Geac announces fiscal year 2006 first quarter results
[ Back ]   [ More News ]   [ Home ]
Geac announces fiscal year 2006 first quarter results

Note to readers: All references to dollars are to U.S. dollars unless otherwise noted.

MARKHAM, ON, and SOUTHBOROUGH, MA, Sept. 9 /PRNewswire-FirstCall/ - Geac Computer Corporation Limited (NASDAQ: GEAC), a global enterprise software company dedicated to addressing the needs of CFOs, today announced results for its first quarter of fiscal year (FY) 2006, which ended July 31, 2005.

    First Quarter and Other Financial Highlights

    -   Net cash provided from operating activities was $7.9 million for the
        first quarter ended July 31, 2005, compared to $2.2 million for the
        first quarter of the prior year.

    -   Software license revenue from internally developed new products
        increased to approximately 27% of total license revenue.

    -   Cash balance increased 65.5% to $192.1 million, up from
        $116.1 million a year ago.

    -   Following the quarter, August software license revenue increased
        61.9% compared to August of last year.

    -   Board of Directors commits to share repurchase program.



    -------------------------------------------------------------------------
    US$ thousands
    (except per share data)                         Q1 FY 2006    Q1 FY 2005
    -------------------------------------------------------------------------
    Software Revenue                                   $13,009       $15,495
    -------------------------------------------------------------------------
    Support & Services Revenue                         $86,931       $89,470
    -------------------------------------------------------------------------
    Hardware Revenue                                    $3,782        $1,903
    -------------------------------------------------------------------------
    Total Revenue                                     $103,722      $106,868
    -------------------------------------------------------------------------
    Net Earnings                                       $11,290       $13,512
    -------------------------------------------------------------------------
    Diluted Earnings Per Share                           $0.13         $0.15
    -------------------------------------------------------------------------

Geac reported revenue in the first quarter of FY 2006 that amounted to $103.7 million, a decrease of $3.1 million compared to $106.9 million in revenue in the first quarter of FY 2005. Software license revenue represented $13.0 million of the first quarter total, a 16.0% decrease over the same quarter last year when software license sales were $15.5 million. The Company's net earnings were $11.3 million during the first quarter of FY 2006, or $0.13 per diluted share, compared with $13.5 million, or $0.15 per diluted share in the first quarter of last year, a net earnings decrease of 16.4% and a diluted EPS decrease of 13.3%. The gross profit margin decreased to 61.6% of revenue from 64.9% in the first quarter of FY 2005.

Net cash provided by operating activities for the three months ended July 31, 2005 was $7.9 million compared to $2.2 million net cash provided by operating activities in the same period the previous year. Geac's cash position at the end of the first quarter of FY 2006 was $192.1 million, a 65.5% increase in the cash position of $116.1 million at the close of the first quarter of FY 2005. This substantial increase was the direct result of the Company's seven consecutive quarters of generating positive cash from operations.

Charles S. Jones, President and Chief Executive Officer of Geac said, "While our first quarter is traditionally a lower revenue quarter due to the seasonality of our business, license revenue was also adversely influenced by an apparent spillover into August. Traditionally our slowest month, August saw a material increase of 61.9% in new software license revenue compared to August of FY 2005, largely due to new license agreements of MPC, the Company's budgeting, financial planning and forecasting product suite. In addition we signed some significant contracts in August that will contribute revenue to be recognized in future periods. The most notable of these contracts were in our ISA business segment of which one contract was in excess of $1 million and another in excess of $2 million."

"Geac remains focused on building opportunity for license growth, and we are winning larger deals with new customers, but often in a sales cycle that lasts longer than anticipated," continued Mr. Jones. "Our average transaction size in the EAS division increased in the first quarter of FY 2006 over the same quarter a year ago. In the last few quarters approximately 11% of the number of these deals were from new customers, and in the first quarter of FY 2006, the number of new customers as a percentage of total contracts signed in the quarter increased to 14.6%. Contracted sales of internally developed new products accounted for approximately 27% of software license revenue in the first quarter of FY 2006. Clearly, our product innovation and our commitment to extending the financial value chain with performance-driven capabilities are achieving results. We are particularly pleased to announce today the immediate availability of Geac MPC 7, a major new release of our flagship integrated performance management software suite."

