TRANSACTION NETWORK SERVICES INC
8-K/A, 1998-05-13
TELEGRAPH & OTHER MESSAGE COMMUNICATIONS
Previous: GREAT AMERICAN COOKIE CO INC, 10-Q, 1998-05-13
Next: ESSEX PROPERTY TRUST INC, S-3/A, 1998-05-13



<PAGE>


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 8-K/A
                                 Amendment No. 1

                Current Report Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act of 1934

                                February 27, 1998
                                -----------------
                Date of Report (Date of earliest event reported)



                       TRANSACTION NETWORK SERVICES, INC.
                       ----------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                        0-23856               54-1555332
         --------                        -------               ----------
 (State or other jurisdiction          (Commission             (IRS Employer
 of incorporation or organization)      File No.)           Identification No.)



                1939 Roland Clarke Place, Reston, Virginia 20191
                ------------------------------------------------
              (Address of principal executive offices and zip code)


                                 (703) 453-8300
                                 --------------
              (Registrant's telephone number, including area code)


<PAGE>


ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS.

         The undersigned registrant, in order to provide the financial 
statements required to be included in the Current Report on Form 8-K dated 
March 9, 1998 in connection with the acquisition of certain assets and the 
assumption of certain liabilities of SunTech Processing Systems, LLC, hereby 
amends the following items, as set forth in the pages attached hereto.

ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

(a)      Financial Statements of Business Acquired.

         Report of Independent Certified Public Accountants 
         SunTech Processing Systems, LLC balance sheet as of December 31, 1997
         SunTech Processing Systems, LLC statement of operations for the year 
         ended December 31, 1997 
         SunTech Processing Systems, LLC statement of changes in members'
         equity for the year ended December 31, 1997
         SunTech Processing Systems, LLC statement of cash flows for the year
         ended December 31, 1997 
         SunTech Processing Systems, LLC notes to financial statements

(b)      Pro Forma Financial Information.

         Transaction Network Services, Inc. pro forma balance sheet as of
         December 31, 1997 (unaudited) 
         Transaction Network Services, Inc. pro forma statement of operations
         for the year ended December 31, 1997 (unaudited) 
         Explanatory notes to pro forma financial statements

(c)      Exhibits

         23.1 Consent of Independent Certified Public Accountants


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT



To the Members
of SunTech Processing Systems, LLC

We have audited the accompanying balance sheet of SunTech Processing Systems, 
LLC (a Texas Limited Liability Company) as of December 31, 1997, and the 
related statements of income, retained earnings, and cash flows for the year 
then ended. These financial statements are the responsibility of the Company's 
management. Our responsibility is to express an opinion on these financial 
statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the financial position of SunTech Processing Systems, 
LLC as of December 31, 1997, and the results of its operations and its cash 
flows for the year then ended in conformity with generally accepted accounting 
principles.
                                             /s/ _____________________

                                             CHESHIER & FULLER, L.L.P.

Dallas, Texas
April 24, 1998


<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                                  BALANCE SHEET
                                DECEMBER 31, 1997


                                     ASSETS

<TABLE>
<CAPTION>

<S>                                                        <C>
CURRENT ASSETS:
     Cash and cash equivalents                               $    323,104
     Cash segregated for benefit of customers                     470,933
     Accounts receivable, net of allowance for
         doubtful accounts of $40,471                             465,181
     Inventory                                                    160,053
     Other current assets                                          24,563
                                                           --------------

         Total current assets                                   1,443,834
                                                           --------------

PROPERTY AND EQUIPMENT, NET                                       977,235

COMPUTER SOFTWARE, NET                                            500,435

OTHER ASSETS                                                        4,224
                                                           --------------

         Total assets                                         $ 2,925,728
                                                           --------------
                                                           --------------

                         LIABILITIES AND MEMBERS' EQUITY

CURRENT LIABILITIES:                               
     Accounts payable                                        $    211,286
     Due to customers                                             405,950
     Accrued payroll due to related party                          53,865
     Accrued expenses                                             297,590
                                                           --------------

         Total current liabilities                                968,691
                                                           --------------

COMMITMENTS AND CONTINGENCIES

MEMBERS' EQUITY:
     Class A member                                             2,000,000
     Class B members                                              657,037
     Loan to member                                              (700,000)
                                                           --------------

         Total members' equity                                  1,957,037
                                                           --------------

         Total Liabilities and Members' Equity                $ 2,925,728
                                                           --------------
                                                           --------------

</TABLE>

       The accompanying notes are an integral part of this balance sheet.


