Ndchealth 10Q/A 2005 Q1 Quarterly report (amended)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q/A

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended August 27, 2004

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File No. 001-12392

NDCHealth Corporation

(Exact name of registrant as specified in charter)


DELAWARE		58-0977458
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

NDC Plaza, Atlanta, Georgia		30329-2010
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code 404-728-2000

None

(Former name, former address and former fiscal year, if changed since last report)

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 whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨.

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.

Common Stock, Par Value $.125 – 36,054,270 shares

outstanding as of March 8, 2005

NDCHEALTH CORPORATION

FORM 10-Q/A

FOR THE FISCAL QUARTER ENDED AUGUST 27, 2004

TABLE OF CONTENTS


	Part I FINANCIAL INFORMATION

Item 1.	Financial Statements
	Condensed Consolidated Statement of Operations for the three months ended August 27, 2004 and August 29, 2003 (Unaudited)	5
	Condensed Consolidated Statement of Cash Flows for the three months ended August 27, 2004 and August 29, 2003 (Unaudited)	6
	Condensed Consolidated Balance Sheets at August 27, 2004 and May 28, 2004 (Unaudited)	7
	Notes to Condensed Consolidated Financial Statements (Unaudited)	8

Item 2.	Management Discussion and Analysis of Financial Condition and Results of Operations	28

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	42

Item 4.	Controls and Procedures	42

	Part II OTHER INFORMATION

Item 1.	Legal Proceedings	44

Item 2.	Unregistered Sales of Securities and Use of Proceeds	45

Item 3.	Default upon Senior Securities	45

Item 4.	Submission Of Matters to a Vote of Security Holders	45

Item 5.	Other Information	46

Item 6.	Exhibits and Reports on Form 8-K	46

Signatures		47

EXPLANATORY NOTE

Prior to the issuance of the November 26, 2004 interim financial statements, the Company determined that it was appropriate to restate previously issued financial statements to record adjustments for correction of errors resulting from various accounting matters described herein (see Note 2 to Condensed Consolidated Financial Statements included in Item 1 of this Quarterly Report). The restated financial statements for the fiscal quarters ended August 27, 2004 and August 29, 2003 are reflected in this Quarterly Report on Form 10-Q/A for the quarterly period ended August 27, 2004. Concurrently herewith, the Company is filing its Annual Report on Form 10-K/A for the fiscal year ended May 28, 2004, to reflect the restated financial statements for the fiscal years ended May 28, 2004, May 30, 2003 and May 31, 2002.

A summary of the impact of the restatement for the first quarter of fiscal years 2005 and 2004 is as follows:


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	418	$	(976	)
Operating Income	$	54	$	(1,355	)
Net Income	$	33	$	(727	)
Diluted Earnings Per Share From Continuing Operations	$	—	$	(0.02	)

These adjustments can be grouped into three general categories. Following are descriptions of the adjustments made including the impact on the Condensed Consolidated Statement of Operations for the first fiscal quarters of 2005 and 2004.

Physician Software Exchanges: In late October 2004, we identified certain practices regarding the exchange of physician software inventory held by value-added resellers (“VARs”) that were inconsistent with the Company’s policies. The practice within the Physician Group was to allow the VARs to exchange products outside the Company’s published 90-day exchange policy. Following our review and analysis, we determined that it was appropriate to restate prior-period results beginning with our fiscal year ended May 31, 2002 through the first quarter of fiscal 2005 ended August 27, 2004 by establishing the appropriate sales return allowances in each period presented. Beginning on February 26, 2005, the Company no longer allows VARs to exchange products except when both the purchase and associated exchange of products occur within the same fiscal quarter that a new software version is released.


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(141	)	$	(498	)
Operating Income	$	(51	)	$	(370	)
Net Income	$	(31	)	$	(231	)
Diluted Earnings Per Share From Continuing Operations	$	—		$	(0.01	)

Intelligent Health Repository (“IHR”) Revenue Recognition: We identified certain practices within our IHR product line whereby we did not have adequate documentation of fair value for all elements of certain contracts as required by Emerging Issues Task Force (“EITF”) Issue No. 00-21, “Revenue Arrangements with Multiple Deliverables” (“EITF 00-21”), to recognize revenue. The Company adopted EITF 00-21 during the first quarter of fiscal 2004. Following our review and analysis, we determined that it was appropriate to restate prior-period results beginning with our fiscal year ended May 28, 2004 through the first quarter of fiscal 2005 ended August 27, 2004 by recording revenue for certain IHR contracts in the period when the last element of those contracts is delivered.


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(522	)	$	(396	)
Operating Income	$	(544	)	$	(372	)
Net Income	$	(332	)	$	(233	)
Diluted Earnings Per Share from Continuing Operations	$	(0.01	)	$	(0.01	)

Other Restatement Items: Other adjustments from prior periods, including previously identified unrecorded audit adjustments, generally related to the timing of recording of certain accruals and expenses; the timing of revenue recognition and deferred costs for two Information Management contracts recorded in fiscal 2001, and the timing of revenue recognition and deferred costs related to our hospital systems sales beginning in fiscal 2001 in which the software does not have stand-alone functionality (it provides our customers with value only to the extent that it provides access to our network). Additionally, we removed certain overhead cost that had been capitalized as part of our software development costs for the first quarter of fiscal 2004 that management determined did not qualify as a capitalizable expense under Statement of Financial Accounting Standards (“SFAS”) No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed.” We also determined that adjustments were necessary in fiscal 2003 and fiscal 2004 to properly account for landlord/tenant incentives in accordance with SFAS No. 13, “Accounting for Leases.” Finally, we determined that we had improperly recognized revenue on three specific pharmacy systems contracts, two specific hospital customer contracts and two specific contracts in our Information Management segment during fiscal 2004 due to the lack of documented support of fair value for the remaining undelivered items in these contracts; this restatement corrects the revenue recognition for these specific contracts.


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	1,081	$	(82	)
Operating Income	$	649	$	(613	)
Net Income	$	396	$	(263	)
Diluted Earnings Per Share from Continuing Operations	$	0.01	$	(0.01	)

This Form 10-Q/A amends and restates the Cautionary Notice Regarding Forward Looking Statements, Item 1, 2, 3, and 4 of Part I; and Item 1 of Part II in the original Form 10-Q. All other information contained herein was included in the original Form 10-Q, which was filed with the Securities and Exchange Commission on October 5, 2004, and such other information has not been amended or updated hereby. The foregoing items have been amended to reflect the restatement and have not been updated to reflect other events occurring after the filing of the original Form 10-Q, or to modify or update those disclosures affected by subsequent events, except for those disclosures provided in Note 12 (Subsequent Events) to unaudited Condensed Consolidated Financial Statements included in Item 1 of this Quarterly Report. As a result, we recommend that you read this Form 10-Q/A in conjunction with the Company’s Form 10-K/A for the fiscal year ended May 28, 2004 and Form 10-Q for the quarter ended November 26, 2004 (the “Second Quarter Fiscal 2005 10-Q”), the Company’s periodic reports filed under the Securities Exchange Act of 1934 (the “Exchange Act”) by the Company following the filing of the Second Quarter Fiscal 2005 10-Q, and all other reports filed under the Exchange Act after the filing of the original Annual Report on Form 10-K for the fiscal year ended May 28, 2004, including, without limitation, the information described in Notes 2 and 12 to Condensed Consolidated Financial Statements included in Item 1 of this Quarterly Report. All referenced amounts in this Form 10-Q/A for prior periods and prior period comparisons reflect the balances and amounts on a restated basis.

The Company did not amend its Annual Report on Form 10-K or Quarterly Reports on Form 10-Q for periods affected by the restatement that ended prior to May 28, 2004, and the financial statements and related financial information contained in such reports should no longer be relied upon.

Part I—FINANCIAL INFORMATION

ITEM 1—FINANCIAL STATEMENTS

NDCHealth Corporation and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)


	Three Months Ended
*(In thousands, except per share data)*	August 27, 2004			August 29, 2003
	(As Restated)			(As Restated)

Revenue	$	109,128		$	102,665

Operating Expenses:
Cost of Service		66,711			51,496
Sales, General and Administrative		23,729			22,302
Depreciation and Amortization		10,437			8,641
Restructuring and Other Charges		—			1,499

		100,877			83,938

Operating Income		8,251			18,727

Other Income (Expense):
Interest and Other Income		65			102
Interest and Other Expense		(6,404	)		(7,221	)
Minority Interest in Earnings		(108	)		(151	)

		(6,447	)		(7,270	)

Income from Continuing Operations before Income Taxes		1,804			11,457
Provision for Income Taxes		704			4,296

Income from Continuing Operations		1,100			7,161
Loss from Discontinued Operations		(8,065	)		(534	)

Net (Loss) Income	$	(6,965	)	$	6,627

Basic (Loss) Earnings Per Share:
Income from Continuing Operations	$	0.03		$	0.21

Discontinued Operations	$	(0.23	)	$	(0.02	)

Basic (Loss) Earnings Per Share	$	(0.20	)	$	0.19

Weighted Average Shares		35,638			34,746

Diluted (Loss) Earnings Per Share:
Income from Continuing Operations	$	0.03		$	0.20

Discontinued Operations	$	(0.22	)	$	(0.02	)

Diluted (Loss) Earnings Per Share	$	(0.19	)	$	0.19

Weighted Average Shares		36,002			35,114

The accompanying notes are an integral part of these Unaudited Condensed Consolidated Financial Statements.

NDCHealth Corporation and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)


	Three Months Ended
*(In thousands)*	August 27, 2004			August 29, 2003
	(As Restated)			(As Restated)
Cash flows from operating activities:
Net (loss) income	$	(6,965	)	$	6,627
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:
Loss on discontinued operations		8,065			534
Non-cash restructuring and other charges		—			101
Depreciation and amortization		10,437			8,641
Deferred income taxes		526			3,779
Allowance for doubtful accounts		2,016			2,212
Other, net		1,316			1,127

Total		15,395			23,021
Changes in assets and liabilities, net of the effects of acquisitions:
Accounts receivable		(922	)		(4,047	)
Prepaid expenses and other assets		4,542			4,874
Accounts payable and accrued liabilities		(16,024	)		3,582
Accrued interest on long-term debt		(5,379	)		(5,722	)
Deferred revenue		(5,376	)		(1,311	)

Net cash (used in) provided by operating activities		(7,764	)		20,397

Cash flows from investing activities:
Capital expenditures		(9,897	)		(13,308	)
Acquisitions and other investing activities		(1,838	)		(5,516	)

Net cash used in investing activities		(11,735	)		(18,824	)

Cash flows from financing activities:
Net borrowings under lines of credit		38,500			—
Net principal payments under long-term debt arrangements		(29,722	)		(488	)
Net cash used in refinancing activities		—			(154	)
Net (repurchases) cash received related to stock activities		(70	)		654
Dividends paid		(1,439	)		(1,408	)

Net cash provided by (used in) financing activities		7,269			(1,396	)

Net cash used in discontinued operations		(9,547	)		(1,350	)

Decrease in cash and cash equivalents		(21,777	)		(1,173	)
Cash and cash equivalents, beginning of period		27,617			15,150

Cash and cash equivalents, end of period	$	5,840		$	13,977

Supplemental Disclosures
Cash paid for
Interest	$	11,937		$	13,191
Income taxes (refunded) paid		(404	)		83

The accompanying notes are an integral part of these Unaudited Condensed Consolidated Financial Statements.