Operating expenses were $47.9 million in the first quarter of FY 2006, compared to $48.8 million the first quarter of FY 2005. Contributing significantly to the Company's lower general and administrative expenses in the quarter was a $4.0 million settlement with an insurance carrier. We incurred approximately $1.5 million in legal fees and associated costs in prior periods in the litigation with the insurance carrier, which commenced in 2001. In addition, the Company's non-cash, stock-based compensation expense increased by $1.8 million to $2.9 million in the first quarter of FY 2006, a 164% increase, from $1.1 million in the first quarter of last year. This increase resulted from the impact of the fully funded, non-dilutive, restricted share units (RSUs) that had been granted to the management team and to certain key employees in FY 2005. Also, in the first quarter of FY 2006, the costs associated with the Company's ongoing compliance with corporate governance requirements, including Sarbanes-Oxley Section 404, increased by approximately $500,000 over the first quarter of FY 2005. We expect these stock-based compensation and compliance expenses to continue throughout FY 2006.

"As we previously disclosed, in recent quarters we deliberately increased our sales and marketing expenditures to execute focused initiatives designed to accelerate license revenue growth in key product areas, including Geac Performance Management," said Donna de Winter, Chief Financial Officer. "As a percentage of total revenue, sales and marketing expenses increased from 17.3% in the first quarter of FY 2005 to 18.9% in the first quarter of FY 2006. The increase was primarily due to personnel costs relating to changes in our sales force, an increase in stock-based compensation expense related to the granting of RSUs to key sales management in the fourth quarter of FY 2005, and an increase in our investment in the training and education of sales and marketing personnel. The effect of these expenses on our margins is more pronounced this period as the first quarter is traditionally a lower revenue quarter. In addition, net earnings and diluted EPS were impacted by the expected increase in our effective tax rate of 36.5% in the first quarter ended July 31, 2005 compared to 33.1% in the first quarter ended July 31, 2004. We believe that under the current facts and circumstances that our effective tax rate for FY 2006 will be in the range of 22% to 27%."

Geac's System21, Anael, Runtime and Interealty divisions experienced growth in the quarter. System21, the largest of these divisions, had a total revenue increase of 3.5% over the first quarter of last year. Anael increased total revenue by approximately 7.0% in the first quarter of FY 2006 from the first quarter of FY 2005, and software license revenue was up 10.0% in the same period. With several large transactions closed in the first quarter of FY 2006, Interealty total revenue increased nearly 10% over the same quarter a year ago. RunTime had the strongest growth, with a 113.7% increase in total revenue and a 342.6% increase in license revenue over the first quarter of FY 2005.

In August FY 2006, Geac increased new license revenue from $2.2 million in August of FY 2005 to $3.6 million in August of FY 2006, or 61.9%. Some significant contracts closed in the month included:

    -   For Geac Performance Management - Applebees, the largest casual
        dining restaurant chain in the U.S.; Bushnell Performance Optics, a
        global supplier of high quality sports optics; Clearwire Corporation,
        a provider of wireless, high-speed broadband Internet service;
        American Diabetes Association; and a leading regional bank in the
        Southeastern U.S.
    -   For Enterprise Server - a U.S. government law enforcement agency
    -   For Geac Public Safety - a leading ambulance services company

    Product Innovation

Today, Geac will formally announce the release of version 7 of MPC, the cornerstone of Geac's performance management offering, which helps organizations close the gap between the business strategy and budgeting processes by integrating both elements into one seamless application. The Company continues to focus product development efforts on meeting customers' requirements for highly functional, open and integrated performance management software, which allows them to extend their existing investments in platforms, applications and systems, as demonstrated by this announcement.

Customers

In the first quarter of FY 2006, Geac closed approximately 315 transactions Company-wide in the Enterprise Applications Systems (EAS) segment of the business. Nineteen of these deals each exceeded $150,000, and the average transaction size within this group was approximately $284,000, up from the average transaction size of approximately $257,000 in the first quarter FY 2005. Of the 315 contracts in the EAS segment, 46 contracts were with net new customers, reflecting an increase of the number of new customers as a percentage of total contracts.