<PAGE>

                         SUNTECH PROCESSING SYSTEMS, LLC
                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1997


<TABLE>


<S>                                                                 <C>
Revenues (including $936,258 from a related party - Note 3)         $  4,668,763
Cost of processing services                                              981,957
                                                                  --------------

         Gross Profit                                                  3,686,806
                                                                  --------------

Other operating expenses:
     Engineering, research and development                               369,663
     Selling, general and administrative (including leased
      workforce costs of $1,992,733 to a related party - Note 3)       3,325,278
     Depreciation                                                        139,060
     Amortization of software                                            157,048
                                                                  --------------

         Total other operating expenses                                3,991,049
                                                                  --------------

Loss from operations                                                    (304,243)

Other income (expenses)
     Loss on sale of assets                                             (158,761)
     Other expenses                                                      (21,755)
     Interest income                                                      44,363
                                                                  --------------

         Total other income (expenses)                                  (136,153)
                                                                  --------------

         Net Loss                                                   $   (440,396)
                                                                  --------------
                                                                  --------------

</TABLE>


    The accompanying notes are an integral part of this financial statement.


<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                     STATEMENT OF CHANGES IN MEMBERS' EQUITY
                      FOR THE YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>

                                     Class A               Class B               Note
                                     Member                Members             Receivable              Total
                                    ----------            ----------           ----------           -----------
<S>                                 <C>                   <C>                  <C>                  <C>   
Balance,
     December 31, 1996              $       --            $       --           $      --            $       --

Transfer of net assets,
     January 1, 1997                                       1,097,433                                 1,097,433

Cash contributed,
     March 31, 1997                  2,000,000                                                       2,000,000

Loan to member,
     September 3, 1997                                                          (700,000)             (700,000)

Net loss                                    --              (440,396)              --                 (440,396)
                                    ----------            ----------           ----------           -----------

Balance,
     December 31, 1997              $ 2,000,000           $  657,037           $(700,000)           $1,957,037
                                    ----------            ----------           ----------           -----------
                                    ----------            ----------           ----------           -----------

</TABLE>

    The accompanying notes are an integral part of this financial statement.

<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                             STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1997

<TABLE>

<S>                                                                                               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss                                                                                     $   (440,396)
     Adjustments to reconcile net loss to net cash provided by operating
         activities:
              Depreciation and amortization                                                            296,108
              Bad debt expense                                                                          40,471
              Loss on disposal of assets                                                               158,761
     Changes in operating assets and liabilities:
         Accounts receivable                                                                          (276,287)
         Inventory                                                                                    (339,259)
         Other current assets                                                                          (31,836)
         Other assets                                                                                    1,460
         Accounts payable                                                                              191,110
         Accrued payroll due to related party                                                           53,865
         Accrued expenses                                                                              297,590
         Due to customers                                                                             (228,469)
                                                                                                --------------

Net cash used by operating activities                                                                 (276,882)
                                                                                                --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment                                                              (661,635)
     Computer software costs                                                                          (447,116)
     Issuance of note receivable to member                                                            (700,000)
                                                                                                --------------

Net cash used in investing activities                                                               (1,808,751)
                                                                                                --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from Class A member contributions                                                      2,000,000
     Proceeds from Class B members' contributions                                                      879,670
                                                                                                --------------

Net cash provided by financing activities                                                            2,879,670
                                                                                                 -------------

Net increase in cash and cash equivalents                                                              794,037
Cash and cash equivalents, beginning of period                                                              --
                                                                                                --------------

Cash and cash equivalents, end of period                                                         $     794,037
                                                                                                --------------
                                                                                                --------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

There was no cash paid for interest or income taxes during the year.

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

Class B members contributed net assets of $217,763 in addition to cash.

</TABLE>

    The accompanying notes are an integral part of this financial statement.
<PAGE>

                         SUNTECH PROCESSING SYSTEMS, LLC
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

1.       ORGANIZATION AND DESCRIPTION OF BUSINESS

         DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

         SunTech Processing Systems, L.L.C. (the "Company"), was organized as a
         Texas Limited Liability Company on June 19, 1996 under the original
         name of Sun Network Acquisitions, L.L.C. The Company was dormant until
         January 1, 1997 when the electronic funds transfer ("EFT") processing
         segment assets and liabilities of Sun Network Technologies, L.L.C. were
         transferred to Sun Network Acquisitions, L.L.C. On March 27, 1997 Sun
         Network Acquisitions, L.L.C. changed its name to SunTech Processing
         Systems, L.L.C. The Company is engaged in providing EFT processing
         services in the United States. It also sells, leases and licenses
         equipment and computer software that supports the automated teller
         machine ("ATM") services offered by banks and other EFT processors.

