
                           GBP'000     GBP'000     GBP'000
- - --------------------------------------------------------------------------------
United Kingdom              11,864       6,811       7,178
United States               49,037      38,640      42,824
Europe (excluding U.K.)     18,498      19,297      19,400
Japan                        3,964       3,519       2,720
Other                       13,652       4,822       5,136
- - --------------------------------------------------------------------------------
                            97,015      73,089      77,258
- - --------------------------------------------------------------------------------

The following table analyses worldwide operations by geographical area, based on
the location of Micro Focus facilities.

                             1998        1997       1996
- - --------------------------------------------------------------------------------
                           GBP'000     GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Revenue:
   United Kingdom           43,249      33,974      33,988
   United States            56,846      42,856      49,503
   Europe (excluding U.K.)  23,554      20,588      20,196
   Other                     7,859       1,910       1,300
- - --------------------------------------------------------------------------------
                           131,507      99,328     104,987
- - --------------------------------------------------------------------------------
Inter-segment revenue:
   United Kingdom          (21,003)    (15,900)    (16,728)
   United States            (4,199)     (3,501)     (4,790)
   Europe (excluding U.K.)  (9,077)     (6,381)     (5,362)
   Other                      (213)       (457)       (849)
- - --------------------------------------------------------------------------------
                            97,015      73,089      77,258
- - --------------------------------------------------------------------------------
Operating profit/(loss):
   United Kingdom            5,498      (2,960)      1,350
   United States             1,041      (4,699)     (4,429)
   Europe (excluding U.K.)     896        (220)     (5,097)
   Other                     5,301         371        (458)
- - --------------------------------------------------------------------------------
                            12,736      (7,508)     (8,634)
- - --------------------------------------------------------------------------------
Net operating assets/(liabilities):
   United States            14,174      16,075      20,264
   United Kingdom            2,930      (8,199)     (3,087)
   Europe (excluding U.K.)  (4,122)      2,988       9,176
   Other                     2,521         (16)       (558)
- - --------------------------------------------------------------------------------
                            15,513      10,848      25,795
- - --------------------------------------------------------------------------------


Inter-segment  revenue  principally  represents  licence  fees and  charges  for
research and development  between locations.  Operating  profit/(loss)  excludes
interest    income   and   expense   and,    correspondingly,    net   operating
assets/(liabilities)   exclude   interest-bearing  assets  and  liabilities.   A
reconciliation of the net operating  assets/(liabilities)  as shown above to net
assets as shown in the balance sheet is as follows:

                             1998        1997       1996
- - --------------------------------------------------------------------------------
                            GBP'000     GBP'000    GBP'000
- - --------------------------------------------------------------------------------
Net operating assets        15,513      10,848      25,795
Cash and bank loans         50,511      44,725      38,972
Investment in own shares     4,886       5,634       5,634
Finance lease obligations      (18)        (83)       (214)
- - --------------------------------------------------------------------------------
Net assets                  70,892      61,124      70,187
- - --------------------------------------------------------------------------------

                                       59
<PAGE> 40

Note 3  Acquisitions


In  the  current  year  Micro  Focus  completed  two  acquisitions  for a  total
consideration of GBP 12,679,000 in cash and shares.

On April 30 1997 the Company  acquired all of the share capital of Millennium UK
Limited  ("Millennium"),   a  provider  of  consulting  and  project  management
services,  for a  consideration  of GBP 4,000,000  paid in a combination  of GBP
2,000,000  in cash and the issuance of 149,142  ordinary  shares in the Company.
The transaction has been accounted for as an acquisition and,  accordingly,  the
results of operations and cash flows of Millennium have been combined with those
of Micro Focus for the nine-month period subsequent to April 30 1997.

The acquisition cost has been allocated between the identifiable tangible assets
and liabilities of Millennium  based on their  respective  fair values,  and the
excess has been allocated to goodwill, as shown in the following table.