Among the significant EAS deals of the quarter, Geac signed contracts with Hartford (Connecticut) Hospital; Scottish & Newcastle plc, an international brewing group; Agrokor/Konzum, the largest Croatian retail chain; GILDEMEISTER AG, a major machine tools manufacturer; Lorraine Tubes, a French subsidiary of Spanish CONDESA Group; Mac Mode GmbH & Co. KGaA, a German clothing manufacturer; a leading U.S. transportation company; a global healthcare products manufacturer; a provider of Direct Broadcast Satellite (DBS) television products and services; a major U.S. bank holding company; and an automotive systems manufacturer. One of these contracts in the first quarter was valued at $1.8 million.

Importantly, Geac was also awarded a contract of over $350,000 in the first quarter for MPC performance management software from a major U.S. financial services institution in the business of home mortgage lending. The sale is evidence of Geac's continued success in extending its position in the financial services industry.

In the Industry Specific Application (ISA) segment of the business, Geac Libraries announced in June that the County of Lambton in southwestern Ontario purchased Geac's Vubis Smart library automation system. Adoption of Vubis Smart by Lambton County Library Services continues a pattern of steady growth in North America for Vubis Smart, Geac's innovative, Web-based library management system. Essex Libraries Consortium, one of the United Kingdom's largest library services and a key BT customer went live with Geac's Vubis Smart in June. Geac's Commercial Systems Division (CSD) experienced a 22.4% increase in software license revenue in the first quarter of FY 2006 as compared to the first quarter of FY 2005. One of CSD's significant deals of the quarter, exceeding $130,000, was the sale of the AMSI product portfolio to a residential and commercial properties development company in Illinois.

Concluding Remarks

"Geac remains focused in its transition on building opportunity throughout the business for software license growth. We continue to innovate, introduce new products and manage our operating expenses. We are winning larger deals with new customers, but often in a sales cycle that lasts longer than anticipated. We have continued to strengthen our balance sheet by increasing our cash balance and recently signed a new, five-year US$150 million revolving credit facility. In addition, as discussed in our letter to shareholders dated August 31, 2005, we continue to evaluate a broad range of strategic alternatives, including prudent acquisitions, changes to our capital structure and discussions with third parties who have expressed an interest in acquiring the Company. While there can be no assurance that these talks will result in a transaction, we pledge to you that your current Board of Directors will continue to consider all alternatives to enhance value for all Geac shareholders without jeopardizing the long term prospects of Geac. We recently terminated discussions with a business intelligence company due to unacceptable valuation expectations. As a result of the continuing challenges we face in completing a meaningful acquisition, and our strengthened balance sheet, we plan to actively repurchase up to $US 35 million of our common shares over the course of the next 12 months pursuant to the normal course issuer bid previously announced, subject to the terms of the bid, including TSX rules and applicable law. We reiterate our pledge to you that your current Board of Directors will continue to seek to create value for all Geac shareholders while continuing to invest in the business to ensure long-term success. We appreciate the support for Geac's Board and management team expressed by many of our shareholders over the past several weeks," concluded Mr. Jones.

To understand better this press release and for more in-depth analysis of these financial results and the risks related to our business, please see our Management Discussion and Analysis, which will be filed today with the Canadian Securities Administrators at www.sedar.com and the United States Securities and Exchange Commission at www.sec.gov. It will also be posted on our website at http://www.geac.com later today. In addition, a more detailed discussion of certain of the challenges we will continue to encounter in FY 2006 can be found in the "Going Forward" section of the Company's year-end letter to shareholders printed in Geac's FY 2005 Annual Report (available at www.geac.com).

Earnings Call

Management will discuss the results announced on a conference call scheduled for later this morning, Friday, September 9, 2005, at 8:30am. Eastern Time.

Listeners may access the conference call at 416.405.9328 / 800.387.6216, or via webcast at http://www.investors.geac.com.

A replay of the conference call will be available from September 9, 2005 at approximately 4:00 p.m. Eastern Time until September 23, 2005 at 11:59 p.m. Eastern Time. The replay can be accessed at 416.695.5800 or 1.800.408.3053. The pass code for the replay is 3162314 followed by the number sign.

The conference call will be broadcast over Geac's web site at www.investors.geac.com. Attendees will need to log in at least 15 minutes prior to the call.