         ALLOCATIONS AND DISTRIBUTIONS

         According to the Second Memorandum of Understanding ("Memorandum")
         between the Company, Cash Delivery Systems, LLC ("CDS") (formerly Sun
         Network Technologies, L.L.C.) and their members, cumulative net losses
         are first allocated to the Class B member owning 80% of the Company as
         long as such member has an economic interest greater than the net
         cumulative losses. At such time that cumulative net losses are zero;
         then and thereafter, profit and losses will be allocated to members in
         accordance with the relative relationship of their capital
         contributions.

         Also, according to the Memorandum, no distributions will be made to
         Class B members until all Class A preferred interests in both the
         Company and CDS have been paid or redeemed in full. No monies were
         available for distribution at December 31, 1997.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         USE OF ESTIMATES

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent assets and liabilities at the
         date of the financial statements and the reported amounts of income and
         expenses during the reporting period. Actual results could differ from
         those estimates.

         CASH AND CASH EQUIVALENTS

         The Company considers highly liquid investments with original 
         maturities of three months or less to cas equivalents.
<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

         CONCENTRATIONS OF CREDIT RISK

         Financial instruments which potentially subject the Company to
         concentrations of credit risk include cash, cash equivalents and
         accounts receivable. The Company maintains a significant portion of its
         cash and cash equivalents in two large financial institutions which
         management considers of high credit quality. Management believes
         concentration of credit risk with respect to accounts receivable is
         limited due to the high credit quality of the Company's primary
         customers, as well as the contractual right granted to the Company to
         access certain bank accounts owned by each customer to offset amounts
         owed by customer to Company. Trade accounts receivable from the
         Company's two largest customers aggregated $362,585 at December 31,
         1997.

         FAIR VALUE OF FINANCIAL INSTRUMENTS

         The carrying amounts of cash and cash equivalents, accounts receivable,
         accounts payable, accrued expenses and due to customers approximate
         fair value because of the short-term nature of the items. The carrying
         value of the note receivable approximates fair value due to the
         floating interest rate associated with the note.

         INVENTORY

         Inventory consists primarily of finished modems held for lease or sale,
         and modem parts and supplies used to build modems used to deliver EFT
         services over dial-up ATMs. Inventory is recorded at the lower of cost,
         as determined on a first in first out basis, or market.

         PROPERTY AND EQUIPMENT

         Property and equipment are recorded at cost. Depreciation is computed
         using the straight-line method over the estimated useful lives of the
         assets of five years.

         COMPUTER SOFTWARE

         Purchased computer software and internally developed computer software
         are amortized using the straight-line method over expected useful lives
         of five years.

         The Company's policy is to capitalize costs for internally developed
         software only after technological feasibility has been established. The
         Company expenses as research and development all costs associated with
         establishing technological feasibility.


<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

         DUE TO CUSTOMERS

         Cash dispensed from ATMs, along with applicable surcharge and
         interchange amounts connected with each ATM transaction, settle on a
         daily basis into a Company bank account. These funds belong to owners
         of each ATM and, as such, create a liability to the Company. Due to
         Customers is shown as an offsetting liability to certain cash in the
         Company's bank accounts. Dispense cash and surcharge fees are returned
         to the customer on a daily basis using the automated clearing house
         (ACH) network. Interchange fees accumulate in the due to customers
         account and are returned to customers at the end of each month.

         REVENUE RECOGNITION

         EFT processing revenues are recorded as services are performed. Lease
         revenues are earned under month to month agreements. Licensing revenues
         are earned monthly according to terms of licensing agreements. Revenues
         earned from the Company's two largest customers comprise 84% of
         revenues for the year ended December 31, 1997.

         ADVERTISING COSTS

         All nondirect-response advertising costs are expensed as incurred.
         Advertising costs were $162,619 for 1997.