- - --------------------------------------------------------------------------------
                        Net assets   Fair value Fair values on
                          acquired  adjustments    acquisition
                           GBP'000      GBP'000        GBP'000
- - --------------------------------------------------------------------------------
Cash                           (31)         -          (31)
Accounts receivable            379          -          379
Other current assets            45          -           45
Tangible fixed assets           20          -           20
Current liabilities           (570)         -         (570)
- - --------------------------------------------------------------------------------
Total net assets              (157)         -         (157)
- - --------------------------------------------------------------------------------
Goodwill arising                                     4,157
- - --------------------------------------------------------------------------------
                                                     4,000
- - --------------------------------------------------------------------------------
Purchase consideration payable to vendors            4,000
- - --------------------------------------------------------------------------------

Goodwill arising on the acquisition has been charged to reserves.

Millennium  reported a loss after  taxation of GBP 229,000 in its financial year
ended  December 31 1996.  In the  subsequent  four month period to April 30 1997
Millennium  recorded a profit after taxation of GBP 19,000.  In the period since
acquisition, Millennium contributed GBP 48,000 to the group's net operating cash
flows and utilised GBP 44,000 for capital expenditure.

Subsequent to the acquisition, costs amounting to GBP 200,000 have been incurred
in connection with a reorganisation  of the business of Millennium.  These costs
are included in general and administrative costs in the current year.

On January 20 1998 the Company  completed the  acquisition  of XDB Systems,  Inc
("XDB"). XDB was acquired in exchange for 378,395 ordinary shares in the Company
and the exchange of XDB stock options for Micro Focus options, which represented
a total value of GBP 8,679,000 on the date the acquisition was completed. XDB, a
privately-held corporation based in Maryland, USA, is a provider of DB2 database
development,  maintenance and connectivity  solutions.  The transaction has been
accounted for as an acquisition. Accordingly, the results of operations and cash
flows of XDB have  been  combined  with  those of  Micro  Focus  for the  period
subsequent to January 20 1998.

The acquisition cost has been allocated between the identifiable tangible assets
and liabilities of XDB based on their respective fair values, and the excess has
been allocated to goodwill, as shown in the following table.

- - --------------------------------------------------------------------------------
                            Fair value adjustments
- - --------------------------------------------------------------------------------
                               Accounting
                  Net assets       policy         Fair values on
                    acquired      changes            acquisition
                     GBP'000      GBP'000   Other        GBP'000
- - --------------------------------------------------------------------------------
Cash                     992         -        -           992
Accounts receivable    2,442      (707)       -         1,735
Other current assets     116         -        -           116
Tangible fixed assets    276         -        -           276
Current liabilities   (2,093)        -       78       (2,015)
Deferred taxation        754         -     (754)           -
- - --------------------------------------------------------------------------------
Total net assets       2,487      (707)    (676)        1,104
- - --------------------------------------------------------------------------------
Goodwill arising                                        7,575
- - --------------------------------------------------------------------------------
                                                        8,679
- - --------------------------------------------------------------------------------
Purchase consideration payable to vendors               8,679
- - --------------------------------------------------------------------------------

The fair value  adjustments  relate to: - the deferral of previously  recognised
revenue totalling GBP 707,000 to reflect  compliance with the Company's existing
revenue recognition policy - reductions of GBP 78,000 to accruals established by
XDB to provide for costs  incurred  during 1998 - the  elimination of a deferred
tax asset amounting to GBP 754,000 which had been established in accordance with
U.S. accounting principles.

The  acquisition  of XDB was  completed  shortly  before the end of the  current
financial year and  consequently  fair values on acquisition have been estimated
based on information  currently  available.  Any additional  adjustments to fair
values  arising on final  review will be disclosed  in the  Company's  financial
statements for the year ended January 31 1999.

                                       60
<PAGE> 41

In addition to the above adjustments,  provisions  amounting to GBP 122,000 have
been recorded for the estimated costs of  rationalisation  and reorganisation of
the acquired business,  and charged to general and  administrative  costs in the
profit and loss account.

Goodwill arising on the acquisition has been charged to reserves.

XDB's loss after  taxation in its  financial  year ended January 31 1997 was GBP
2,642,000.  In the  subsequent  pre-acquisition  period from  February 1 1997 to
January 20 1998 XDB recorded a loss after  taxation of GBP  671,000.  XDB's cash
flows for the period of ownership were not material.