About Geac

Geac (NASDAQ: GEAC) is a global enterprise software company that addresses the needs of the Chief Financial Officer. Geac's best-in-class technology products and services help organizations do more with less in an increasingly competitive environment, amidst growing regulatory pressure, and in response to other business issues confronting the CFO. Further information is available at http://www.geac.com or through e-mail at Email Contact.

This press release may contain forward-looking statements of Geac's intentions, beliefs, expectations and predictions for the future. These forward-looking statements often include use of the future tense with words such as "will," "may," "intends," "anticipates," "expects" and similar conditional or forward-looking words and phrases. These forward-looking statements are neither promises nor guarantees. They are only predictions that are subject to risks and uncertainties, and they may differ materially from actual future events or results. Geac undertakes no obligation to update or revise the information contained herein. Important factors that could cause a material difference between these forward-looking statements and actual events include, among other things: our ability to increase revenues from new license sales, cross-sell into our existing customer base and reduce customer attrition; whether we can identify and acquire synergistic businesses and, if so, whether we can successfully integrate them into our existing operations; whether we are able to deliver products and services within required time frames and budgets to meet increasingly competitive customer demands and performance guaranties; risks inherent in fluctuating international currency exchange rates in light of our global operations and the unpredictable effect of geopolitical world and local events; whether we are successful in our continued efforts to manage expenses effectively and maintain profitability; our ability to achieve revenue from products and services that are under development; the uncertain effect of the competitive environment in which we operate and resulting pricing pressures; and whether the anticipated effects and results of our new product offerings and successful product implementation will be realized. These and other potential risks and uncertainties that relate to Geac's business and operations are summarized in more detail from time to time in our filings with the United States Securities and Exchange Commission and with the Canadian Securities Administrators. Please refer to Geac's most recent quarterly reports available through the website maintained by the SEC at www.sec.gov and through the website maintained by the Canadian Securities Administrators and the Canadian Depository for Securities Limited at www.sedar.com for more information on risk factors that could cause actual results to differ. Geac is a registered trademark of Geac Computer Corporation Limited. All other marks are trademarks of their respective owners.


    Geac Computer Corporation Limited
    Consolidated Balance Sheets
    As at July 31, 2005 and April 30, 2005
    (Unaudited)
    (amounts in thousands of U.S. dollars)

                                              July 31, 2005   April 30, 2005
                                             ---------------  ---------------
    Assets
    Current assets:
    Cash and cash equivalents                     $ 192,124        $ 188,242
    Restricted cash                                     122            4,808
    Accounts receivable and other receivables        39,146           48,631
    Unbilled receivables                              7,165            8,222
    Future income taxes                               7,867            8,292
    Prepaid expenses and other assets                 6,137            8,230
                                             ---------------  ---------------
      Total current assets                          252,561          266,425

    Restricted cash                                   2,977            3,039
    Future income taxes                              30,067           34,558
    Property, plant and equipment                    20,993           22,005
    Intangible assets                                21,281           23,841
    Goodwill  (note 3)                              108,945          110,142
    Other assets                                      5,507            6,156
                                             ---------------  ---------------
      Total assets                                $ 442,331        $ 466,166
                                             ---------------  ---------------
                                             ---------------  ---------------

    Liabilities and Shareholders' Equity
    Current liabilities:
    Accounts payable and accrued liabilities      $  54,787        $  73,373
    Income taxes payable                             23,008           22,997
    Current portion of long-term debt                   406              424
    Deferred revenue                                103,781          112,605
                                             ---------------  ---------------
      Total current liabilities                     181,982          209,399

    Deferred revenue                                  1,350            2,058
    Employee future benefits                         22,539           26,334
    Asset retirement obligations   (note 5)           1,271            1,678
    Accrued restructuring  (note 6)                   1,158            1,769
    Long-term debt                                    4,279            4,630
                                             ---------------  ---------------
      Total liabilities                             212,579          245,868