NDCHealth Corporation and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)



*(In thousands, except share data)*	August 27, 2004			May 28, 2004
	(As Restated)			(As Restated)
ASSETS
Current Assets:
Cash and Cash Equivalents	$	5,840		$	27,617
Accounts Receivable (Less Allowance of $7,615 and $7,568, respectively.)		68,106			69,110
Deferred Income Taxes		6,463			28,389
Prepaid Expenses		20,007			22,146
Other Current Assets		13,275			15,389
Total Assets of Discontinued Operations		61,218			70,459

Total Current Assets		174,909			233,110

Property and Equipment, Net		80,332			80,666
Capitalized External Use Software, Net		63,913			61,567
Goodwill		362,934			362,429
Intangible Assets, Net		69,291			71,760
Debt Issuance Cost		12,743			12,963
Deferred Income Taxes		6,797			—
Other Assets		23,545			22,561

Total Assets	$	794,464		$	845,056

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Current Portion of Long-term Debt	$	44,450		$	33,656
Trade Accounts Payable		20,799			29,693
Accrued Compensation and Benefits		4,557			6,252
Accrued Interest		5,544			10,923
Deferred Revenue		51,581			54,214
Other Accrued Liabilities		31,821			35,757
Total Liabilities of Discontinued Operations		15,246			24,761

Total Current Liabilities		173,998			195,256

Deferred Revenue		4,497			7,208
Deferred Income Taxes		—			14,600
Other Non-current Liabilities		27,430			29,225
Long-term Debt		267,603			269,619

Total Liabilities		473,528			515,908

Commitments and Contingencies		—			—
Minority Interest in Equity of Subsidiaries		1,420			1,313
Stockholders’ Equity:
Preferred Stock, par value $1.00 per share; 1,000,000 shares authorized, none issued		—			—
Common Stock, par value $.125 per share; 200,000,000 shares authorized;
35,989,794 and 36,006,641 shares issued, respectively.		4,499			4,501
Capital in excess of par value		244,971			245,314
Treasury Stock		(108	)		—
Retained Earnings		72,022			80,426
Deferred Compensation		(6,736	)		(7,694	)
Other Comprehensive Income		4,868			5,288

Total Stockholders’ Equity		319,516			327,835

Total Liabilities and Stockholders’ Equity	$	794,464		$	845,056

The accompanying notes are an integral part of these Unaudited Condensed Consolidated Financial Statements.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 1—Nature of Operations

NDCHealth Corporation (“NDCHealth,” the “Company,” or “we” and other similar pronouns) conducts its business through three reportable segments: Network Services and Systems, Information Management and Pharmacy Benefit Services. The Network Services and Systems segment provides network based information processing services and systems to healthcare providers, including pharmacies, hospitals and physicians, in the U.S. and Canada. The Information Management segment provides data products and solutions primarily to pharmaceutical manufacturers. The Pharmacy Benefit Services segment, a consolidated subsidiary of which we maintain a 49% controlling ownership interest, provides various pharmacy benefit plan services primarily to healthcare payers.

Note 2—Summary of Significant Accounting Policies

Basis of Consolidation

The Condensed Consolidated Financial Statements include the accounts of NDCHealth Corporation and its majority-owned and controlled companies. Significant inter-company transactions and balances have been eliminated in consolidation. Certain prior year amounts have been reclassified to conform to the current year presentation. Our fiscal year begins on the Saturday closest to June 1 and ends on the Friday closest to May 31. Interim quarters typically consist of thirteen weeks ending the Friday closest to the last calendar day of August, November, and February. Unless otherwise noted, all references to a particular year shall mean the Company’s fiscal year.

The accompanying unaudited Condensed Consolidated Financial Statements have been prepared based upon Securities and Exchange Commission (“SEC”) rules that permit reduced disclosure for interim periods. In our opinion, these statements include all adjustments necessary for a fair presentation of the results of the interim periods presented. All adjustments are of a normal recurring nature unless otherwise disclosed. Revenue, expenses, assets and liabilities can vary during each quarter of the year. Therefore, the results and trends in these interim financial statements may not be the same as those for the full year. For a more complete discussion of our significant accounting policies and other information, you should read this report in conjunction with our financial statements and notes thereto contained in our Annual Report on Form 10-K/A for the year ended May 28, 2004 filed with the SEC.

In May 2004, we made the decision to divest our European businesses. As a result, our financial statements have been prepared with our European businesses’ assets and liabilities, results of operations, and cash flows displayed separately as Discontinued Operations with all historical financial statements restated to conform to this presentation, in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”.

Restatement of Financial Statements

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

A summary of the impact of the restatement for the first quarter of fiscal years 2005 and 2004 is as follows:


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	418	$	(976	)
Operating Income	$	54	$	(1,355	)
Net Income	$	33	$	(727	)
Diluted Earnings Per Share From Continuing Operations	$	—	$	(0.02	)


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(141	)	$	(498	)
Operating Income	$	(51	)	$	(370	)
Net Income	$	(31	)	$	(231	)
Diluted Earnings Per Share From Continuing Operations	$	—		$	(0.01	)


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(522	)	$	(396	)
Operating Income	$	(544	)	$	(372	)
Net Income	$	(332	)	$	(233	)
Diluted Earnings Per Share from Continuing Operations	$	(0.01	)	$	(0.01	)

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	1,081	$	(82	)
Operating Income	$	649	$	(613	)
Net Income	$	396	$	(263	)
Diluted Earnings Per Share from Continuing Operations	$	0.01	$	(0.01	)

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

The following table shows the impact of the restatement on the first quarter of fiscal 2005 and 2004.


*(In thousands, except per share data)*	Three Months Ended
	August 27, 2004			Impact of Restatement			August 27, 2004			August 29, 2003			Impact of Restatement			August 29, 2003
	(As Restated)						Previous			(As Restated)						Previous
Revenue	$	109,128		$	418		$	108,710		$	102,665		$	(976	)	$	103,641

Operating Expenses:
Cost of Service		66,711			591			66,120			51,496			70			51,426
Sales, General and Administrative		23,729			(43	)		23,772			22,302			247			22,055
Depreciation and Amortization		10,437			(184	)		10,621			8,641			62			8,579
Restructuring and Other Charges		—			—			—			1,499			—			1,499

		100,877			364			100,513			83,938			379			83,559

Operating Income		8,251			54			8,197			18,727			(1,355	)		20,082

Other Income (Expense):
Interest and Other Income		65			—			65			102			—			102
Interest and Other Expense		(6,404	)		—			(6,404	)		(7,221	)		192			(7,413	)
Minority Interest in Earnings		(108	)		—			(108	)		(151	)		—			(151	)

		(6,447	)		—			(6,447	)		(7,270	)		192			(7,462	)

Income from Continuing Operations before Income Taxes		1,804			54			1,750			11,457			(1,163	)		12,620
Provision for Income Taxes		704			21			683			4,296			(436	)		4,732
Income from Continuing Operations		1,100			33			1,067			7,161			(727	)		7,888
Loss from Discontinued Operations		(8,065	)		—			(8,065	)		(534	)		—			(534	)

Net Income	$	(6,965	)	$	33		$	(6,998	)	$	6,627		$	(727	)	$	7,354

Basic Earnings (Loss) Per Share:
Income from Continuing Operations	$	0.03		$	—		$	0.03		$	0.21		$	(0.02	)	$	0.23

Discontinued Operations	$	(0.23	)	$	—		$	(0.23	)	$	(0.02	)	$	—		$	(0.02	)

Basic Earnings Per Share	$	(0.20	)	$	—		$	(0.20	)	$	0.19		$	(0.02	)	$	0.21

Shares		35,638						35,638			34,746						34,746
Diluted Earnings (Loss) Per Share:
Income from Continuing Operations	$	0.03		$	—		$	0.03		$	0.20		$	(0.02	)	$	0.22

Discontinued Operations	$	(0.22	)	$	—		$	(0.22	)	$	(0.02	)	$	—		$	(0.02	)

Diluted Earnings Per Share	$	(0.19	)	$	—		$	(0.19	)	$	0.19		$	(0.02	)	$	0.21

Shares		36,002						36,002			35,114						35,114

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)


*(In thousands, except share data)*	August 27, 2004			Impact of Restatement			August 27, 2004
	(As Restated)						(Previous)
ASSETS
Current Assets:
Cash and Cash Equivalents	$	5,840		$	—		$	5,840
Accounts Receivable (Less Allowance of 7,615 and 7,651, respectively.)		68,106			36			68,070
Deferred Income Taxes		6,463			(52	)		6,515
Prepaid Expenses		20,007			209			19,798
Other Current Assets		13,275			(280	)		13,555
Total Assets of Discontinued Operations		61,218			—			61,218

Total Current Assets		174,909			(87	)		174,996

Property and Equipment, Net		80,332			1,110			79,222
Capitalized External Use Software, Net		63,913			(476	)		64,389
Goodwill		362,934			(2,314	)		365,248
Intangible Assets, Net		69,291			—			69,291
Debt Issuance Cost		12,743			—			12,743
Deferred Income Taxes		6,797			3,794			3,003
Other Assets		23,545			(122	)		23,667

Total Assets	$	794,464		$	1,905		$	792,559

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Current Portion of Long-term Debt	$	44,450		$	—		$	44,450
Trade Accounts Payable		20,799			—			20,799
Accrued Compensation and Benefits		4,557			49			4,508
Accrued Interest		5,544			—			5,544
Deferred Revenue		51,581			7,815			43,766
Other Accrued Liabilities		31,821			564			31,257
Total Liabilities of Discontinued Operations		15,246			—			15,246

Total Current Liabilities		173,998			8,428			165,570

Deferred Revenue		4,497			—			4,497
Deferred Income Taxes		—			—			—
Other Non-current Liabilities		27,430			1,227			26,203
Long-term Debt		267,603			—			267,603

Total Liabilities		473,528			9,655			463,873

Commitments and Contingencies		—			—			—
Minority Interest in Equity of Subsidiaries		1,420			—			1,420
Stockholders’ Equity:
Preferred Stock, par value $1.00 per share; 1,000,000 shares authorized, none issued		—			—			—
Common Stock, par value $.125 per share; 200,000,000 shares authorized; 35,989,794 and 35,989,794 shares issued, respectively.		4,499			—			4,499
Capital in excess of par value		244,971			—			244,971
Treasury stock		(108	)		—			(108	)
Retained Earnings		72,022			(7,073	)		79,095
Deferred Compensation		(6,736	)		—			(6,736	)
Other Comprehensive Income		4,868			(677	)		5,545

Total Stockholders’ Equity		319,516			(7,750	)		327,266

Total Liabilities and Stockholders’ Equity	$	794,464		$	1,905		$	792,559

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Earnings Per Share

SFAS No. 128, “Earnings per Share,” requires a dual presentation of basic and diluted earnings (loss) per share (“EPS”). Basic earnings per share is computed by dividing reported Net Income (Loss) by weighted average shares outstanding during the period. Diluted earnings per share is computed by dividing reported Net Income (Loss) by weighted average shares outstanding during the period and the impact of securities that, if exercised, would have a dilutive effect on earnings per share. All options with an exercise price less than the average market share price for the period have a dilutive effect on earnings per share.

The following tables set forth the computation of basic and diluted earnings for the three months ending August 27, 2004 and August 29, 2003:


	Three Months Ended
	August 27, 2004							August 29, 2003
*(In thousands, except per share data)*	(Loss)			Shares	Per Share			Income		Shares	Per Share
	(As Restated)				(As Restated)			(As Restated)			(As Restated)
Basic EPS:
Net (Loss) Income	$	(6,965	)	35,638	$	(0.20	)	$	6,627	34,746	$	0.19
Diluted EPS:
Effect of dilutive securities:
Stock options and restricted stock		—		364					—	368

Net (Loss) Income plus assumed conversions	$	(6,965	)	36,002	$	(0.19	)	$	6,627	35,114	$	0.19

Income from Continuing Operations of $1.1 million and $7.2 million in the first three months of fiscal 2005 and 2004 resulted in basic earnings per share of $0.03 and $0.21 and diluted earnings per share of $0.03 and $0.20, respectively.

Outstanding options to purchase 2,247,000 and 2,521,000 shares of common stock were not included in the computation of diluted earnings per share in the first three months of fiscal years 2005 and 2004, respectively, because the options’ exercise prices were greater than the average market price of NDCHealth common stock for those periods. For the three months ended August 27, 2004 and August 29, 2003, dividends declared per common share were $0.04.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Stock Options

We have chosen the disclosure option under SFAS No. 123, “Accounting for Stock Based Compensation” (“SFAS No. 123”) and SFAS 148, “Accounting for Stock-Based Compensation—Transition and Disclosure—an amendment of FASB Statement No. 123,” and continue to apply APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations in accounting for our plans. Accordingly, no compensation cost has been recognized for options granted under the plans. The weighted average fair value of options granted during the three months ended August 27, 2004 and August 29, 2003 was approximately $6.41 and $9.10, respectively. Had compensation cost for these plans been recognized based on the fair value of the options at the grant dates in accordance with SFAS No. 123, the effect on our Net (Loss) Income and (Loss) Earnings Per Share would have been as follows:


	Three Months Ended
*(In thousands, except per share data)*	August 27, 2004			August 29, 2003
	(As Restated)			(As Restated)
Net (Loss) Income:
As reported	$	(6,965	)	$	6,627
Add: Stock-based compensation (restricted stock) expense included in reported Net (Loss) Income, net of related tax effects		370			450
Deduct: Total stock-based compensation expense determined under fair value based methods for all awards, net of related tax effects		(2,286	)		(2,445	)

Pro forma	$	(8,881	)	$	4,632

Basic (Loss) Earnings Per Share:
As reported	$	(0.20	)	$	0.19
Pro forma	$	(0.25	)	$	0.13
Diluted (Loss) Earnings Per Share:
As reported	$	(0.19	)	$	0.19
Pro forma	$	(0.25	)	$	0.13

New Accounting Pronouncements

In January 2004, the FASB issued Financial Staff Position (“FSP”) 106-1, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003.” As permitted by FSP No. 106-1, we elected to defer recognizing the effects of the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the “Act”) until authoritative guidance on accounting for the new federal subsidy was issued. In May 2004, the FASB issued FSP No. 106-2, which provides accounting guidance for this new subsidy. The Company sponsors a number of postretirement benefit plans and we have determined that there is no impact to us as a result of FSP No. 106-2.