Note 4  Research and development costs

- - --------------------------------------------------------------------------------
                              1998        1997        1996
                           GBP'000     GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Research and
   development costs,
   before capitalization    17,602      19,235      23,423
Costs capitalized as 
   software product assets (5,688)     (5,258)     (9,882)
Amortisation of
   capitalized costs         7,765       8,067       8,805
 ................................................................................
                            19,679      22,044      22,346
Exceptional items (note 8): 17,602      19,235      23,423
Restructuring costs:
   - accelerated amortisation    -           -       3,834
   - other costs                 -       2,255         671
- - --------------------------------------------------------------------------------
                            19,679      24,299      26,851
- - --------------------------------------------------------------------------------

Note 5  Operating profit/(loss)

Operating profit/(loss) is stated after charging:
- - --------------------------------------------------------------------------------
                              1998        1997         1996
                           GBP'000     GBP'000      GBP'000
- - --------------------------------------------------------------------------------
Auditors' remuneration:
   audit services: U.K.        117         105          96
   audit services: overseas    110          93         100
   non-audit services: U.K.    230         181         141
   non-audit services: overseas289         218         179
Operating lease rentals
   equipment                   756         743         903
   land and buildings        1,780       1,811       2,137
Depreciation to leased assets   39          39         118
Other depreciation and
   amortisation              4,534       5,616       6,068
- - --------------------------------------------------------------------------------

The profit  attributable to the ordinary  shareholders of Micro Focus Group Plc,
dealt with in the financial statements of Micro Focus, is GBP 805,000 (1997: GBP
716,000;  1996: GBP 1,449,000).  There were no other movements on reserves other
than the movement on share premium shown on page 56.

Note 6  Directors and employees

An  analysis  of the  directors'  remuneration  pension  entitlements  and share
options is set out in the Executive Remuneration  Committee's Report on pages 42
and 43.

The average weekly number of staff employed by Micro Focus during the year was:
- - --------------------------------------------------------------------------------
                              1998        1997        1996
                            number      number      number
- - --------------------------------------------------------------------------------
U.K.                           252         255         302
U.S.                           355         310         355
Other                          112          81          78
- - --------------------------------------------------------------------------------
                               719         646         735
- - --------------------------------------------------------------------------------

Staff costs, which include salaries, bonus and commissions, amounted to:

- - --------------------------------------------------------------------------------
                              1998        1997        1996
                           GBP'000     GBP'000     GBP'000
- - --------------------------------------------------------------------------------
U.K.                        10,324       9,173      10,167
U.S.                        22,803      16,758      17,801
Other                        5,184       3,554       3,856
- - --------------------------------------------------------------------------------
                            38,311      29,485      31,824
Social security costs        2,979       2,797       2,884
Other pension costs            432         437         596
- - --------------------------------------------------------------------------------
                            41,722      32,719      35,304
- - --------------------------------------------------------------------------------

Other  pension  costs  principally  represent  amounts  paid by  Micro  Focus to
personal pension schemes operated by its employees. In the United Kingdom, Micro
Focus   matches   contributions   made   by   participating   employees   up  to
certainpredetermined  thresholds.  Arrangements for employees in other countries
have been  established  on  similar  bases,  subject  to local  regulations  and
practices in the countries concerned.

Note 7 Interest expense

- - --------------------------------------------------------------------------------
                               1998        1997        1996
                            GBP'000     GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Finance charges payable under
   finance leases                5          18          74
On bank loans and overdrafts    65           3           -
- - --------------------------------------------------------------------------------
                                70          21          74
- - --------------------------------------------------------------------------------

                                       61
<PAGE> 42

Note 8  Exceptional items

Exceptional  items  recorded  in the year ended  January 31 1997  represented  a
charge of GBP  5,195,000  for  restructuring.  The charge  consists of the costs
associated  with a reduction  in the  Company's  workforce of  approximately  65
people,  facility  closures  and  consolidations,  and  asset  write-downs.  All
outstanding amounts due under the restructuring were settled prior to January 31
1998.