         INCOME TAXES

         Under present income tax laws, the Company is not subject to Federal
         income taxes; therefore, no Federal taxes have been provided in the
         accompanying financial statements. The members include their respective
         share of Company income or losses in their individual Federal income
         tax returns.

3.       RELATED PARTY TRANSACTIONS

         The Company has a note receivable from the majority member in the
         amount of $700,000. This note bears interest at Libor plus 1% and is
         payable on demand. The Company considers the note receivable a
         short-term investment vehicle for its excess operating funds.


<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

3.       RELATED PARTY TRANSACTIONS, CONTINUED

         The Company leases its workforce from its majority member. The Company
         reimburses the member for the exact amount of salaries, wages, benefit
         costs, and payroll taxes incurred bi-weekly. The Company's leased
         workforce also participate in the member's Employee Stock Ownership and
         Savings Plan ("Plan"). The Plan requires the Company to contribute 3%
         of the participants' compensation and match one-half of the
         participants' contributions up to 6% of the participant's compensation.
         Contributions by the Company for 1997 totaled $53,711.

         The Company also provided ATM processing services for CDS through July
         1997.

4.       PROPERTY AND EQUIPMENT

         The major categories of property and equipment are summarized as
         follows:

<TABLE>
<CAPTION>

                                                                 December 31, 1997
                                                                 -----------------
      <S>                                                        <C>
             Office and computer equipment, furniture
                 and fixtures                                       $   712,540
             Automated teller equipment                                  93,057
             Equipment leased to customers                              489,181
             Leasehold Improvements                                      74,553
                                                                    -----------
                                                                      1,369,331
             Less accumulated depreciation and amortization            (392,096)
                                                                    -----------

                                                                    $   977,235
                                                                    -----------
                                                                    -----------

</TABLE>


5.       COMPUTER SOFTWARE DEVELOPMENT

         As of December 31, 1997, the Company had capitalized $641,281 of costs
         associated with the development of software and hardware that had been
         determined to be technologically feasible. Accumulated amortization as
         of December 31, 1997 was $140,846.

6.       COMMITMENTS

         OPERATING LEASE

         The Company has entered into operating lease agreements for its office
         facility and office equipment. Rent expense was $105,559 for the year
         ended December 31, 1997. A summary of the lease commitments under
         noncancelable operating leases at December 31, 1997, is as follows:


<PAGE>


                         SUNTECH PROCESSING SYSTEMS, LLC
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

6.       COMMITMENTS, CONTINUED

<TABLE>
<CAPTION>

                  Year Ending
                  December 31,
                  ------------
                   <S>                      <C>
                     1998                   $    125,737
                     1999                        130,245
                     2000                         97,557
                     2001                         23,165
                     2002                          9,652
                                          --------------

                                             $   386,356
                                          --------------
                                          --------------

</TABLE>


         COMPENSATION AGREEMENT

         The Company has an obligation for $182,500 under a consulting agreement
         with its former president. This liability is included in accrued
         expenses at December 31, 1997 and is due in equal monthly installments
         through October 1998.

7.       SUBSEQUENT EVENTS

         On February 27, 1998, the Company sold certain assets and related
         liabilities to Transaction Network Services, Inc. ("TNS") for
         $17,500,000 composed of $12,250,000 in cash and 287,474 shares of TNS
         common stock.

         The Company, after the sale of net assets to TNS, has funds available
         to retire both its and CDS' Class A preferred interests. The total
         amounts necessary for the Company and CDS to pay off their Class A
         preferred interest holders under the Memorandum discussed in Note 1 at
         March 31, 1998, were approximately $2,000,000 and $9,700,000,
         respectively. The Company's minority owner, however, has filed suit
         against the Company, its majority owner and another related party over
         how sales proceeds are to be distributed and whether any sales proceeds
         are to be available to CDS. The Company intends to vigorously contest
         allegations made by its minority owner. Part of the Company's defense
         may include allegations of fraud against the minority owner for actions
         it took while managing the Company from January to October 1997. Legal
         counsel is unable to express an opinion regarding the outcome of this
         case. Accordingly, no sales proceeds have been distributed by the
         Company.

         CDS also reserves the right to claim up to $800,000 against the Company
         for cash dispensed from ATMs plus applicable surcharge and intercharge
         amounts connected with ATM transactions. CDS has not asserted a claim,
         but may do so if CDS and the Company are unsuccessful at defending the
         claims made by their minority member.