Note 3—Discontinued Operations

During the fourth fiscal quarter of 2004, NDCHealth’s management performed a review of our European businesses to determine alternatives to mitigate losses associated with these operations. As a result of this review, our board of directors authorized the disposition of our European businesses. Accordingly, our financial statements have been prepared with the net assets and liabilities, results of operations, and cash flows of these operations displayed separately as Discontinued Operations with all historical financial statements restated to conform to this presentation.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

The Company is negotiating with interested buyers, and anticipates consummating a transaction by the end of December 2004. The operating loss from the European businesses was $0.5 million, or $0.01 per share, in the first quarter of fiscal 2005. Based on negotiations late in the first quarter of fiscal 2005, management believes the Company will most likely receive lower than previously expected total transaction proceeds. As a result, the carrying value of this asset was reduced, which increased the Loss from Discontinued Operations by $7.6 million, or $0.21 per share. As a result, total Loss from Discontinued Operations for the first quarter of fiscal 2005 was $8.1 million, or $0.22 per diluted share.

The operating results of our Discontinued Operations are summarized as follows:


	Three Months Ended
*(In thousands, except per share data)*	August 27, 2004			August 29, 2003
Revenue	$	5,286		$	5,250
Operating Loss	$	(557	)	$	(342	)

Loss from Operations, net of Tax	$	(457	)	$	(534	)
Asset Valuation Adjustment	$	(7,608	)	$	—

Loss from Discontinued Operations	$	(8,065	)	$	(534	)

Diluted Loss per Share:
From Operations	$	(0.01	)	$	(0.02	)

From Asset Valuation Adjustment	$	(0.21	)	$	—

Total	$	(0.22	)	$	(0.02	)

The Net Loss from Discontinued Operations for the three months ended August 27, 2004 and August 29, 2003 is net of a tax benefit of $0.1 million in both periods.

The total assets and liabilities of Discontinued Operations are summarized as follows:


*(In thousands)*	August 27, 2004		May 28, 2004
Assets
Cash and Cash Equivalents	$	1,846	$	983
Accounts Receivable, Net		2,015		2,173
Prepaid and Other Assets		12,058		13,608
Property and Equipment, Net		1,846		1,776
Goodwill		42,289		50,739
Intangible Assets, Net		1,164		1,180

Total Assets of Discontinued Operations	$	61,218	$	70,459

Liabilities
Accounts Payable and Accrued Liabilities	$	6,045	$	15,210
Deferred Revenue		2,270		2,246
Other Long-Term Liabilities		2,497		2,531
Minority Interest		4,434		4,774

Total Liabilities of Discontinued Operations	$	15,246	$	24,761

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Material contingent liabilities related to Discontinued Operations are discussed in Note 8—Commitments and Contingencies.

Note 4—Restructuring and Other Charges

We took several actions in fiscal 2004 to reduce our workforce and eliminate redundant operations and activities. Consequently, in the first quarter of fiscal 2004 we recorded a charge of $1.4 million for severance related costs. Approximately $0.1 million of this severance cost was a non-cash charge related to modified stock options. Additionally, we incurred costs of $0.1 million related to lease terminations.

We did not incur any Restructuring and Other Charges in the first quarter of fiscal 2005.

The following table shows the fiscal 2005 activity related to restructuring liabilities from prior periods, which are included in Other Accrued Liabilities in the Condensed Consolidated Balance Sheets:


	Network Services and Systems						Information Management			Other
*(In thousands)*	Severance			Exit-Related			Severance			Severance			Total
	(As Restated)			(As Restated)			(As Restated)			(As Restated)
Balance, May 28, 2004	$	729		$	837		$	175		$	799		$	2,540
Cash expenditures		(394	)		(83	)		(140	)		(495	)		(1,112	)

Balance, August 27, 2004	$	335		$	754		$	35		$	304		$	1,428

Note 5—Goodwill

The changes in the carrying amount of Goodwill for the three months ended August 27, 2004 are as follows:


Goodwill *(In thousands)*	Network Services and Systems		Information Management		Total
Balance as of May 28, 2004 (As Restated)	$	323,411	$	39,018	$	362,429
Purchase price adjustments and currency translation		300		205		505

Balance as of August 27, 2004 (As Restated)	$	323,711	$	39,223	$	362,934

We assess the recoverability of goodwill on at least an annual basis during the Company’s second quarter, or more frequently if circumstances suggest potential impairment. Recoverability of goodwill is evaluated using a two-step process. The first step involves a comparison of the fair value of a reporting unit with its carrying value. If the carrying amount of the reporting unit exceeds its fair value, the second step of the process involves a comparison of the fair value and carrying value of the goodwill of that reporting unit. If the carrying value of the goodwill of a reporting unit exceeds the fair value of that goodwill, an impairment loss is recognized in an amount equal to the excess.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Note 6—Intangible Assets, Net

The table below presents Intangible Assets by asset class:


	As of August 27, 2004							As of May 28, 2004
*(In thousands)*	Gross Carrying Amount		Accumulated Amortization			Total		Gross Carrying Amount		Accumulated Amortization			Total
Customer base	$	80,828	$	(23,910	)	$	56,918	$	80,828	$	(22,012	)	$	58,816
Data rights agreement		10,409		(991	)		9,418		10,409		(620	)		9,789
Reseller and other		3,600		(645	)		2,955		3,600		(445	)		3,155

Total Intangible Assets	$	94,837	$	(25,546	)	$	69,291	$	94,837	$	(23,077	)	$	71,760

The aggregate amortization expense for the three months ended August 27, 2004 was $2.5 million and estimated amortization expense for the next five fiscal years is as follows:


*(In thousands)*
Estimated Amortization Expense
For year Ending May 27, 2005	$	9,873
For year Ending June 02, 2006	$	9,873
For year Ending June 01, 2007	$	9,823
For year Ending May 30, 2008	$	9,533
For year Ending May 29, 2009	$	9,418

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Note 7—Segment Information

Segment information for the three months ended August 27, 2004 and August 29, 2003 is presented below. We operate our business as three fundamental reportable segments: Network Services and Systems, which we offer to healthcare providers and payers; Information Management, which we offer primarily to pharmaceutical manufacturers; and Pharmacy Benefit Services, which we offer to third party payers. Network Services and Systems provides electronic connectivity to the NDCHealth intelligent network and system solutions throughout the healthcare industry. Information Management provides management information, research and analytic services primarily to pharmaceutical manufacturers. Pharmacy Benefit Services provides prescription benefit management services. Other includes fiscal 2004 Restructuring and Other Charges. The information presented below excludes Discontinued Operations. There has been no significant change in the composition of the reportable segments from the presentation of fiscal 2004 segment information included in our Annual Report on Form 10-K/A for the fiscal year ended May 28, 2004 filed with the SEC.


	Three Months Ended
*(In thousands)*	August 27, 2004		August 29, 2003
	(As Restated)		(As Restated)
Revenue:
Network Services and Systems	$	57,576	$	62,266
Information Management		35,320		35,757
Pharmacy Benefit Services		16,232		4,642

Total Revenue	$	109,128	$	102,665

Income (Loss) from Continuing Operations before Income Taxes:
Network Services and Systems	$	1,404	$	9,023
Information Management		296		2,561
Pharmacy Benefit Services		104		148
Other		—		(275	)

Total Income from Continuing Operations before Income Taxes	$	1,804	$	11,457

Note 8—Commitments And Contingencies

Our Board of Directors has authorized the disposition of our European operations in Germany and the United Kingdom, which are now recorded as discontinued operations. We currently provide pharmaceutical information services solutions to our European customers, pharmaceutical companies, through our German business. In this regard, we deliver the prescription data we receive from our data suppliers in a variety of products to our customers to assist them in operating their businesses. We deliver this prescription data to our customers in an electronic format. The specific electronic format within which such prescription data is actually delivered to such pharmaceutical companies in Germany is the subject matter of current litigation both before the European Commission and the German courts with IMS Health.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

organizing pharmaceutical sales data to us. However, subsequent to this decision, the Court of First Instance and later the European Court Of Justice (“ECJ”) stayed this decision pending a complete review of the underlying substantive matters. Those matters are still proceeding.

In proceedings before the German courts instituted by IMS Health on December 21, 2000, IMS Health has alleged copyright infringement against each of Pharma Intranet Information AG, or PI, the company from whom we purchased certain assets of our German business, and us, and we each have contested the validity of IMS Health’s alleged copyright. In these proceedings, IMS Health obtained an injunction from the Frankfurt Regional Court to prevent each of PI and us from distributing data in the contested format. On August 13, 2002, the Frankfurt Court of Appeals ruled in our favor by dismissing the preliminary injunction against our use of the industry standard data structure. This decision is final and is not subject to further appeal by IMS Health. On September 17, 2002 the Frankfurt Court of Appeals issued a judgment in the main proceedings against PI. While validating a copyright in the structure, the Court held that IMS Health has no standing to sue to enforce the copyright. The Court also determined that IMS Health does not own the copyright. The Court further denied IMS Health’s claims under the EU Database Directive for protection of the data structure involved. Finally, the Court found that PI breached the German Act Against Unfair Trade Practices (UGW) by reason of identically copying the data structure. We have not sold or used the data structure initially used by PI. We do not own PI and PI is no longer actively conducting business. The case against us remains pending before the Frankfurt Regional Court at this time. On April 29, 2004, and upon referral by the Frankfurt Regional Courts on questions involving interpretations of European Competition laws, the European Court of Justice in Luxembourg found in favor of the Company, finding that if IMS Health holds a valid, enforceable copyright, then the Company should be entitled to a compulsory license from IMS Health to the extent it can demonstrate that it offers “a new product” in circumstances where IMS Health is “capable of eliminating all competition on the relevant market.” This clarification of law has been referred back to the Frankfurt Regional Court and is pending review.

On October 14, 2003, we filed suit in the 96th Judicial District Court, Tarrant County, Texas, against 1-Rex, Inc., FDS, Inc., Healthcare Computer Corporation, Freedom Drug Stores, Inc., Freedom Data Services, Inc. and William Rex Akers (collectively the “Defendants”) for breach of contract, misappropriation of trade secrets, fraud, and negligent misrepresentation, seeking unspecified damages for Defendants’ wrongful conduct. On March 5, 2004, Defendants filed a counterclaim against us, asserting claims for tortious interference with a prospective contract, violations of Section 15.05(b) of the Texas Business and Commerce Code, civil conspiracy, and seeking a declaratory judgment in connection with various claims made by us. Defendants seek over $25 million in damages, plus attorneys’ fees, pre-judgment and post-judgment interest, and punitive damages. We intend to vigorously prosecute our causes of action against the Defendants, have denied all liability and damages sought in the counterclaim, and are vigorously defending the claims asserted against us.

On April 7, 2004, a putative class action captionedGarfield v. NDCHealth Corp., et al. (the “Garfield Case”) was filed on behalf of all purchasers of NDCHealth Corporation common stock during the period October 1, 2003 through March 31, 2004 against NDC and two of the Company’s officers, Walter Hoff and Randolph Hutto, in the United States District Court for the Northern District of Georgia. The Complaint alleges that the Company employed improper revenue recognition practices in violation of Generally Accepted Accounting Principles. The Complaint was filed shortly after NDCHealth’s April 1, 2004 announcement that it would delay the release of its fiscal third quarter financial results pending the completion of a special independent review of the timing of recognition of revenue related to sales of NDCHealth’s physician practice management systems through value added resellers. On August 9, 2004, the Complaint was amended to extend the putative class period to include the period from August 21, 2002 through April 19, 2004 and to add additional claims related to the timing of the Company’s write-down of its investment in MedUnite. On September 1, 2004, the Complaint was amended further to include Charles W. Miller, David H. Shenk, James W. FitzGibbons and Lee Adrean,

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

each an officer of the Company, and Ernst & Young LLP, the Company’s independent registered public accounting firm, as additional defendants. As amended, the Complaint asserts violations of Section 10(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and Rule 10b-5 promulgated thereunder and Section 20(a) of the Exchange Act. The lawsuit seeks unspecified damages, attorney’s fees and costs, and prejudgment interest. The Company intends to vigorously defend itself.