Exceptional  items  recorded in the year ended  January 31 1996  consisted  of a
charge of GBP 6,667,000 for  restructuring and a credit of GBP 666,000 resulting
from the adoption of Abstract 13  "Accounting  for ESOP Trusts" which was issued
by the Urgent Issues Task Force of the Accounting  Standards Board in June 1995.
Restructuring  costs of GBP 3,125,000  announced in May 1995 related to employee
terminations, closure of surplus office facilities, and fixed asset write-downs.
Additional  asset  write-downs  of GBP  3,542,000  booked in  January  1996 were
primarily  the result of a review into the  carrying  value of software  product
assets.

Note 9   Taxation

The taxation charge for the year consists of the following:

- - --------------------------------------------------------------------------------
                              1998         1997        1996
                           GBP'000      GBP'000     GBP'000
- - --------------------------------------------------------------------------------
U.K. corporation tax         3,244         237         133
Deferred taxation              (71)        870        (458)
Double taxation relief        (162)       (174)        105
Overseas taxation:
   U.S. federal                542           4           5
   U.S. state                  128           1           -
   Other                       958         276        (118)
 ................................................................................
                             4,639       1,214        (543)
Taxation underprovided/
   (overprovided)
   in previous years
Corporation tax                  -         258           -
Deferred taxation              152           -         202
Overseas taxation:
   U.S. federal                  -           -         193
   U.S. state                    -           -          (2)
   Other                         -           -          78
- - --------------------------------------------------------------------------------
                             4,791       1,472         (72)
- - --------------------------------------------------------------------------------

The effective tax rate in 1998 is 31.5%,  which compares to the applicable  U.K.
corporate tax rate of 31.3%.

In prior years the effective tax rate was significantly  distorted,  principally
as a result of losses  incurred  in the United  States  which can only be offset
against  profits  arising  in future  periods,  and the  impact of  disallowable
exceptional  items.  The  corporation  tax  returns of certain  U.S.  subsidiary
undertakings are under examination by the U.S.  Internal Revenue Service,  which
has proposed certain  adjustments.  The Company believes that the outcome of the
examination  will not give  rise to any  material  adjustment  to the  financial
statements.

Note 10  Earnings/(loss) per share

Earnings/(loss) per share is computed on the bases set out in note 1.

- - --------------------------------------------------------------------------------
                                   1998        1997       1996
- - --------------------------------------------------------------------------------
Basic earnings per share:
   Profit/(loss) after taxation    10,426    (7,281)     (6,470)
   Ordinary shares
      (weighted average)           15,373    15,156      14,843
Diluted earnings per share:
   Adjusted profit/(loss)
      after taxation               11,180    (7,281)     (6,470)
   Ordinary shares
      (weighted average)           17,199    15,156      14,843


Pro-forma  earnings per share data,  based on ordinary shares in issue following
the 5-for-1  sub-division of the Company's ordinary shares on March 13 1998 (see
note 22 to the financial statements on page 67) are also shown on the profit and
loss account.

Note 11  Intangible fixed assets

Intangible fixed assets consist of software product assets, as follows:

- - ------------------------------------------------------------------------------- 
                                                         Net book          
                              Cost     Amortisation         value
                           GBP'000          GBP'000       GBP'000
- - --------------------------------------------------------------------------------
At January 31 1997          74,216           59,626         14,590
Currency fluctuations         (755)          (636)          (119)
Additions                     5,688            -            5,688
Amortisation for the year        -           7,765          (7,765)
- - --------------------------------------------------------------------------------
At January 31 1998          79,149           66,755         12,394
- - --------------------------------------------------------------------------------