         At December 31, 1997, the Company did not reflect any assets or 
         liabilities relative to liquidating distributions in dispute.
<PAGE>


PRO FORMA FINANCIAL STATEMENTS

         The following unaudited pro forma financial statements gives effect to
the SunTech Processing Systems LLC ("SunTech") acquisition for consideration of 
cash of $12,250,000 and the issuance of 287,474 shares of the Company's common 
stock (including 211,500 shares from treasury) valued at $5,250,000. The 
unaudited pro forma balance sheet gives effect to the acquisition as if it had 
occurred on December 31, 1997. The unaudited pro forma statement of operations 
gives effect to the acquisition as if it had occurred on January 1, 1997.
         Prior to the acquisition, SunTech primarily was engaged in the 
business of providing transaction processing services for automated teller 
machines ("ATMs") and developing additional communications technologies for 
ATMs. The Company acquired the dial-up ATM transaction processing segment of 
SunTech and SunTech's proprietary host-interface processing ("HIP") 
technology segment which allows for leased line ATMs to be converted into 
dial-up ATMs. The Company is in the process of negotiations for the potential 
disposition of Suntech's processing segment. As a result, the net assets of 
the processing segment are segregated as "Assets Held for Sale" in the 
accompanying pro forma financial statements. The fair value allocated to the 
assets held for sale includes the anticipated net operating results to be 
derived from these operations while owned by the Company. Amounts allocated 
to intangible assets (including customer contracts, non-compete agreements, 
software and goodwill) in the purchase accounting are being amortized on a 
straight-line basis over periods ranging from 2 to 10 years. The results of 
the HIP technology segment are included in the consolidated financial 
statements since the date of acquisition.
         The acquisition has been accounted for by the purchase method of 
accounting. The purchase price has been allocated on a preliminary basis to 
the assets to be acquired based upon the estimated value of such assets. The 
unaudited pro forma financial statements do not purport to represent what the 
Company's results of operations or financial position actually would have 
been had the acquisition occurred on the dates specified, or to project the 
Company's results of operations or financial position for any future period 
or date. The pro forma adjustments are based upon available information. In 
the opinion of management all adjustments have been made that are necessary 
to present fairly the unaudited pro forma financial statements.


<PAGE>



TRANSACTION NETWORK SERVICES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA BALANCE SHEET
AS OF DECEMBER 31, 1997
(IN THOUSANDS)

<TABLE>
<CAPTION>


                                                     TNS             SUNTECH           ADJUSTMENTS                 PRO FORMA
                                                ----------------------------------------------------------------------------------
ASSETS
CURRENT ASSETS:
             <S>                                    <C>                <C>             <C>                         <C>
             Cash and cash equivalents              $  18,516          $  794          ($12,250) (B)               $  6,273
                                                                                           (787) (I)
             Short-term investments                     9,899                                                         9,899
             Accounts receivable, net                  10,618             465              (305) (I)                 10,778
             Other current assets                       1,453             184                                         1,637
                                                -----------------------------------                             ----------------
                  Total current assets                 40,486           1,443                                        28,587
                                                -----------------------------------                             ----------------
EQUIPMENT, at cost:
             Equipment, net                            20,589             977              (811) (I)                 20,755
INTANGIBLE ASSETS:
             Software and intangibles,net               9,377             501             9,042  (D)                 18,505
                                                                                           (415) (I)
OTHER ASSETS                                            1,327               4               (24) (I)                  1,307
ASSETS HELD FOR SALE                                      --                              8,250  (I)                  8,250
LONG-TERM INVESTMENTS                                   4,330                                                         4,330
                                                -----------------------------------                             ----------------

                    Total Assets                      $76,109          $2,925                                       $81,734
                                                -----------------------------------                             ----------------
                                                -----------------------------------                             ----------------

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
             Accounts payable and accrued expenses     $7,256            $968             ($593) (I)                $ 7,631
OTHER                                                     378                                                           378
                                                -----------------------------------                             ----------------
                  Total Liabilities                     7,634             968                                         8,009
                                                -----------------------------------                             ----------------
EQUITY:
             Common stock                           $     125                                 1 (C)                     126
             Additional paid-in capital                51,292                             2,758 (C)                  54,050
             Treasury stock                            (2,491)                            2,491 (C)                      --
             Unearned compensation                        (46)                                                          (46)
             Retained earnings                         19,658                                                        19,658
             Members' equity                               --           1,957            (1,957)(E)                      --
             Foreign currency translation                 (63)                                                          (63)
                                                 -----------------------------------                            -----------------
                   Total equity                        68,475           1,957                                        73,725
                                                -----------------------------------                             ----------------
                   Total liabilities and equity       $76,109          $2,925                                       $81,734
                                                -----------------------------------                             ----------------
                                                -----------------------------------                             ----------------