On April 28, 2004, a lawsuit was filed against us in the General Court of Justice, Superior Court Division, in the State of North Carolina, County of Forsyth, by Carolina Coupon Clearing, Inc., d/b/a Carolina Services Company, Inc. (“CSC”). CSC has sued us for alleged unfair trade practices under N.C. Gen. Stat. §75-1.1, alleged tortious interference and the supposed breach of certain alleged contracts. CSC seeks: i.) temporary, preliminary, and permanent injunctions against us; ii.) damages in excess of $20,000; iii.) treble damages pursuant to N.C. Gen. Stat. §75-16; iv.) reasonable attorneys’ fees; and v.) incidental and consequential damages. We have removed CSC’s lawsuit to federal district court and answered the lawsuit by denying CSC’s legal claims and denying CSC is owed any damages. We have also filed a counterclaim asserting that: 1) to the extent one of the agreements at issue is an enforceable contract between CSC and us, CSC has breached such contract; and 2) CSC has committed unfair trade practices under N.C. Gen. Stat. §75-1.1. We deny any liability to CSC and intend to vigorously defend against CSC’s claims, as well as vigorously prosecute our counterclaims. The parties are presently discussing settlement of this matter, however we are unable to predict the eventual outcome of the settlement.

Additionally, we are party to a number of other claims and lawsuits incidental to our business. We believe that the ultimate outcome of such matters, in the aggregate, will not have a material adverse impact on our financial position, liquidity or results of operations.

Note 9—Comprehensive (Loss) Income

Comprehensive (loss) income includes unrealized gains and losses which are excluded from the Condensed Consolidated Statements of Operations. The components of comprehensive (loss) income are as follows:


	Three Months Ended
*(In thousands)*	August 27, 2004			August 29, 2003
	(As Restated)			(As Restated)
Net (loss) income	$	(6,965	)	$	6,627
Foreign currency translation adjustment		(420	)		(3,881	)
Pension liability adjustment, net of tax		—			(712	)

Total comprehensive (loss) income	$	(7,385	)	$	2,034

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Note 10—Retirement Benefits

The NDCHealth noncontributory defined benefit pension plan (the “Plan”) covers substantially all of our United States employees who have met the eligibility provisions of the Plan as of May 31, 1998. The defined benefit pension plan was closed to new participants beginning June 1, 1998, and benefit accruals for years of service ceased on July 31, 1998. Additionally, benefit accruals for compensation level increases ceased on June 30, 2003. Plan provisions and funding meet the requirements of the Employee Retirement Income Security Act of 1974, as amended.

Net periodic pension cost for our pension plan during the first quarters of fiscal 2005 and 2004 included the following components:


	Three Months Ended
*(In thousands)*	August 27, 2004			August 29, 2003
Interest cost on projected benefit obligation	$	483		$	470
Expected return on plan assets		(424	)		(359	)
Recognized actuarial loss		145			184

Net periodic pension cost	$	204		$	295

The expense listed above relates to continuing operations. There were no pension costs related to discontinued operations.

We have not made any pension contributions during the fiscal year to date. We presently anticipate contributing $1.8 million to fund our pension plan during the remainder of our 2005 fiscal year.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Note 11—Consolidating Financial Data Of Subsidiary Guarantors

In fiscal year 2003, we issued $200 million aggregate principal amount of 10¹/2% senior subordinated notes due 2012. Our wholly-owned, material subsidiaries, which include NDC Health Information Services (Arizona) Inc., and NDC of Canada, Inc., have fully and unconditionally guaranteed the notes on a joint and several basis.

Presented below is our consolidating financial data, including the combined financial data for our subsidiary guarantors and our subsidiary non-guarantors.


Statement of Operations for the Three months ended August 27, 2004 *(In thousands)* (As Restated)	NDCHealth Corporation			Subsidiary Guarantors			Subsidiary Non-Guarantors			*Eliminations*			*Consolidated*
Revenue	$	52,996		$	38,938		$	17,194		$	—		$	109,128
Operating Expenses
Cost of Service		24,273			26,559			15,879			—			66,711
Other Operating Expenses		19,640			13,329			1,197			—			34,166

		43,913			39,888			17,076			—			100,877

Operating Income		9,083			(950	)		118			—			8,251
Other Income/Expense		(6,323	)		(5	)		(119	)		—			(6,447	)
Income from Continuing Operations		2,760			(955	)		(1	)		—			1,804
Provision for Income Taxes		1,242			(538	)		—			—			704
Discontinued Operations		—			—			(8,065	)		—			(8,065	)

Net Income	$	1,518		$	(417	)	$	(8,066	)	$	—		$	(6,965	)


Statement of Operations for the Three months ended August 29, 2003 *(In thousands)* (As Restated)	NDCHealth Corporation			Subsidiary Guarantors			*Subsidiary* *Non-Guarantors*			*Eliminations*			*Consolidated*
Revenue	$	58,035		$	39,299		$	5,331		$	—		$	102,665
Operating Expenses
Cost of Service		22,006			25,098			4,392			—			51,496
Other Operating Expenses		20,464			11,089			889			—			32,442

		42,470			36,187			5,281			—			83,938

Operating Income		15,565			3,112			50			—			18,727
Other Income/Expense		(7,106	)		1,029			(152	)		(1,041	)		(7,270	)
Income from Continuing Operations		8,459			4,141			(102	)		(1,041	)		11,457
Provision for Income Taxes		3,035			1,696			(39	)		(396	)		4,296
Discontinued Operations		—			—			(534	)		—			(534	)

Net Income	$	5,424		$	2,445		$	(597	)	$	(645	)	$	6,627

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)


Statement of Cash Flows for the Three Months Ended August 27, 2004 *(In thousands)* (As Restated)	NDCHealth Corporation			Subsidiary Guarantors			Subsidiary Non-Guarantors			*Eliminations*			*Consolidated*
Cash flows from operating activities:
Net income (loss)	$	1,518		$	(417	)	$	(8,066	)	$	—		$	(6,965	)
Adjustments to reconcile net income (loss) to cash provided by operating activities:		10,372			3,517			8,471			—			22,360
Changes in assets and liabilities which provided (used) cash, net of the effects of acquisitions:		(18,511	)		(14,175	)		819			8,708			(23,159	)

Net cash (used in) provided by operating activities		(6,621	)		(11,075	)		1,224			8,708			(7,764	)
Cash flows from investing activities:		(21,126	)		10,620			(1,229	)		—			(11,735	)
Cash flows from financing activities:		7,490			(186	)		8,673			(8,708	)		7,269
Cash flows from discontinued operations:		—			—			(9,547	)		—			(9,547	)

Increase (decrease) in cash and cash equivalents		(20,257	)		(641	)		(879	)		—			(21,777	)
Cash and cash equivalents, beginning of period		24,438			727			2,452			—			27,617

Cash and cash equivalents, end of period	$	4,181		$	86		$	1,573		$	—		$	5,840



Statement of Cash Flows for the Three Months Ended August 29, 2003 *(In thousands)* (As Restated)	NDCHealth Corporation			Subsidiary Guarantors			Subsidiary Non-Guarantors			*Eliminations*			*Consolidated*
Cash flows from operating activities:
Net income (loss)	$	5,424		$	2,445		$	(597	)	$	(645	)	$	6,627
Adjustments to reconcile net income (loss) to cash provided by operating activities:		12,184			3,366			1,152			(308	)		16,394
Changes in assets and liabilities which provided (used) cash, net of the effects of acquisitions:		(1,458	)		(3,894	)		2,500			228			(2,624	)

Net cash provided by operating activities		16,150			1,917			3,055			(725	)		20,397
Cash flows from investing activities:		(15,433	)		(2,707	)		(684	)		—			(18,824	)
Cash flows from financing activities:		(1,219	)		(178	)		(724	)		725			(1,396	)
Cash flows from discontinued operations:		—			—			(1,350	)		—			(1,350	)

Increase (decrease) in cash and cash equivalents		(502	)		(968	)		297			—			(1,173	)
Cash and cash equivalents, beginning of period		12,698			1,491			961			—			15,150

Cash and cash equivalents, end of period	$	12,196		$	523		$	1,258		$	—		$	13,977

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)


Balance Sheet as of August 27, 2004 *(In thousands)* (As Restated)	NDCHealth Corporation		Subsidiary Guarantors			Subsidiary Non-Guarantors			*Eliminations*			*Consolidated*
ASSETS
Current assets:
Cash and cash equivalents	$	4,181	$	86		$	1,573		$	—		$	5,840
Accounts receivable		41,672		20,412			6,022			—			68,106
Prepaid expenses and other current assets		40,551		12,879			361			(14,046	)		39,745
Total assets from discontinued operations		—		—			67,345			(6,127	)		61,218

Total current assets		86,404		33,377			75,301			(20,173	)		174,909

Property, equipment and capital use software, net		110,195		31,466			2,584			—			144,245
Goodwill and intangible assets, net		387,328		36,812			8,085			—			432,225
Investments and other		268,007		831			—			(225,753	)		43,085
Intercompany receivables		83,078		(20,829	)		(7,008	)		(55,241	)		—

Total Assets	$	935,012	$	81,657		$	78,962		$	(301,167	)	$	794,464

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of long-term debt	$	43,995	$	314		$	141		$	—		$	44,450
Accounts payable, accrued liabilities and other		75,795		33,117			5,390			—			114,302
Total liabilities from discontinued operations		—		—			39,819			(24,573	)		15,246

Total current liabilities		119,790		33,431			45,350			(24,573	)		173,998

Long-term liabilities		296,112		3,178			240			—			299,530

Total liabilities		415,902		36,609			45,590			(24,573	)		473,528

Minority interest in equity of subsidiaries		—		—			1,420			—			1,420
Stockholders’ equity		519,110		45,048			31,952			(276,594	)		319,516

Total Liabilities and Stockholders' Equity	$	935,012	$	81,657		$	78,962		$	(301,167	)	$	794,464

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)


Balance Sheet as of May 28, 2004 *(In thousands) (As Restated)*	*NDCHealth* *Corporation*		*Subsidiary* *Guarantors*			*Subsidiary* *Non-Guarantors*			*Eliminations*			*Consolidated*
ASSETS
Current assets:
Cash and cash equivalents	$	24,438	$	727		$	2,452		$	—		$	27,617
Accounts receivable		42,495		20,933			5,682			—			69,110
Prepaid expenses and other current assets		65,193		14,003			413			(13,685	)		65,924
Total assets from discontinued operations		—		—			76,528			(6,069	)		70,459

Total current assets		132,126		35,663			85,075			(19,754	)		233,110

Property, equipment and capital use software, net		108,243		31,512			2,478			—			142,233
Goodwill and intangible assets, net		389,279		37,126			7,784			—			434,189
Investments and other		258,484		—			28			(222,988	)		35,524
Intercompany receivables		79,070		(23,127	)		(6,396	)		(49,547	)		—

Total Assets	$	967,202	$	81,174		$	88,969		$	(292,289	)	$	845,056


LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of long-term debt	$	33,011	$	500		$	145		$	—		$	33,656
Accounts payable, accrued liabilities and other		91,928		38,641			6,517			(247	)		136,839
Total liabilities from discontinued operations		—		—			40,581			(15,820	)		24,761

Total current liabilities		124,939		39,141			47,243			(16,067	)		195,256

Long-term liabilities		317,533		2,881			272			(34	)		320,652

Total liabilities		442,472		42,022			47,515			(16,101	)		515,908

Minority interest in equity of subsidiaries		—		—			1,312			1			1,313
Stockholders’ equity		524,730		39,152			40,142			(276,189	)		327,835

Total Liabilities and Stockholders’ Equity	$	967,202	$	81,174		$	88,969		$	(292,289	)	$	845,056

Note 12—Subsequent Events

SEC Investigation

As disclosed by the Company on January 12, 2005, the Securities and Exchange Commission (the “SEC”) has informed us that its previously disclosed informal inquiry was converted to a formal investigation. The Company is cooperating with the SEC in its investigation. At this time we cannot predict how long the investigation will last or what the results of the investigation will be.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

Legal Update

On October 13, 2004, the Company and the individual defendants filed a motion to dismiss the second amended complaint of the Garfield Case. The motion is fully briefed and the parties are currently awaiting a decision by the court.