                                       62

<PAGE> 43

Note 12   Tangible fixed assets

<TABLE>
<CAPTION>

(a) Micro Focus:
- - -------------------------------------------------------------------------------------------------------------------------------
                                                                                   Computer and
                                            Freehold                             communications
                                            land and     Leasehold        Office      equipment  Transportation
                                           buildings  Improvements     equipment   and software       equipment     Total
                                             GBP'000       GBP'000       GBP'000        GBP'000         GBP'000   GBP'000
- - -------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>         <C>            <C>          <C>            <C>           <C>
Cost:
At January 31 1997                             13,556       840           4,690        23,954          292         43,332
Currency fluctuations                             -        (60)           (101)         (457)          (2)          (600)
Additions                                        272      1,795           1,308         5,157          27           8,560
Disposals                                         -         -           (1,246)         (834)        (191)        (2,271)
- - ---------------------------------------------------------------------------------------------------------------------------
At January 31 1998                             13,828     2,575           4,651        27,820         126          49,021
- - ---------------------------------------------------------------------------------------------------------------------------
Depreciation:
At January 31 1997                              436       760            3,312         18,118         163          22,789
Currency fluctuations                            -       (28)             (52)          (347)         (2)           (415)
Provision for the year                          223       85               403          3,810          9            4,534
Disposals                                        -        -              (965)          (659)        (100)        (1,724)
At January 31 1998                              659       817            2,698         20,922         70           25,184
Net book values:
At January 31 1997                           13,120       80             1,378          5,836         129          20,543
At January 31 1998                           13,169      1,758           1,955          6,898         56           23,837
- - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

Freehold  land and  buildings  includes  capitalised  interest  of GBP  385,000.
Transportation equipment includes assets held under finance leases as follows:
                                                
- - --------------------------------------------------------------------------------
                                              Cost   Netbook
                                      depreciation     value
                            GBP'000        GBP'000   GBP'000
- - --------------------------------------------------------------------------------
At January 31 1997             125          66          59
Provision for the year           -           -           -
Disposals                        -           -           -
- - --------------------------------------------------------------------------------
At January 31 1998             125          66          59
- - --------------------------------------------------------------------------------

(b) Company:

The Company's  tangible  fixed assets  consist of freehold  land and  buildings,
valued at cost which includes capitalised interest of GBP 385,000.

- - --------------------------------------------------------------------------------
                                             Cost       Netbook
                                     depreciation         value
                            GBP'000       GBP'000       GBP'000
- - --------------------------------------------------------------------------------
At January 31 1997           3,088          96           2,992
Provision for the year           -          21           (21)
- - --------------------------------------------------------------------------------
At January 31 1998           3,088         117           2,971
- - --------------------------------------------------------------------------------

                                       63
<PAGE> 44

Note 13  Investments

(a)  Micro Focus:

Investment in own shares  represents the Company's  ordinary  shares acquired by
Micro Focus Trustees Limited on behalf of the Micro Focus Group Employee Benefit
Trust 1994 ("the Trust"), at cost:

- - --------------------------------------------------------------------------------
                                           1998        1997
                                        GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Beginning of year                        5,634       5,634
Sold on exercise of options               (748)          -
- - --------------------------------------------------------------------------------
End of year                              4,886       5,634
- - --------------------------------------------------------------------------------

As at January 31 1998 the Trust owned 757,369 shares with a nominal value of GBP
75,737,  and options have been granted to employees to purchase up to 634,245 of
such shares (see note 21 to the  financial  statements  on page 66).  The market
value of these shares was GBP 20,729,000  (January 31 1997: GBP  9,656,000);  if
they had been sold at this value a liability to corporation tax of approximately
GBP 4,500,000  (January 31 1997: GBP 1,100,000) would have arisen. The Trust has
not waived its right to dividends in respect of this shareholding.The assets and
liabilities of the Trust, as well as its operating  costs, are included in Micro
Focus' consolidated financial statements.

(b) Company:
- - --------------------------------------------------------------------------------
                                           1998       1997
                                        GBP'000    GBP'000
- - --------------------------------------------------------------------------------
Investments in subsidiary undertakings:
Beginning of year                       27,175     27, 685
Acquisitions (note 3):                  12,679           -
Additions                                  309           -
Effect of exchange rate changes             37        (510)
- - --------------------------------------------------------------------------------
End of year                             40,200      27,175

Investment in own shares (see (a) above):
End of year                              4,886       5,634
- - --------------------------------------------------------------------------------
                                        45,086     32, 809
- - --------------------------------------------------------------------------------

The principal subsidiary undertakings, all of which are wholly-owned, are:

- - --------------------------------------------------------------------------------
                                         Country of incorporation
- - --------------------------------------------------------------------------------
Micro Focus Limited                               U.K. (1)
Micro Focus International Limited                 U.K. (2)
Micro Focus Holdings Limited                      U.K. (1)
Micro Focus Incorporated                        U.S.A. (2)
XDB Systems, Inc.                               U.S.A. (1)
Micro Focus Japan                                Japan (2)
Micro Focus GmbH                               Germany (2)
Micro Focus SARL                                France (2)
Micro Focus SA                                   Spain (2)
Micro Focus Investments Limited                 Jersey (3)
System Focus BV                            Netherlands (2)
Micro Focus Technology NV         Netherlands Antilles (2)
- - --------------------------------------------------------------------------------

(1) Held directly by the Company
(2) Held by a subsidiary undertaking
(3) Held  directly  by  the  Company,  operating  as  a  financing  company. The
    activities of the other subsidiary  undertakings are described in the 
    Directors' Report.