    Shareholders' Equity
    Common shares; no par value; unlimited shares
     authorized; issued and outstanding as at
     July 31, 2005 - 86,849,621
     (April 30, 2005 - 86,377,012)                  134,941          131,445
    Common shares purchased as at
     July 31, 2005 - 1,390,112
     (April 30, 2005 - 816,598) (note 8)            (11,775)          (6,979)
    Common stock options                                 12               12
    Contributed surplus                               9,284            6,353
    Retained earnings                               122,831          111,541
    Cumulative foreign exchange translation
     adjustment                                     (25,541)         (22,074)
                                             ---------------  ---------------
      Total shareholders' equity                    229,752          220,298
                                             ---------------  ---------------
      Total liabilities and shareholders'
       equity                                     $ 442,331        $ 466,166
                                             ---------------  ---------------
                                             ---------------  ---------------

    Commitments and contingencies (note 9)
    See accompanying notes



    Geac Computer Corporation Limited
    Consolidated Statements of Earnings
    For the three months ended July 31, 2005 and July 31, 2004
    (Unaudited)
    (amounts in thousands of U.S. dollars, except share and per share data)

                                                 Three months ended July 31,
                                                -----------------------------
                                                     2005             2004
                                                ------------     ------------
    Revenue:
      Software                                    $  13,009        $  15,495
      Support and services                           86,931           89,470
      Hardware                                        3,782            1,903
                                                ------------     ------------
        Total revenue                               103,722          106,868

    Cost of revenue:
      Costs of software                               1,979            1,680
      Costs of support and services                  34,383           34,255
      Costs of hardware                               3,476            1,536
                                                ------------     ------------
        Total cost of revenue                        39,838           37,471
                                                ------------     ------------

    Gross profit                                     63,884           69,397

    Operating expenses:
      Sales and marketing                            19,641           18,534
      Research and development                       14,879           14,393
      General and administrative                     11,101           14,305
      Net restructuring and other unusual items
       (note 6)                                         (33)            (653)
      Amortization of intangible assets               2,294            2,246
                                                ------------     ------------
        Total operating expenses                     47,882           48,825

    Earnings from operations                         16,002           20,572
    Interest income                                   1,548              501
    Interest expense                                   (375)            (388)
    Other income (expense), net                         605             (502)
                                                ------------     ------------
    Earnings before income taxes                     17,780           20,183
    Income taxes                                      6,490            6,671
                                                ------------     ------------

    Net earnings for the period                   $  11,290        $  13,512
                                                ------------     ------------
                                                ------------     ------------

    Basic net earnings per common share           $    0.13        $    0.16
                                                ------------     ------------
                                                ------------     ------------
    Diluted net earnings per common share         $    0.13        $    0.15
                                                ------------     ------------
                                                ------------     ------------

      Weighted average number of common shares
       used in computing basic net earnings
       per share ('000s)                             85,110           85,189
                                                ------------     ------------
                                                ------------     ------------
      Weighted average number of common shares
       used in computing diluted net earnings
       per share ('000s)                             89,132           87,554
                                                ------------     ------------
                                                ------------     ------------
    See accompanying notes



    Geac Computer Corporate Limited
    Consolidated Statement of Shareholders' Equity
    For the three months ended July 31, 2005 and year ended April 30, 2005
    (Unaudited)
    (in thousands of U.S. dollars, except share date)