On April 28, 2004, a lawsuit was filed against us in the General Court of Justice, Superior Court Division, in the State of North Carolina, County of Forsyth, by Carolina Coupon Clearing, Inc., d/b/a Carolina Services Company, Inc. This matter was settled by the parties on a confidential basis which settlement did not require either party to pay any funds to the other.

Debt and Equity Update

On November 22, 2004, the Company’s Senior Credit Facility was amended to provide additional flexibility for fiscal year 2005. The Senior Credit Facility contains certain financial and non-financial covenants.

On February 23, 2005, the Company’s Senior Credit Facility was amended to allow the Company to make an additional borrowing under the Revolving Credit Line of the Senior Credit Facility and to, among other things, revise the Company’s total leverage ratio for the third quarter of fiscal 2005.

The Company’s delay in providing its financial statements to its senior lenders under its Senior Credit Facility and in filing its Quarterly Report on Form 10-Q for the quarter ended November 26, 2004 with the SEC as required by the indenture for its 10½% Senior Subordinated Notes due 2012 constituted defaults under its Senior Credit Facility and Note indenture, respectively. On March 16, 2005, the Company secured conditional waivers from the requisite number of lenders under its Senior Credit Facility and the requisite number of holders of its Notes pursuant to which the senior lenders and Note holders have agreed to waive the defaults under the Senior Credit Facility and the Note indenture provided the Company files its Quarterly Report on Form 10-Q for the quarterly period ended November 26, 2004 and restated financial results on Annual Report on Form 10-K/A for the fiscal year ended May 28, 2004 and Quarterly Report on Form 10-Q/A for the quarterly period ended August 27, 2004 and delivers current and amended financial statements to the senior lenders as filed with the SEC. By making such filings, the Company satisfied the condition precedent to these waivers and the waivers became effective. The Company expects to be in compliance with the Senior Credit Facility’s financial covenants for the next twelve months.

On February 3, 2005, the Company announced that it would not pay its regular quarterly dividend of $0.04 for the second fiscal quarter ended November 26, 2004 due to the delay in filing the financial statements for its second fiscal quarter as the payment of dividends by the Company is restricted as long as any default or event of default under its Senior Credit Facility and its 10½ % Senior Subordinated Notes continues.

Sale of Assets

In the second quarter of fiscal 2005, the Company completed the sale of its UK operations which resulted in a net gain of $1.7 million or $0.05 per share.

The Company is also negotiating with interested buyers for the remaining German portion of its European business. Based on these negotiations, the Company adjusted the carrying value of this asset in the first two fiscal quarters of 2005 in the amount of $7.6 million and $7.4 million, respectively, to record this asset on its balance sheet at its estimated net realizable value.

NDCHealth Corporation and Subsidiaries

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(UNAUDITED)

On March 17, 2005, the Company completed the sale of its Canadian pharmacy transaction business and signed a definitive agreement to sell its Canadian pharmacy system assets for a combined $14.5 million. The Company expects to record a loss related to these sales in the amount of approximately $3.5 million. The proceeds from the sale will be used to pay down senior debt.

The Company’s Pharmacy Benefit Services business is a 49.5%-owned subsidiary in which the Company has voting control. The contribution of this business to the Company’s total profit is currently not significant. As part of the Company’s consideration of strategic alternatives for increasing focus and reducing debt outstanding, the Company has entered into a definitive agreement for the sale of its interest to one of the minority partners in this business, which includes members of management of this business. This agreement is subject to the satisfaction of certain conditions and there can be no assurance that these conditions will be satisfied. If this transaction is not consummated, the Company’s current plans are to continue its ownership of this business with its current partners.

Strategic Alternatives

On February 24, 2005, the Board of Directors of NDCHealth issued a press release announcing that the independent directors of the Board approved the engagement of The Blackstone Group L.P. to assist the Board in its evaluation of strategic alternatives with the objective of maximizing stockholder value over a reasonable period of time.

ITEM 2—MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

A summary of the impact of the restatement for the first quarter of fiscal years 2005 and 2004 is as follows:


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	418	$	(976	)
Operating Income	$	54	$	(1,355	)
Net Income	$	33	$	(727	)
Diluted Earnings Per Share From Continuing Operations	$	—	$	(0.02	)


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(141	)	$	(498	)
Operating Income	$	(51	)	$	(370	)
Net Income	$	(31	)	$	(231	)
Diluted Earnings Per Share From Continuing Operations	$	—		$	(0.01	)


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005			2004
Revenue	$	(522	)	$	(396	)
Operating Income	$	(544	)	$	(372	)
Net Income	$	(332	)	$	(233	)
Diluted Earnings Per Share from Continuing Operations	$	(0.01	)	$	(0.01	)

Other Restatement Items: Other adjustments from prior periods, including previously identified unrecorded audit adjustments, generally related to the timing of recording of certain accruals and expenses; the timing of revenue recognition and deferred costs for two Information Management contracts recorded in fiscal 2001, and the timing of revenue recognition and deferred costs related to our hospital systems sales beginning in fiscal 2001 in which the software does not have stand-alone functionality (it provides our customers with value only to the extent that it provides access to our network). Additionally, we removed certain overhead cost that had been capitalized as part of our software development costs for the first quarter of fiscal 2004 that management determined did not qualify as a capitalizable expense under SFAS No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed”. We also determined that adjustments were necessary in fiscal 2003 and fiscal 2004 to properly account for landlord/tenant incentives in accordance with SFAS No. 13, “Accounting for Leases.” Finally, we determined that we had improperly recognized revenue on three specific pharmacy systems contracts, two specific hospital customer contracts and two specific contracts in our Information Management segment during fiscal 2004 due to the lack of documented support of fair value for the remaining undelivered items in these contracts; this restatement corrects the revenue recognition for these specific contracts.


*(In thousands, except per share data)*	First Quarter of Fiscal Year
	2005		2004
Revenue	$	1,081	$	(82	)
Operating Income	$	649	$	(613	)
Net Income	$	396	$	(263	)
Diluted Earnings Per Share from Continuing Operations	$	0.01	$	(0.01	)

Throughout this discussion and analysis of financial condition and results of operations, all referenced amounts and comparisons reflect the balances and amounts on a restated basis (see Note 2 to the Notes to our Condensed Consolidated Financial Statements), and should be read in conjunction with the Condensed Consolidated Financial Statements and notes thereto included elsewhere in this Quarterly Report.

As a result of actions necessitating the restatement, the Company has been and may continue to be the subject of negative publicity focusing on the financial statement errors and subsequent restatement, notwithstanding the fact that the restatement effort is completed. This negative publicity may have contributed and may continue to contribute to significant declines in the prices of our publicly traded securities.

Our future success depends in large part on the support of our vendors and suppliers, who may react adversely to the lack of timely Securities and Exchange Commission (SEC) filings of our historical financial statements. The restatement of our historical financial statements has resulted in negative publicity about us, which may cause some of our potential customers to defer purchases of our products. Our vendors and suppliers may re-examine their willingness to do business with us, to develop critical interfaces for us or to supply software and services if they lose confidence in our ability to fulfill our commitments.

We are currently subject to litigation and may be subject to further actions relating to the matters necessitating the restatement, which may be costly and time-consuming to defend. As discussed in Item 1 of Part II, Legal Proceedings, to this Quarterly Report on Form 10-Q/A, the Company and certain of our officers and directors are subject to litigation on various matters. The ultimate outcome of these matters cannot presently be determined and may require significant commitment of our financial and management resources and time, which

may seriously harm our business, financial condition and results of operations. There can be no assurances that any of the matters discussed above will be resolved without costly and protracted litigation, and the outcome may have a material adverse impact upon our business, financial condition and results of operations.

We are subject to an SEC investigation. The SEC has informed us that it has commenced a formal investigation relating to revenue recognition matters and the Company’s accounting for software development costs. We are cooperating with the SEC in its investigation. At this time we cannot predict how long the investigation will last or what the results of the investigation will be.

Certain statements in this form 10-Q/A are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. The words “estimate,” “plan,” “intend,” “expect,” “anticipate,” “believe,” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are found at various places throughout this report. NDCHealth disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Although NDCHealth believes that its expectations are based on reasonable assumptions, it can give no assurance that its goals will be achieved. Important factors that could cause actual results to differ from estimates or projections contained in the forward-looking statements are described under “Safe Harbor Statement” in this Item 2.

The following discussion of our financial condition and results of operations should be read in conjunction with the accompanying unaudited Condensed Consolidated Financial Statements and notes thereto included elsewhere in this Report. For a more complete understanding of our industry, the drivers of our business and our current period results, you should read the following Management’s Discussion and Analysis of Financial Condition and Results of Operations in conjunction with our latest Annual Report on Form 10-K/A for the year ended May 28, 2004 and our other filings with the SEC.

Overview

We operate our business as three fundamental segments: Network Services and Systems, Information Management, and Pharmacy Benefit Services. Network Services and Systems provides electronic connectivity to our NDCHealth Intelligent Network and system solutions throughout the healthcare industry. Information Management provides management information, research and analytic services primarily to pharmaceutical manufacturers. Pharmacy Benefit Services, a consolidated subsidiary of which we maintain a 49% controlling ownership interest, provides pharmacy plan management services to health care third party payers. More information concerning segments can be found in Note 7 of the Notes to Condensed Consolidated Financial Statements.

Results of Operations

Revenue


	Three Months Ended,				Change
*(In thousands)*	August 27, 2004		August 29, 2003		Change
*(In thousands)*	August 27, 2004		August 29, 2003		Dollars			Percent
	(As Restated)		(As Restated)
Revenue:
Network Services and Systems	$	57,576	$	62,266	$	(4,690	)	(7.5	)%
Information Management		35,320		35,757		(437	)	(1.2	)%
Pharmacy Benefit Services		16,232		4,642		11,590		249.7	%

Total	$	109,128	$	102,665	$	6,463		6.3	%

First quarter revenue growth was driven by significant growth in Pharmacy Benefit Services, partially offset by declines in both the Network Services and Systems and Information Management segments. The decline in Network Services and Systems segment revenue was primarily caused by lower physician software sales and the transition to next-generation pharmacy systems, which offset growth in pharmacy network services. The Information Management segment generated lower revenue from non-recurring ad hoc research and analytic services and was impacted by price compression from certain pharmaceutical manufacturer customers renewed over the last year.

Network Services and Systems

Network Services and Systems Revenue decreased $4.7 million, or 7.5%, to $57.6 million in the first quarter of fiscal 2005 from $62.3 million in the first quarter of fiscal 2004. The decrease in Revenue is detailed below by our major customer groups.

Revenue by Customer Group


	Three Months Ended,				Change
*(In thousands)*	August 27, 2004		August 29, 2003		Change
*(In thousands)*	August 27, 2004		August 29, 2003		Dollars			Percent
	(As Restated)		(As Restated)
Pharmacy	$	33,982	$	34,248	$	(266	)	(0.8	)%
Hospital		13,852		14,666		(814	)	(5.6	)%
Physician		6,268		9,440		(3,172	)	(33.6	)%
Other		3,474		3,912		(438	)	(11.2	)%

Total	$	57,576	$	62,266	$	(4,690	)	(7.5	)%

Revenue from Pharmacy customers declined $0.2 million, or 0.8%, to $34.0 million in the first quarter of fiscal 2005 from $34.2 million in the first quarter of fiscal 2004. This decline was due to lower information product sales as well as lower pharmacy systems revenue as new NDCPharmacyRx^™ (formerly T-Rex One) system sales and the transition to recurring, transaction-based revenue do not yet offset a decrease in legacy systems sales. This decrease in system revenue was offset by the overall revenue growth of approximately 9% in our pharmacy transaction business, which was attributed to an increase of 13% in network transactions and 24% increase in pre and post edit transactions. Revenue growth lagged the growth in transactions due to the transaction growth being derived primarily from the largest pharmacy chains, where we have a tiered pricing structure based on the volume generated from these customers. Transaction-based revenue is expected to continue to grow more slowly than transactions due to market share gains by large national chains and competitive price pressure for transaction-based services.