</TABLE>

                                    Page 1

<PAGE>


TRANSACTION NETWORK SERVICES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1997
(IN THOUSANDS)

<TABLE>
<CAPTION>

                                                              TNS             SUNTECH        ADJUSTMENTS         PRO FORMA
                                                    --------------------------------------------------------------------------------
<S>                                                          <C>                <C>           <C>                    <C>
Revenues                                                     $63,344            $4,668        ($780) (A)             $ 62,885
                                                                                             (4,347) (I)
Cost of network services                                      35,322               982         (780) (A)               34,661
                                                                                               (863) (I)
                                                    -----------------------------------                      -----------------
Gross profit                                                  28,022             3,686                                 28,224
                                                    -----------------------------------                      -----------------
Other operating expenses:
             Engineering & development                         3,431               370         (321) (I)                3,480
             Selling, general & administrative                 7,941             3,325       (2,888) (I)                8,378
             Depreciation                                      4,793               139         (121) (I)                4,811
             Amortization of intangibles                       1,570               157        1,134  (F)                2,725
                                                                                               (136) (I)
                                                    -----------------------------------                      -----------------
                    Total other operating expenses            17,735             3,991                                 19,394
                                                    -----------------------------------                      -----------------
Income (loss) from operations                                 10,287             (305)                                  8,830
Interest income & other                                        1,939             (136)         (674) (G)                1,247
                                                                                                118  (I)
                                                    -----------------------------------                      -----------------
Income (loss) before provision for income taxes               12,226             (441)                                 10,077
Provision for income taxes                                     4,840                           (849) (H)                3,991
                                                    -----------------------------------                      -----------------

Net (loss) income                                             $7,386            ($441)                                 $6,086
                                                    -----------------------------------                      -----------------
                                                    -----------------------------------                      -----------------

Diluted earnings per common share                              $0.59                                                    $0.47
Basic earnings per common share                                $0.60                                                    $0.49

</TABLE>

                                              Page 2

<PAGE>


    EXPLANATORY NOTES TO PRO FORMA FINANCIAL STATEMENTS
    ---------------------------------------------------------------
(A) Represents the elimination of inter company sales from TNS to Suntech 
(B) Represents the reduction in cash to complete the transaction 
(C) Represents the issuance of stock to complete the transaction
(D) Represents the excess of cost over net assets of the HIP segment of Suntech
    Processing Systems LLC
(E) Represents elimination of the historical equity balances of Suntech 
    Processing Systems LLC
(F) Represents amortization of the excess of cost over the net assets of the HIP
    segment
(G) Represents the reduction in interest income from the reduction in cash to 
    complete the transaction
(H) Represents an adjustment to reflect the appropriate effective tax rate
(I) Represents the classification of the Processing segment of Suntech 
    Processing Systems, LLC as an Asset Held for Sale

                                    Page 3


<PAGE>


                                   SIGNATURES

     Pursuant to the requirements of the Securities and Exchange Act of 1934,
     the registrant has duly caused this report to be signed on its behalf by
     the undersigned hereunto duly authorized.

                              TRANSACTION NETWORK SERVICES, INC.

Dated:  May  12, 1998         By:      /s/ Thaddeus G. Weed
                                       --------------------
                                       Thaddeus G. Weed
                                       Chief Financial Officer and Treasurer


<PAGE>


                                                                 Exhibit 23.1

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


         As independent public accountants, we hereby consent to the 
incorporation by reference of our report dated April 24, 1998 on the financial
statements of SunTech Processing Systems, LLC, included in the Form 8-K
Amendment No. 1 filed by Transaction Network Services, Inc. with the Securities
and Exchange Commission, into the Form S-8 registration statements 
(registration nos. 33-85432, 33-85434 and 333-27159) and the Form S-3 
registration statement (registration no. 333-52221) filed by Transaction 
Network Services, Inc.

                                                /s/ Cheshier & Fuller, L.L.P.
                                                -----------------------------
                                                    Cheshier & Fuller, L.L.P.

Dallas, Texas
May 12, 1998



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