                                            Share capital
                        -----------------------------------------------------
                                                Common
                          Common                Shares                Common
                          Shares             Purchased                 Stock
                          ('000s)    Amount     ('000s)    Amount    Options
                        ---------  ---------  ---------  ---------  ---------
    Balance - April 30,
     2004                 85,175   $124,019          -   $      -   $     44
    Issuance of common
     stock for cash          284      1,459          -          -          -
    Exercise of stock
     options granted in
     connection with
     acquisition of
     Extensity                 -          9          -          -         (9)
    Stock based
     compensation
     (note 8)                  -          -          -          -          -
    Employee stock
     purchase plan
     (note 8)                  -        260          -          -          -
    Net earnings               -          -          -          -          -
    Foreign exchange
     translation
     adjustment                -          -          -          -          -
                        ---------  ---------  ---------  ---------  ---------
    Balance - July 31,
     2004                 85,459    125,747          -          -         35
    Issuance of common
     stock for cash          918      4,308          -          -          -
    Exercise of stock
     options granted in
     connection with
     acquisition of
     Extensity                 -         23          -          -        (23)
    Stock based
     compensation
     (note 8)                  -          -          -          -          -
    Exercise of stock
     options                   -      1,143          -          -          -
    Employee stock
     purchase plan
     (note 8)                  -        224          -          -          -
    Restricted share
     unit plan
     (note 8)
      Compensation
       expense                 -          -          -          -          -
    Purchase of common
     shares for cash           -          -        817     (6,979)         -
    Net earnings               -          -          -          -          -
    Foreign exchange
     translation
     adjustment                -          -          -          -          -
                        ---------  ---------  ---------  ---------  ---------
    Balance - April 30,
     2005                 86,377    131,445        817     (6,979)        12
    Issuance of common
     stock for cash          473      2,860          -          -          -
    Stock based
     compensation
     (note 8)                  -          -          -          -          -
    Exercise of stock
     options                   -        393          -          -          -
    Employee stock
     purchase plan
     (note 8)                  -        243          -          -          -
    Tax impact of
     exercise of
     stock options             -          -          -          -          -
    Restricted share
     unit plan (note 8)
      Compensation
       expense                 -          -          -          -          -
      Purchase of common
       shares for cash         -          -        573     (4,796)         -
    Net earnings               -          -          -          -          -
    Foreign exchange
     translation
     adjustment                -          -          -          -          -
                        ---------  ---------  ---------  ---------  ---------
    Balance - July 31,
     2005                 86,850   $134,941      1,390   $(11,775)  $     12
                        ---------  ---------  ---------  ---------  ---------
                        ---------  ---------  ---------  ---------  ---------


                                            Cumulative
                                               Foreign
                                              Exchange      Total
                     Contributed   Retained Translation Shareholders'
                         Surplus   Earnings Adjustment     Equity
                        ---------  ---------  ---------  ---------
    Balance - April 30,
     2004               $  2,368   $ 34,517   $(24,877)  $136,071
    Issuance of common
     stock for cash            -          -          -      1,459
    Exercise of stock
     options granted in
     connection with
     acquisition of
     Extensity                 -          -          -          -
    Stock based
     compensation
     (note 8)                910          -          -        910
    Employee stock
     purchase plan
     (note 8)               (260)         -          -          -
    Net earnings               -     13,512          -     13,512
    Foreign exchange
     translation
     adjustment                -          -        525        525
                        ---------  ---------  ---------  ---------
    Balance - July 31,
     2004                  3,018     48,029    (24,352)   152,477
    Issuance of common
     stock for cash            -          -          -      4,308
    Exercise of stock
     options granted in
     connection with
     acquisition of
     Extensity                 -          -          -          -
    Stock based
     compensation
     (note 8)              3,208          -          -      3,208
    Exercise of stock
     options              (1,143)         -          -          -
    Employee stock
     purchase plan
     (note 8)               (224)         -          -          -
    Restricted share
     unit plan
     (note 8)
      Compensation
       expense             1,494          -          -      1,494
    Purchase of common
     shares for cash           -          -          -     (6,979)
    Net earnings               -     63,512          -     63,512
    Foreign exchange
     translation
     adjustment                -          -      2,278      2,278
                        ---------  ---------  ---------  ---------
    Balance - April 30,
     2005                  6,353    111,541    (22,074)   220,298
    Issuance of common
     stock for cash            -          -          -      2,860
    Stock based
     compensation
     (note 8)              1,025          -          -      1,025
    Exercise of stock
     options                (393)         -          -          -
    Employee stock
     purchase plan
     (note 8)               (243)         -          -          -
    Tax impact of
     exercise of
     stock options           783          -          -        783
    Restricted share
     unit plan (note 8)
      Compensation
       expense             1,759          -          -      1,759
      Purchase of common
       shares for cash         -          -          -     (4,796)
    Net earnings               -     11,290          -     11,290
    Foreign exchange
     translation
     adjustment                -          -     (3,467)    (3,467)
                        ---------  ---------  ---------  ---------
    Balance - July 31,
     2005               $  9,284   $122,831   $(25,541)  $229,752
                        ---------  ---------  ---------  ---------
                        ---------  ---------  ---------  ---------
    See accompanying notes