Revenue from Hospital customers declined $0.8 million, or 5.6%, to $13.9 million in the first quarter of fiscal 2005 from $14.7 million in the first quarter of fiscal 2004 as accelerating revenue growth from NDC ePREMIS^™ continued to be slightly offset by a decline in legacy systems revenue.

Revenue from the Physician customer group decreased $3.2 million, or 33.6%, to $6.3 million in the first quarter of fiscal 2005 from $9.4 million in the first quarter of fiscal 2004 due to our change in selling software to VARs on a cash basis instead of granting credit terms, which led to significantly fewer system sales in the first quarter of fiscal 2005 compared to the first quarter of fiscal 2004. We expect physician system sales to begin to recover in the second quarter of fiscal 2005 following the release of product upgrades as VARs purchase software with new HIPAA security functionality.

Other revenue, which includes data processing services provided to our former affiliate Global Payments, Inc. and a third-party paper claims and statement printing service, decreased $0.4 million, or 11.2%, to $3.5 million in the first quarter of fiscal 2005 from $3.9 million in the first quarter of fiscal 2004. As previously disclosed, Global Payments is expected to discontinue the service agreement on or after September 30, 2005, eliminating a portion of this revenue stream within approximately the next twelve months.

Information Management

Information Management Revenue decreased $0.4 million or 1.2%, to $35.3 million in the first quarter of fiscal 2005 from $35.8 million in the first quarter of fiscal 2004. This was a result of lower revenue from ad hoc research and analysis and price compression from certain of our pharmaceutical manufacturer customers partially offset by growth in new product revenue from our Insight and Impact product suites and Intelligent Health Repository.

Pharmacy Benefit Services

Pharmacy Benefit Services Revenue increased $11.6 million, or 249.7%, to $16.2 million in the first quarter of fiscal 2005 from $4.6 million in the first quarter of fiscal 2004. The increase was due to the rapid expansion of the administrative services component, and comprised 14.9% of total Company revenue in the quarter. Because a majority of the revenue in the Pharmacy Benefit Services segment includes the underlying cost of the prescription drug benefit being administered, margins are low and reported revenue growth in the segment did not contribute notably to profits.

Cost of Service

Cost of Service (“COS”) includes certain compensation, computer operations, data costs, consulting services, telecommunications, customer support, and application maintenance expenses. COS increased $15.2 million, or 29.5%, to $66.7 million in the first quarter of fiscal 2005 from $51.5 million in the first quarter of fiscal 2004. The increase was due primarily to variable costs directly related to increased Revenue in our Pharmacy Benefit Services segment.


	Three Months Ended,						Change
*(In thousands)*	August 27, 2004			August 29, 2003			Change
*(In thousands)*	August 27, 2004			August 29, 2003			Dollars			Percent
	(As Restated)			(As Restated)
Revenue by Segment
Network Services and Systems	$	57,576		$	62,266		$	(4,690	)	(7.5	)%
Information Management		35,320			35,757			(437	)	(1.2	)%
Pharmacy Benefit Services		16,232			4,642			11,590		249.7	%

Total Revenue	$	109,128		$	102,665		$	6,463		6.3	%

Cost of Service by Segment
Network Services and Systems	$	31,256		$	28,001		$	3,255		11.6	%
Information Management		20,392			19,810			582		2.9	%
Pharmacy Benefit Services		15,063			3,685			11,378		308.8	%

Total Cost of Service	$	66,711		$	51,496		$	15,215		29.5	%

Cost of Service as Percent of Revenue
Network Services and Systems		54.3	%		45.0	%
Information Management		57.7	%		55.4	%
Pharmacy Benefit Services		92.8	%		79.4	%
Total		61.1	%		50.2	%

COS in the Network Services and Systems segment increased by $3.3 million or 11.6% to $31.3 million in the first quarter of fiscal 2005 from $28.0 million in the first quarter of fiscal 2004. This increase is due to increased product development expense related to higher staffing and a larger percentage of our software development costs being expensed because we are beginning to develop subsequent releases to the initial release of our EnterpriseRx system but have not yet established technological feasibility for the subsequent releases.

COS in the Information Management segment increased $0.6 million or 2.9% to $20.4 million in the first quarter of fiscal 2005 from $19.8 million in the first quarter of fiscal 2004 due to increased data costs discussed below, partially offset by lower staffing levels.

COS in the Pharmacy Benefit Services segment increased $11.4 million or 308.8% to $15.1 million in the first quarter of fiscal 2005 from $3.7 million in the first quarter of fiscal 2004 due to substantial Revenue growth. COS as a percent of Revenue increased to 92.8% in the first quarter of fiscal 2005 from 79.4% in the first quarter of fiscal 2004 as the mix of services sold shifted to pharmacy benefit administrative services, for which Revenue and COS both include the underlying cost of the prescription drug benefit being administered, thereby providing very low contribution margins. The segment’s traditional pharmacy claim adjudication services offer higher percent margins, but represent a declining portion of this segment’s Revenue.

Data Costs

Data costs are primarily recorded within the Information Management segment in COS, but some data costs are also recorded in Network Services and Systems segment COS. Data costs increased $1.5 million, or 11.6%, to $14.4 million in the first quarter of fiscal 2005 from $12.9 million in the first quarter of fiscal 2004. The increases were due to an increase in volume of data purchased and an increase in the costs of such data. As a percent of Revenue, data costs increased from the first quarter of fiscal 2004 to the first quarter of fiscal 2005. We are continuing to pursue programs to contain data costs.


	Three Months Ended						Change
*(In thousands)*	August 27, 2004			August 29, 2003			Change
*(In thousands)*	August 27, 2004			August 29, 2003			Dollars		Percent
	(As Restated)			(As Restated)
Revenue	$	109,128		$	102,665		$	6,463	6.3	%
Data costs	$	14,405		$	12,910		$	1,495	11.6	%
Data costs as a Percent of Revenue		13.2	%		12.6	%

Software Costs

Software costs are related to the development of new products and maintenance and enhancement of existing products. We capitalize certain costs of developing software held for sale to our customers as well as software used internally to provide services to our customers. We expense costs associated with maintenance of existing products and costs associated with developing products prior to the products reaching technological feasibility.

The primary engine of growth for NDCHealth is the creation of new and enhanced products. As such, software costs are an investment in the growth of the Company. As new products are developed, sold and installed, we expect to grow revenue, operating income, and increase cash flow. Our current focus is on developing products such as NDC Enterprise Rx^™ (formerly known as T-Rex One^™ Enterprise), T-Rex Mail, and our Intelligent Health Repository and ArcLight-related information products.

Total costs associated with software development increased by $0.3 million, or 2.5%, to $10.3 million in the first quarter of fiscal 2005 from $10.1 million in the first quarter of fiscal 2004. Of the total, costs associated with software development for our new pharmacy system were $4.5 million in the first quarter of fiscal 2005 versus $2.9 million in the first quarter of fiscal 2004. In the first quarter of fiscal 2005, approximately $5.8 million of these development costs were capitalized, resulting in net development expense associated with our new pharmacy system of approximately $4.5 million. In the first quarter of fiscal 2004, approximately $7.2 million of these development costs were capitalized resulting in net development expense associated with our new pharmacy system of approximately $2.9 million.

As discussed above, development costs capitalized as a percent of total development costs decreased to 56.1% in the first quarter of fiscal 2005 from 71.4% in the first quarter of fiscal 2004 as a result of the initial release of our EnterpriseRx system being substantially completed and the initiation of design work for subsequent releases.


	Three Months Ended						Change
*(In thousands)*	August 27, 2004			August 29, 2003			Change
*(In thousands)*	August 27, 2004			August 29, 2003			Dollars		Percent
	(As Restated)			(As Restated)
Total costs associated with software development	$	10,348		$	10,093		$	255	2.5	%
Less: capitalization of internally developed software		(5,807	)		(7,204	)		1,397	19.4	%

Net software development expense		4,541			2,889			1,652	57.2	%
Software maintenance expense		2,231			2,006			225	11.2	%

Total net software expense	$	6,772		$	4,895		$	1,877	38.3	%

Revenue	$	109,128		$	102,665		$	6,463	6.3	%

Capitalization as a % of Revenue		5.3	%		7.0	%

Total net software expense as a % of Revenue		6.2	%		4.8	%

Capitalization of developed software as a % of total costs associated with software development		56.1	%		71.4	%

Sales, General and Administrative Expense

Sales, General and Administrative (“SG&A”) expense consists primarily of salaries, wages and expenses relating to sales, marketing, administrative and management employees, employee training costs, and occupancy of leased space. Corporate expenses not attributable to a specific segment are allocated to the Network Services and Systems and Information Management segments on a weighted relative basis based on Revenue. We do not allocate corporate costs to our minority owned Pharmacy Benefit Services segment.

SG&A expense increased $1.4 million, or 6.3%, to $23.7 million in the first quarter of fiscal 2005 from $22.3 million in the first quarter of fiscal 2004. As a percent of Revenue, SG&A expense was 21.7% in the first quarter of fiscal 2005 and 21.7% in the first quarter of fiscal 2004. The increase in SG&A expense in absolute dollars was caused by increased corporate staff and professional fees in response to increased complexity and regulatory requirements of our business including expenses related to Sarbanes-Oxley compliance, higher audit and insurance expenses, and increased legal fees as a result of shareholder litigation.

We expect that SG&A expense as a percentage of Revenue will be flat or increase in fiscal 2005 due to continued investment in our sales and marketing programs to support the roll out of new products, increased professional fees associated with litigation resulting from shareholder lawsuits and increased corporate governance expenses related to Sarbanes-Oxley compliance.

Depreciation and Amortization


	Three Months Ended				Change
*(In thousands)*	August 27, 2004		August 29, 2003		Change
*(In thousands)*	August 27, 2004		August 29, 2003		Dollars		Percent
	(As Restated)		(As Restated)
Depreciation and Amortization:
Network Services and Systems	$	6,927	$	5,725	$	1,202	21.0	%
Information Management		3,398		2,807		591	21.1	%
Pharmacy Benefit Services		112		109		3	2.8	%

Total Depreciation and Amortization	$	10,437	$	8,641	$	1,796	20.8	%

Depreciation and Amortization expense increased in the first quarter of fiscal 2005 from the first quarter of fiscal 2004 as a result of new products being placed into service and the amortization of intangible acquired assets.

When material intangible assets, such as goodwill and customer bases, are acquired in conjunction with the purchase of a company, NDCHealth undertakes a study by an independent third party to determine the allocation of the purchase price to the assets acquired. Intangible assets are amortized over their estimated useful life ranging from 3 to 10 years. In accordance with SFAS No. 142, “Goodwill and Other Intangible Assets,” we do not amortize goodwill. We do, however, assess the recoverability of goodwill on at least an annual basis during our second quarter, or more frequently if circumstances suggest potential impairment. Additionally, goodwill is tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. These events or circumstances would include a significant change in the business climate, legal factors, operating performance indicators, competition, sale or disposition of a significant portion of the business or other factors. Operating performance is an important indicator for the Company, and our performance during the first quarter of fiscal 2005, including several areas of declining revenue, will be a significant factor in our evaluation of goodwill during the second quarter of fiscal 2005. If the performance realized during the first quarter of 2005 is sustained, or is expected to be sustained, for an extended period, the Company could conclude that some or all of its goodwill is impaired and should be written off.

Restructuring and Other Charges


	Three Months Ended
*(In thousands)*	August 29, 2003
Expense Type:
Severance	$	1,384
Exit-related costs		115

Total	$	1,499

We took several actions in fiscal 2004 to reduce our workforce and eliminate redundant operations and activities. Consequently, in the first quarter of fiscal 2004 we recorded a charge of $1.4 million for severance related costs and $0.1 million related to lease terminations. Approximately $0.1 million of this severance cost was a non-cash charge related to modified stock options. These costs were not allocated to any reportable segment in the first quarter of fiscal 2004.

We did not incur any Restructuring and Other Charges in the first quarter of fiscal 2005.