Note 14  Stocks

The  replacement  value of stocks is not  considered to be materially  different
from their balance sheet values.

Note 15  Debtors

- - --------------------------------------------------------------------------------
                                          1998        1997
                                       GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Trade debtors                           29,145      12,672
Other debtors and prepaid expenses       1,728       1,556
- - --------------------------------------------------------------------------------
                                        30,873      14,228
- - --------------------------------------------------------------------------------

Trade debtors include GBPnil (1997: GBP 1,693,000) which is due more than twelve
months from the balance sheet date.  Other debtors and prepaid  expenses include
loans to an officer of Micro Focus  totalling  GBP nil (1997:  GBP 57,000),  and
amounts due more than twelve  months from the balance  sheet date  totalling GBP
74,000 (1997: GBP 164,000).

                                       64
<PAGE> 45

Note 16  Creditors: amounts falling due within one year

- - --------------------------------------------------------------------------------
                                               1998       1997
                                            GBP'000    GBP'000
- - --------------------------------------------------------------------------------
Bank loans                                   1,007           -
Obligations under finance leases (note 18)       6          68
Trade creditors                              4,241       3,054
Current corporation tax                      6,428       2,590
Other taxes and social security costs        1,725       1,129
Product royalties and purchases                845         602
Accrued employees compensation
   and commissions                           7,481       3,632
   Accrued expenses                          4,750       1,556
- - --------------------------------------------------------------------------------
                                            26,483      16,180
- - --------------------------------------------------------------------------------

The  bank  loan   represents   borrowings   against   an   unsecured   revolving
multi-currency  loan  facility,  under  the  terms of which  financing  of up to
GBP 5,000,000,  or its  equivalent in such other  currency as the Company may
determine,  is available until January 2001. Borrowings under this facility bear
interest at 0.75% above the London Interbank Offered Rate ("LIBOR").  The amount
outstanding  against  this  credit  line at  January 31 1998 was drawn in French
Francs, and was incurring interest at 3.6% per annum.

Accrued  expenses  includes  GBP 116,000  (1997:  GBP  123,000) in respect of an
unfunded  defined benefit scheme operated by a foreign  subsidiary  undertaking,
and other  outstanding  contributions  payable by Micro Focus in connection with
employees' pension arrangements.

Note 17  Creditors: amounts falling due after more than one year

Creditors  due  after  more  than one year  represent  obligations  under  lease
commitments (see note 18).

Note 18  Lease commitments

Financial  commitments  for future  periods under lease  agreements  existing at
January 31 1998 are as follows:

Finance leases:
- - --------------------------------------------------------------------------------
                                              1998       1997
                                           GBP'000    GBP'000
- - --------------------------------------------------------------------------------
Amounts payable within one year                 6          71
Amounts payable from one to two years          15          15
- - --------------------------------------------------------------------------------
                                               21          86
Less finance charges allocated to
   future periods                               -          (3)
- - --------------------------------------------------------------------------------
                                               21          83
- - --------------------------------------------------------------------------------
Finance leases are shown as:
Amounts due within one years (note 16)          6          68
Amounts due after more than one year           12          15
- - --------------------------------------------------------------------------------
                                               18          83
- - --------------------------------------------------------------------------------
Operating leases:
- - --------------------------------------------------------------------------------
                                  Land and buildings                     Other
                                   1998         1997         1998         1997
                                GBP'000      GBP'000      GBP'000      GBP'000
- - --------------------------------------------------------------------------------
Annual commitment 
under leases which expire:
   within one year                 263       1,117             4         114
   in the second to fifth
      years inclusive            1,576         648           541         462
   thereafter                      469         168             -           -
- - --------------------------------------------------------------------------------
                                 2,308       1,933           545         576
- - --------------------------------------------------------------------------------

Note 19  Capital commitments

At January 31 1998 and  January 31 1997  Micro  Focus had no  material  capital
expenditure commitments.