    Geac Computer Corporation Limited
    Consolidated Statement of Cash Flows
    For the three months ended July 31, 2005 and July 31, 2004
    (Unaudited)
    (in thousands of U.S. dollars)


                                                 Three months ended July 31,
                                                -----------------------------
                                                     2005             2004
                                                ------------     ------------
                                                                  (Revised -
                                                                  see note 2)
    Cash flows from operating activities
    Net earnings for the period                   $  11,290        $  13,512
    Adjustments to reconcile net income to net
     cash provided by operating activities:
      Depreciation                                    1,264            1,721
      Amortization of intangible assets               2,294            2,246
      Amortization of deferred financing costs          236              236
      Stock-based compensation                        2,910            1,102
      Employee future benefits                          845              695
      Future income tax expense                       4,120            4,814
      Accrued liabilities and other provisions          (33)            (661)
      Other                                             (71)               2
      Changes in operating assets and liabilities:
        Accounts receivable and other receivables     7,584            8,503
        Prepaid expenses and other assets             1,768               50
        Other assets                                    251                -
        Accounts payable and accrued liabilities    (16,430)         (11,895)
        Accrued restructuring                          (611)          (3,089)
        Employee future benefits                     (2,612)            (305)
        Asset retirement obligations                   (265)              29
        Income taxes payable                          1,135              709
        Deferred revenue                             (5,845)         (15,493)
        Other                                            59               22
                                                ------------     ------------
    Net cash provided by operating activities         7,887            2,198
                                                ------------     ------------

    Cash flows from investing activities
    Purchases of investments                              -           (4,525)
    Sales of investments                                  -           31,025
    Additions to property, plant and equipment       (1,088)            (693)
    Disposals of property, plant and equipment           44              148
    Change in restricted cash                         4,588             (474)
                                                ------------     ------------
    Net cash provided by investing activities         3,544           25,481
                                                ------------     ------------

    Cash flows from financing activities
    Issue of common shares                            2,860            1,459
    Purchase of common shares                        (4,796)               -
    Repayment of long-term debt                        (106)           (110)
                                                ------------     ------------
    Net cash (used in)/provided by financing
     activities                                      (2,042)          1,349
                                                ------------     ------------

    Effect of exchange rate changes on cash and
     cash equivalents                                (5,507)            984
                                                ------------     ------------

    Cash and cash equivalents
    Net increase in cash and cash equivalents         3,882           30,012
    Cash and cash equivalents -
     Beginning of period                            188,242           86,050
                                                ------------     ------------

    Cash and cash equivalents - End of period     $ 192,124        $ 116,062
                                                ------------     ------------
                                                ------------     ------------
    See accompanying notes



    Geac Computer Corporation Limited
    Notes to the Consolidated Financial Statements
    (Unaudited)
    (amounts in thousands of U.S. dollars, except share and per share data
    unless otherwise noted)

    1.  Basis of presentation

    The accompanying unaudited consolidated financial statements have been
    prepared in United States ("U.S.") dollars and in accordance with
    Canadian generally accepted accounting principles ("GAAP") for interim
    financial statements. Accordingly, these unaudited consolidated financial
    statements do not include certain disclosures normally included in annual
    financial statements prepared in accordance with such principles. These
    unaudited consolidated financial statements were prepared using the same
    accounting policies as outlined in note 2 to the annual financial
    statements for the year ended April 30, 2005, and should be read in
    conjunction with the audited consolidated financial statements and notes
    included in the Company's Annual Report for the year ended April 30,
    2005.

    The preparation of these unaudited consolidated financial statements
    requires management to make estimates and assumptions that affect the
    amounts reported in the consolidated financial statements and the
    accompanying notes. In the opinion of management, these unaudited
    consolidated financial statements reflect all adjustments (which include
    only normal, recurring adjustments) necessary to state fairly the results
    for the periods presented. Actual results could differ from these
    estimates and the operating results for the interim periods presented are
    not necessarily indicative of the results expected for the full year.