Operating Income


	Three Months Ended					Change
*(In thousands)*	August 27, 2004		August 29, 2003			Change
*(In thousands)*	August 27, 2004		August 29, 2003			Dollars			Percent
	(As Restated)		(As Restated)
Operating Income:
Network Services and Systems	$	5,329	$	13,545		$	(8,216	)	(60.7	)%
Information Management		2,704		5,157			(2,453	)	(47.6	)%
Pharmacy Benefit Services		218		300			(82	)	(27.3	)%
Other		—		(275	)		275		100.0	%

Total Operating Income	$	8,251	$	18,727		$	(10,476	)	(55.9	)%

Operating Income in the Network Services and Systems segment decreased $8.2 million, or 60.7%, to $5.3 million in the first quarter of fiscal 2005 from $13.5 million in the first quarter of fiscal 2004. This decrease was due to decreased Revenue, increased Depreciation and Amortization, and increases in COS discussed earlier.

Operating Income in the Information Management segment decreased $2.5 million, or 47.6%, to $2.7 million in the first quarter of fiscal 2005 from $5.2 million in the first quarter of fiscal 2004. This decrease was due to decreased Revenue, increased Depreciation and Amortization, increased data costs, and increased SG&A discussed earlier.

Operating Income in the Pharmacy Benefit Services segment decreased $0.1 million, or 27.3%, to $0.2 million in the first quarter of fiscal 2004 from $0.3 million in the first quarter of fiscal 2004. This decrease was due to increased COS expense discussed earlier.

Operating Income in Other in the first quarter of fiscal 2004 was related to Restructuring and Other Charges mentioned above that are not attributable to a specific segment.

Other Income (Expense)


	Three Months Ended						Change
*(In thousands)*	August 27, 2004			August 29, 2003			Change
*(In thousands)*	August 27, 2004			August 29, 2003			Dollars			Percent
				(As Restated)
Other Income (Expense)
Interest and Other Income	$	65		$	102		$	(37	)	(36.3	)%
Interest and Other Expense		(6,404	)		(7,221	)		817		11.3	%
Minority Interest in Earnings		(108	)		(151	)		43		28.5	%

Total	$	(6,447	)	$	(7,270	)	$	823		11.3	%

Interest and Other Income results primarily from interest earned in overnight money market funds.

Interest and Other Expense consists of interest expense, amortization of debt issuance costs and other miscellaneous non-operating expense. Interest and Other Expense decreased $0.8 million, or 11.3%, to $6.4 million in the first quarter of fiscal 2005 from $7.2 million in the first quarter of fiscal 2004. This change was due to lower interest expense as a result of lower interest rates as negotiated in December 2003 and a reduction in the balance owed under our term loan and revolving credit agreement.

Minority Interest in Earnings results from our 49% controlling interest in our consolidated subsidiary engaged in providing Pharmacy Benefit Services and is driven by their profitability. When this subsidiary is profitable, we are required to share the profits and record a charge. When this subsidiary is not profitable, we share in the loss and record a benefit.

Provision for Income Taxes

Our estimated continuing effective tax rate in the first quarter of fiscal years 2005 and 2004 was 39.0% and 37.5%, respectively. The tax rate for the first quarter of fiscal 2005 was higher than the first quarter of fiscal 2004 due to our permanent book to tax differences being a larger percentage of our total tax expense because of lower income.

The Internal Revenue Service (“IRS”) is currently auditing our fiscal year 2001 consolidated federal income tax return. The primary issue is a worthless stock loss deduction claimed as a result of the divestiture of the management services business (“PHSS”). This deduction created a net operating loss which was used to offset most of the tax liability for fiscal years 2002 and 2003. In fiscal year 2001, we provided a tax contingency reserve of approximately 50% of the $25.0 million tax benefit claimed for the worthless stock loss deduction. We believe that our current reserve of the ultimate settlement of this issue is properly stated as of August 27, 2004. However, if the worthless stock loss and certain other issues are settled in the IRS’ favor, we estimate that we would incur an incremental tax expense of $12.8 million and would have to pay approximately $8.0 million of additional cash taxes, excluding interest and penalties. This expense, if incurred, would be reflected in the results from Discontinued Operations as PHSS was treated as a Discontinued Operation beginning in Fiscal 2000. We are unable to predict the timing of the completion of this audit.

Discontinued Operations

During the fourth fiscal quarter 2004 we performed a review of our European businesses to determine alternatives to mitigate losses associated with those operations. As a result of this review, our board of directors authorized the disposition of our European businesses. Accordingly, our financial statements have been prepared with the net assets and liabilities, results of operations, and cash flows of these operations displayed separately as Discontinued Operations with all historical financial statements restated to conform to this presentation.

The operating results of our Discontinued Operations are summarized as follows:


	Three Months Ended
*(In thousands, except per share data)*	August 27, 2004			August 29, 2003
Revenue	$	5,286		$	5,250
Operating Loss	$	(557	)	$	(342	)

Loss from Operations, net of Tax	$	(457	)	$	(534	)
Asset Valuation Adjustment	$	(7,608	)	$	—

Loss from Discontinued Operations	$	(8,065	)	$	(534	)

Diluted Loss per Share:
From Operations	$	(0.01	)	$	(0.02	)

From Asset Valuation Adjustment	$	(0.21	)	$	—

Total	$	(0.22	)	$	(0.02	)

The Net Loss from Discontinued Operations for the first quarter of fiscal years 2005 and 2004 is net of a tax benefit of $0.1 million in both periods.

Liquidity and Capital Resources

Payments from our customers are our greatest source of liquidity. Additional sources of liquidity include our credit facility, financing under capital lease arrangements, vendor financing, and issuances of common stock and other instruments. The cash provided by these sources has a variety of uses. Most importantly, we must pay our employees and vendors for the services and materials they supply. Additional uses include capital equipment, development of additional products, investments in alliances, acquisitions, payment of taxes, payment of dividends, extension of credit to our customers, repayment of debt, and other general funding of our day-to-day operations.

Cash needed or cash that we generate after satisfying all of our continuing operating requirements is shown on our statement of cash flows as net cash used in or provided by operating activities, respectively. This measure takes into account items such as non-cash expenses included in our operating income, cash used to extend credit to our customers, and cash provided by our vendors extending credit to us.

Net cash used in operating activities was $7.8 million in the first three months of fiscal 2005, a $28.2 million decrease from the $20.4 million of cash provided by operating activities in the first three months of fiscal 2004. Income from continuing operations adjusted for non-cash items was $15.4 million in the first three months of fiscal 2005 compared to $23.0 million in the first three months of fiscal 2004.

Net cash (used in) provided by operating activities was negatively impacted by the income from continuing operations adjusted for non-cash items and an increase in the use of working capital. We used $23.2 million of working capital in the first three months of fiscal 2005 compared to a use of $2.6 million in the first three months of fiscal 2004. Significant differences between the first three months of fiscal 2005 and the first three months of fiscal 2004 are accounts receivable, accounts payable and accrued liabilities, and deferred revenue. Collectively, these changes in working capital used $22.3 million of cash in the first three months of fiscal 2005 and used $1.8 million of cash in the first three months of fiscal 2004. Changes in working capital are the result of the timing of payments to our vendors and the timing difference between billing customers for services as required by their contracts and our recognition of related revenue. Accounts receivable used $0.9 million of cash in the first three months of fiscal 2005 and used $4.0 million of cash in the first three months of fiscal 2004. Accounts payable and accrued liabilities used $16.0 million of cash in the first three months of fiscal 2005 compared to providing $3.6 million in the first three months of fiscal 2004. Deferred revenue used $5.4 million in the first three months of fiscal 2005 compared to a use of $1.3 million in the first three months of fiscal 2004.

The nature of an information services business is such that it requires a substantial continuing investment in data, technology equipment and product development in order to expand the business. Creation of new and enhanced products is the engine of growth for NDCHealth and we continue to invest in our future growth through focus on product development. Historically we have also expanded our business through acquisitions and strategic investments in other businesses. The cash we use to expand our business is shown as net cash used in investing activities. Capital expenditures, which reflect our investment in equipment and product development such as capitalized software costs discussed above, were $9.9 million in the first three months of fiscal 2005, including $6.1 million in capitalized software costs and $0.8 million in capitalized interest; and $13.3 million in the first three months of fiscal 2004, including $7.3 million in capitalized software costs and $0.7 million in capitalized interest. As we continue the launch of new products in fiscal 2005, we expect a similar level of capital expenditures as in 2004.

We used $1.8 million of cash in the first three months of fiscal 2005 for payment of the annual contribution of a Supplemental Executive Retirement Plan (“SERP”) for certain executives, all of whom are either retired or no longer with the Company, and for payment of other miscellaneous investments. During the first three months of fiscal 2004 we used $5.5 million of cash for other investing activities, primarily the payment of transaction costs related to the completion of our acquisition of TechRx at the end of fiscal 2003 as well as payment of the annual SERP premium discussed above.

We currently have in place a $225 million senior credit facility, consisting of a $100 million five-year revolving credit facility and a $125 million six-year term loan, and have $200 million in 10¹/2% senior subordinated notes due 2012 outstanding. As of August 27, 2004, the fair market value of the notes was approximately $215.3 million.

Mandatory prepayments are required after 90 days following the end of each fiscal year beginning with fiscal year 2004. NDCHealth is obligated to prepay an aggregate principal amount of the loans, and cash collateralize any Letter of Credit obligations in an amount equal to: (i) 75% of excess cash flow for such fiscal year if the consolidated total leverage ratio is greater than 2.00:1.00 at the end of such fiscal year, and (ii) 50% of such excess cash flow for such fiscal year if the consolidated total leverage ratio is less than or equal to 2.00:1.00 at the end of the fiscal year. Each such prepayment shall be applied first to the term facility pro rata to the scheduled amortization payments until all are paid in full and second to the revolving credit facility. Under the mandatory prepayment agreement, a $28.0 million prepayment of the term loan was made on August 26, 2004. As of August 27, 2004, $72.5 million was outstanding on the term loan and there was $38.5 million outstanding under the revolving credit facility.

The $100 million revolving credit facility is available for working capital and general corporate purposes and has a variable interest rate based on market rates. On August 20, 2004, the credit facility was amended to relax certain covenants to provide us additional flexibility for fiscal year 2005. The credit facility contains certain financial and non-financial covenants customary for financings of this nature. As of August 27, 2004, we were in compliance with all restrictive covenants. However, based on our expectations for financial performance during our second quarter of fiscal 2005 and dependent on performance of certain components of cash flow, we may need to complete the sale of a portion of our European operations to meet certain of our current covenant requirements in the second quarter. We believe such a sale can be completed within this time period, although there can be no assurance of this. In addition, if our net income over the next year remains at the level experienced in the first quarter and does not recover as anticipated, we would likely fail to meet the leverage and fixed charge coverage ratio covenants no later than the end of the current fiscal year in the absence of additional asset sales or other steps outside the ordinary course of business.

We believe that our current level of cash on hand, future cash flows from operations, and our credit facility are sufficient to meet our operating needs in fiscal 2005.

We believe that free cash flow, defined as net cash provided by operating activities less capital expenditures and dividends paid, is a meaningful measure of our ability to generate cash for reducing our level of senior debt. Free cash flow is not a Generally Accepted Accounting Principle (“GAAP”) measurement and may not be comparable to free cash flow reported by other companies. Free cash flow decreased to ($19.1) million in the first quarter of fiscal 2005 compared to $5.7 million in the first quarter of fiscal 2004 due to decreased Net cash provided by operating activities and partially offset by reduced Capital expenditures in the first quarter of fiscal 2005.


	Three Months Ended
*(In thousands)*	August 27, 2004			August 29, 2003
	(As Restated)			(As Restated)
Net cash (used in) provided by operating activities	$	(7,764	)	$	20,397
Capital expenditures		(9,897	)		(13,308	)
Dividends paid		(1,439	)		(1,408	)

Free cash flow	$	(19,100	)	$	5,681

Stock activities provide us an additional source of liquidity. Stock activities are primarily related to the exercises of employee stock options and issues under the employee stock purchase plan. In the first three months of fiscal 2005, (repurchases) issuances of shares of our common stock used ($0.1) million versus provided $0.7 million in the first three months of fiscal 2004. Although the issuance of additional shares provides us with liquidity, it results in a dilution of each individual stockholder’s equity. Another use of cash is the payment of dividends, which totaled $1.4 million in the first three months of each of fiscal 2005 and fiscal 2004.

Discontinued Operations used $9.5 million of cash in the first three months of fiscal 2005 and used $1.4 million in the first three months of fiscal 2004. Cash used in the first three months of fiscal 2005 was related to payments for renegotiated data contracts in Germany and ongoing operations.