                                       65
<PAGE> 46

Note 20  Deferred taxation

Deferred taxation has been fully provided as follows:

(a)  Micro Focus:

- - --------------------------------------------------------------------------------
                                          1998         1997
                                       GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Capital allowances in advance
   of depreciation and amortisation         89         169
Other timing differences                 6,318       6,070
- - --------------------------------------------------------------------------------
                                         6,407       6,239
- - --------------------------------------------------------------------------------


The movement of deferred taxation during the year is as follows:

- - --------------------------------------------------------------------------------
                                          1998        1997
                                       GBP'000     GBP'000
- - --------------------------------------------------------------------------------
Balances, beginning of year              6,239       5,454
Movement on captital allowances
   in advance of depreciation
   and amortisation                        (80)       (140)
Movement in other timing differences       248         925
- - --------------------------------------------------------------------------------
Balances, end of year                    6,407       6,239
- - --------------------------------------------------------------------------------

(b)  Company:
- - --------------------------------------------------------------------------------
                                         1998         1997
                                      GBP'000      GBP'000
- - --------------------------------------------------------------------------------
Capital allowances in advance
   of depreciation and amortisation         19          19
- - --------------------------------------------------------------------------------
                                            19          19
- - --------------------------------------------------------------------------------

Note 21  Share option plans

The  Company's  share option  plans  provide for the grant of options to acquire
shares to persons who devote substantially all their working time to Micro Focus
and such other eligible  persons as the Board may determine.  The exercise price
of options issued under these plans is 100% of the fair market value at the time
such  options are  granted.  Options  are  generally  exercisable  in five equal
cumulative  annual  installments  commencing  one year  after the date of grant.
Unexercised  options lapse when the optionholder  ceases to be employed by Micro
Focus or at a  predetermined  expiry  date (of up to ten years  from the date of
grant), whichever occurs first.

The 1996  Share  Option  Plan was  approved  by  shareholders  in June  1996 and
authorised  the Company to grant  options for up to a maximum of 757,369  shares
(representing 5% of the issued share capital of the Company at that time);  such
authority will expire on June 18 1999. Prior to 1996, authority to issue options
under similar terms had been granted  pursuant to the 1991 Share Option Plan and
the  1983-1984  Share  Option Plan.  Such  authorities  expired  in1996 and 1991
respectively.  At January 31 1998 1,687,580  options were issued and outstanding
under the plans,  and a further  319,253  which had been  approved  for grant by
shareholders under the 1996 Share Option Plan were currently unissued.

In 1994 the Micro  Focus Group  Employee  Benefit  Trust 1994 ("the  Trust") was
established to further the Company's  policy of encouraging  share  ownership by
its  employees.  Under the terms of the  Trust,  Micro  Focus  Trustees  Limited
("MFTL") is  permitted  to acquire  ordinary  shares in the Company and to issue
options for those shares to  directors  and  employees.  At January 31 1998 MFTL
owned 793,713 shares,  and options granted by MFTL to purchase  634,245 of these
shares were outstanding. Options which had been granted for an additional 22,000
shares  prior  to their  acquisition  by MFTL  also  remained  outstanding.  The
remaining 105,220 option shares were available for future grant. The shares held
by the  Trust  are  included  in  Investments  (see  note  13 to  the  financial
statements on page 64).

Pursuant to the  agreement to acquire XDB  Systems,  Inc.  ("XDB"),  the Company
assumed  XDB's 1992 Share  Option  Plan and 1996 Share  Option  Plan.  Under the
agreement,  holders of XDB options are entitled to exercise  their option shares
in return for ordinary  shares in the Company.  At January 20 1998,  the date of
the merger,  XDB option  holders  held  40,042  options in the Company at prices
between $7.95 and $37.06 and  denominated  in U.S.  dollars.  At January 31 1998
30,056 of these option shares remained outstanding.

                                       66
<PAGE> 47

Share option activity under the plans was as follows:

- - --------------------------------------------------------------------------------
                                   Number           Option price
                                of shares              per share
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1995   1,728,874         GBP 2.20-GBP 28.83
Options granted                   603,795         GBP 5.42-GBP 8.20
Options exercised                (114,865)        GBP 2.20-GBP 5.42
Options cancelled                (159,035)        GBP 2.20-GBP 28.83
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1996   2,058,769         GBP 5.42-GBP 28.83
Options granted                 2,300,830         GBP 5.83-GBP 9.70
Options exercised                 (24,156)        GBP 5.42-GBP 9.66
Options cancelled              (1,840,411)        GBP 5.42-GBP 28.83
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1997   2,495,032         GBP 5.42-GBP 21.61
Options granted                 1,324,545         GBP 4.85-GBP 22.60
Options exercised                (310,741)        GBP 5.42-GBP 18.52
Options cancelled              (1,134,955)        GBP 4.85-GBP 22.60
- - --------------------------------------------------------------------------------
Outstanding, January 31, 1998   2,373,881         GBP 4.85-GBP 22.60
- - --------------------------------------------------------------------------------

The total of 2,373,881 options  outstanding at January 31 1998 is represented by
1,717,636  unissued  shares  (1,687,580  issued  under the Micro Focus plans and
30,056 pursuant to the XDB plans) and 656,245 issued shares held by MFTL.

The outstanding  options are exercisable  between 1998 and 2007; the proceeds on
exercise  at  January  31 1998  would be GBP  21,579,000  (January  31  1997:GBP
19,790,000).

At January 31 1998 options for 254,000 shares (January  311997:  168,000 shares)
were  currently  exercisable  at prices  per share of  between  GBP 5.42 and GBP
22.60;  the proceeds on exercise of such options at January 31 1998 would be GBP
2,586,000 (January 31 1997: GBP 2,095,000).
                                 
Note 22  Post-balance sheet event

On March 12 1998 shareholders  approved a 5-for-1  sub-division of the Company's
ordinary shares ("the Stock Split".) The sub-division became effective as of the
close of business on Friday,  March 13 1998. The Company's  American  Depository
Shares  ("ADSs"),  which are  traded on the  Nasdaq  Stock  Market in the United
States,  did not split,  although the  conversion  rights of such ADSs have been
adjusted such that each ADS now represents 5 ordinary shares.

                                       67




<PAGE> 1

EXHIBIT 23.01


                 CONSENT OF ERNST & YOUNG, INDEPENDENT AUDITORS


We consent to the incorporation by reference in the Annual Report (Form 20-F) of
Micro  Focus  Group Plc of our  reports  dated May 1, 1998 with  respect  to the
consolidated  financial  statements  of Micro Focus Group Plc for the year ended
January  31,  1998  included  in its 1998  Annual  Report  to  Shareholders  and
furnished  to the  Securities  and Exchange  Commission  pursuant to a Report of
Foreign Issuer (Form 6-K).


Our audits also included the financial  statement schedules of Micro Focus Group
Plc  listed  in  Item  19(a).  These  schedules  are the  responsibility  of the
Company's  management.  Our responsibility is to express an opinion based on our
audits. In our opinion,  based on our audits, the financial  statement schedules
referred to above, when considered in relation to the basic financial statements
taken as a whole,  present fairly in all material  respects the  information set
forth therein.




/s/ Ernst & Young

Ernst & Young
May 27, 1998
Reading, England





<PAGE> 1


EXHIBIT 23.02


                 CONSENT OF ERNST & YOUNG, INDEPENDENT AUDITORS


We consent to the  incorporation  by  reference  in the  Company's  Registration
Statements of Form S-8 (Nos. 333-24867 and 333-45701) pertaining to the employee
share plans named on the facing sheets  thereof of our reports dated May 1, 1998
with respect to the consolidated  financial  statements of Micro Focus Group Plc
for the year ended  January  31,  1998  included  in its 1998  Annual  Report to
Shareholders and furnished to the Securities and Exchange Commission pursuant to
a Report of Foreign Issuer (Form 6-K).




/s/ Ernst & Young

Ernst & Young
May 27, 1998
Reading, England




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