Recently Issued Accounting Pronouncements

In January 2004, the FASB issued Financial Staff Position (“FSP”) 106-1, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003.” As permitted by FSP No. 106-1, we elected to defer recognizing the effects of the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the “Act”) until authoritative guidance on accounting for the new federal subsidy is issued. In May 2004, the FASB issued FSP No. 106-2 which provides accounting guidance for this new subsidy. The Company sponsors a number of postretirement benefit plans and we have determined that there is no impact to us as a result of FSP No. 106-2.

Safe Harbor Statement

The Management’s Discussion and Analysis of Financial Condition and Results of Operations, and other portions of this report, include “forward-looking” statements (rather than historical facts) within the meaning of the federal securities laws that are subject to risks and uncertainties that could cause actual results to differ materially from those described. Forward-looking statements are only predictions and are not guarantees of performance, and include statements preceded by, followed by or that include the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project,” “intend,” or similar expressions. These statements include, among others, statements regarding our expected business outlook, anticipated financial and operating results, our business strategy and means to implement the strategy, our objectives, the amount and timing of future capital expenditures, the likelihood of our success in developing and introducing new products and expanding our business, the timing of the introduction of new and modified products or services, financing plans, working capital needs and sources of liquidity.

These forward-looking statements are based on our management’s beliefs and assumptions, which in turn are based on currently available information. Important risks and assumptions relating to the forward-looking statements include, without limitation: (1) our ability to expand in new and existing markets; (2) demand for our products and services; (3) the cost of product development; (4) the timely completion, market demand and acceptance of our new pharmacy and information products; (5) competitive forces; (6) gains in market share; (7) industry conditions affecting our customers; (8) expected pricing levels; (9) expected growth of revenue and net income; (10) the timing and cost of planned capital expenditures; (11) the availability of capital to invest in business growth and expansion; (12) the timing of recognition of certain revenue; (13) access to data from suppliers; (14) the potential for information or network services interruptions; (15) adequate protection of

proprietary technology; (16) unanticipated changes in accounting rules and/or interpretations; (17) complex state and federal regulations and their impact on the demand for information products or availability of certain data; (18) outcomes and cost of pending litigation and/or the pending SEC investigation; (19) expected synergies relating to acquisitions, joint ventures and strategic alliances; (20) expected proceeds from the disposition of certain assets; (21) our ability to maintain compliance with certain restrictive debt covenants; (22) our substantial indebtedness, which could adversely affect our financial condition, results of operations and liquidity; (23) actions that were or may be taken by credit rating agencies; and (24) our ability to comply with Sarbanes-Oxley. Many of these risk factors and assumptions are beyond our ability to control or predict, and are not intended to represent a complete list of all risks and uncertainties inherent in our business, and should be read in conjunction with the more detailed cautionary statements included in later filings with the SEC.

We believe our forward-looking statements contained herein are reasonable; however, you should not place undue reliance on any forward-looking statements, which are based on our current assumptions and expectations. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly any of them in light of new information or future events.

ITEM 3—QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no significant changes in our market risk from that disclosed in our Annual Report on Form 10-K/A for the year ended May 28, 2004.

ITEM 4—CONTROLS AND PROCEDURES

The Company conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures as of the end of the quarterly period covered by this report. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported on a timely basis.

Based upon the evaluation it was determined that, for the reasons described below, the Company’s disclosure controls and procedures were not effective as of the end of the fiscal period covered by this report to give reasonable assurance in alerting it in a timely fashion to material information relating to NDCHealth that is required to be included in the reports that the Company files under the Exchange Act.

As previously disclosed in January 2005, we engaged in a review and analysis of practices regarding software exchanges in our Physician business and their impact on revenue recognition. Additionally, we have revised our revenue recognition practices for our IHR products within our Information Management segment. As a result of our efforts, we have determined that Net Income should be adjusted. In addition, in reviewing our past practices, procedures and processes, we determined that there needed to be revisions to such practices, procedures and processes. In this regard, we concluded there were material weaknesses in our internal controls over revenue recognition and over the financial statement close process. We have taken, and continue to take, steps to rectify these matters.

Based upon our review and analysis, we determined that adjustments related to Physician software exchanges and Information Management revenue recognition should be recorded. We also determined that the adjustment required a restatement of our financial results for each of the fiscal years ended May 28, 2004, May 30, 2003, and May 31, 2002, as well as our interim results for the quarter ended August 27, 2004, to reflect the impact of the adjustments on each of the periods presented.

In connection with the aforementioned review, we also determined that adjustments relating to other items should be recorded. These adjustments are also reflected in the restatement of financial results described above.

Furthermore, on March 17, 2005, we received a material weakness letter, from our Independent Registered Public Accounting Firm, Ernst & Young LLP, regarding these same issues.

To date, we have taken steps to improve our internal controls including the following:

•

Revised our practices in Physician services to terminate all software exchanges in policy and practice with our VARs except when both the purchase and associated exchange of products occur within the same fiscal quarter that a new software version is released;

•

Brought a new general manager and a new financial manager into our Physician unit;

•

Added resources to the corporate accounting department to allow for more thorough analysis and determination of appropriate revenue recognition and to improve the financial statement close process;

•

Enhanced process for reviewing and monitoring sales contracts to properly develop revenue recognition;

•

Augmented review of these transactions to ensure adherence to our revenue recognition policies; and

•

Improved process for documentation and review of significant accounting entries, including revenue recognition.

We intend to continue to monitor our internal controls, and if further improvements or enhancements are identified, we will take steps to implement such improvements or enhancements. In addition, the Company is undertaking a thorough review of its internal controls as part of the Company’s preparation for compliance with the requirements of Section 404 of the Sarbanes-Oxley Act of 2002. Section 404 requires the Company’s management to report on, and the Independent Registered Public Accounting Firm to attest to, the effectiveness of the Company’s internal control structure and procedures for financial reporting. The Company expects it will not be able to fully remediate these deficiencies by May 27, 2005, given the efforts needed to completely remediate the internal control material weaknesses associated with revenue recognition and the financial statement close process, as described above. In the event the Company has material weaknesses in internal controls relating to the process of revenue recognition and/or the financial statement close process at May 27, 2005, the Company’s management will disclose such weaknesses in its report and will not be able to conclude that the Company’s internal control over financial reporting was effective at such date. Similarly, the Company believes that such material weaknesses would be referenced in an adverse opinion on the effectiveness of internal controls over financial reporting from our Independent Registered Public Accounting Firm around internal controls. A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.

Other than the changes identified above, there have been no changes to the Company’s internal controls over financial reporting that occurred since the beginning of the Company’s first quarter fiscal year 2005 that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

It should be noted that the design of any system of controls is based upon certain assumptions about the likelihood of future events, and there can be no assurance that such design will succeed in achieving its stated objective under all potential future conditions, regardless of how remote.

PART II—OTHER INFORMATION

ITEM 1—LEGAL PROCEEDINGS

In the proceedings before the European Commission instituted by us on December 19, 2000, we are alleging that to the extent, and only to the extent, this format is copyrighted by IMS Health, the format constitutes an industry standard and an essential facility to competition and must be made available to competitors of IMS Health. We obtained a ruling from the European Commission ordering IMS Health to license its structure for organizing pharmaceutical sales data to us. However, subsequent to this decision, the Court of First Instance and later the European Court Of Justice (“ECJ”) stayed this decision pending a complete review of the underlying substantive matters. Those matters are still proceeding.

On April 7, 2004, a putative class action captionedGarfield v. NDCHealth Corp., et al. was filed on behalf of all purchasers of the Company’s common stock during the period October 1, 2003 through March 31, 2004 against NDC and two of the Company’s officers, Walter Hoff and Randolph Hutto, in the United States District Court for the Northern District of Georgia. The Complaint alleges that the Company employed improper revenue recognition practices in violation of Generally Accepted Accounting Principles. The Complaint was filed shortly after NDC’s April 1, 2004 announcement that it would delay the release of its fiscal third quarter financial results pending the completion of a special independent review of the timing of recognition of revenue related to sales of NDC’s physician practice management systems through VARs. On August 9, 2004, the Complaint was amended to extend the putative class period to include the period from August 21, 2002 through April 19, 2004 and to add additional claims related to the timing of the Company’s write-down of its investment in MedUnite. On September 1, 2004, the Complaint was amended further to include Charles W. Miller, David H. Shenk, James W. FitzGibbons and Lee Adrean, each an officer of the Company, and Ernst & Young LLP, the Company’s independent registered public accounting firm, as additional defendants. As amended, the Complaint asserts violations of Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder and Section 20(a) of the Exchange Act. The lawsuit seeks unspecified damages, attorney’s fees and costs, and prejudgment interest. The Company intends to vigorously defend itself.

On April 28, 2004, a lawsuit was filed against us in the General Court of Justice, Superior Court Division, in the State of North Carolina, County of Forsyth, by Carolina Coupon Clearing, Inc., d/b/a Carolina Services Company, Inc. (“CSC”). CSC has sued us for alleged unfair trade practices under N.C. Gen. Stat. §75-1.1, alleged tortious interference and the supposed breach of certain alleged contracts. CSC seeks temporary, preliminary and permanent injunctions against us, damages in excess of $20,000, treble damages pursuant to N.C. Gen. Stat. §75-16, reasonable attorneys’ fees, and incidental and consequential damages. We have removed CSC’s lawsuit to federal district court and answered the lawsuit by denying CSC’s legal claims and denying CSC is owed any damages. We have also filed a counterclaim asserting that: 1) to the extent one of the agreements at issue is an enforceable contract between CSC and us, CSC has breached such contract; and 2) CSC has committed unfair trade practices under N.C. Gen. Stat. §75-1.1. We deny any liability to CSC and intend to vigorously defend against CSC’s claims, as well as vigorously prosecute our counterclaims. The parties are presently discussing settlement of this matter, however we are unable to predict the eventual outcome of the settlement.

ITEM 2—UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3—DEFAULTS UPON SENIOR SECURITIES

There were no defaults upon our senior securities during the quarter ended August 27, 2004.

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

None

ITEM 5—OTHER INFORMATION

None

ITEM 6—EXHIBITS AND REPORTS ON FORM 8-K



(a	)	Exhibits:

10		Letter Amendment No. 5 to Credit Agreement dated as of August 20, 2004 by and among the Registrant, Merrill Lynch Capital, and the Lenders and agents from time to time party thereto (filed as exhibit 99.2 to the Registrant’s Current Report on Form 8-K dated August 24, 2004, file No. 12392, and incorporated herein by reference.)

31	(i)	Exchange Act Rule 13a-14(a)/15d-14(a) Certification of Walter M. Hoff

31	(ii)	Exchange Act Rule 13a-14(a)/15d-14(a) Certification of Lee Adrean

32		18 U.S.C. Section 1350 Certification

(b	)	Reports on Form 8-K were filed or furnished during the quarter ending August 27, 2004. The items reported, any financial statements filed, and the dates of any such reports are listed below.

(i	)	NDCHealth Corporation’s Current Report on Form 8-K furnished on August 9, 2004, announcing the Company’s financial results for its fiscal year ended May 28, 2004 under Item 12 and furnishing a press release and financial information as exhibits under Item 7.

(ii	)	NDCHealth Corporation’s Current Report on Form 8-K filed on August 24, 2004, reporting under Item 1.01 the amendment of the Company’s Credit Agreement and reporting the Company’s press release dated August 24, 2004 and Letter Amendment No. 5 to Credit Agreement dated as of August 20, 2004 as exhibits under Item 9.01.

Signatures

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


NDCHEALTH CORPORATION
		(Registrant)

By:		/s/ JAMES W. FITZGIBBONS
		James W. FitzGibbons Chief Accounting Officer (Authorized Signing Officer and Principal Accounting Officer)

Date: March 21, 2005

NDCHEALTH CORPORATION

FORM 10-Q/A

INDEX TO EXHIBITS


Exhibit Numbers		Description
10		Letter Amendment No. 5 to Credit Agreement dated as of August 20, 2004 by and among the Registrant, Merrill Lynch Capital, and the Lenders and agents from time to time party thereto (filed as exhibit 99.2 to the Registrant’s Current Report on Form 8-K dated August 24, 2004, file No. 12392, and incorporated herein by reference.)

31	(i)	Exchange Act Rule 13a-14(a)/15d-14(a) Certification of Walter M. Hoff

31	(ii)	Exchange Act Rule 13a-14(a)/15d-14(a) Certification of Lee Adrean

32		18 U.S.C. Section 1350 Certification

Ndchealth (NDC) Inactive 10-Q/A2005 Q1 Quarterly report (amended)