    2.  Reclassification of investments

    The Company has adjusted its consolidated statements of cash flows for
    the three months ended July 31, 2004. In February 2005, the Company
    determined that its previously issued consolidated balance sheet as at
    April 30, 2004 required an adjustment to reclassify $26,500 of auction
    rate securities from cash and cash equivalents to short-term investments.
    The auction rate securities were classified as cash and cash equivalents
    as a result of the Company's intent to liquidate them within a 60-day
    period, however, the original maturities of the securities exceeded
    90 days. The adjustments to the Company's consolidated balance sheet as
    at April 30, 2004 resulted in a decrease of cash and cash equivalents of
    $26,500 and an increase in short-term investments of $26,500. In
    addition, adjustments to the Company's consolidated statement of cash
    flows resulted in an increase of $26,500 in cash from investing
    activities for the three months ended July 31, 2004 as a result of net
    sales of the auction rate securities. These reclassifications had no
    impact on the Company's results of operations.

    As of August 1, 2004 the Company no longer held any auction rate
    securities and ceased investing in these securities given that interest
    rates increased on traditional investment vehicles.

    3.  Goodwill

    The change in the carrying amount of goodwill is as follows:

    Goodwill balance, April 30, 2005                               $ 110,142
    Foreign exchange impact                                           (1,197)
                                                                  -----------
    Goodwill balance, July 31, 2005                                $ 108,945
                                                                  -----------
                                                                  -----------

    4.  Employee future benefits

    The Company recorded employee future benefit expenses as follows for the
    three months ended July 31:
                                                     -----------  -----------
                                                           2005         2004
                                                     -----------  -----------
    Defined contribution pension plans                  $ 1,148      $ 1,183
    Defined benefit pension plans                           238          225
                                                     -----------  -----------
                                                        $ 1,386      $ 1,408
                                                     -----------  -----------
                                                     -----------  -----------

    5.  Asset retirement obligations

    The Company has obligations with respect to the retirement of leasehold
    improvements at maturity of facility leases and the restoration of
    facilities back to their original condition at the end of the lease term.

    The following table details the changes in the Company's leasehold
    retirement liability for the three months ended July 31, 2005:

    Asset retirement obligations balance, April 30, 2005             $ 1,678
    Additions to the obligations                                          23
    Accretion charges                                                     24
    Payments                                                            (265)
    Amounts released due to settlements                                  (88)
    Foreign exchange impact                                             (101)
                                                                 ------------
    Asset retirement obligations balance, July 31, 2005              $ 1,271
                                                                 ------------
                                                                 ------------

    6.  Net restructuring and other unusual items

    The recovery in net restructuring and other unusual items was comprised
    of the following for the three months ended July 31:

                                                           2005         2004
                                                           ----         ----
    Unusual items                                          $ 33          $ -
    Restructuring reversals                                   -          653
                                                      ----------   ----------
    Net restructuring and other unusual items              $ 33        $ 653
                                                      ----------   ----------
                                                      ----------   ----------

    Unusual items

    For the three months ended July 31, 2005, the Company recorded a credit
    to unusual items of $33 relating primarily to the reversal of a
    litigation reserve that is no longer required.

    Restructuring expense

    For the three months ended July 31, 2005, the net restructuring credit
    balance of $653 was comprised of a release related to previously accrued
    lease termination costs that were no longer required.

    Restructuring accrual

    Activity related to the Company's restructuring plans, business
    rationalization, and integration actions, was as follows:

                                            Premises      Workforce
                                          restructuring   reductions   Total
                                         --------------- ------------ -------
        April 30, 2005 provision
         balance                             $ 4,265     $   538     $ 4,803
        First quarter 2006 provision
         additions                                 -         248         248
        First quarter 2006 costs
         charged against provisions             (648)       (362)     (1,010)
        First quarter 2006 provision
         release                                   -         (13)        (13)
        First quarter 2006 foreign
         exchange impact                         (38)         (8)        (46)
                                           ----------  ----------  ----------
        July 31, 2005 provision balance      $ 3,579     $   403       3,982
                                           ----------  ----------
                                           ----------  ----------
        Less: Current portion                                         (2,824)
                                                                   ----------
        Long-term portion of restructuring
         accrual                                                     $ 1,158
                                                                   ----------
                                                                   ----------

    During the quarter ended July 31, 2005, the Company accrued $248 in
    severance related to the rationalization of the Company's North American
    and European business locations. Additionally, a severance accrual of $13
    was released through operations to adjust the accrual to match the
    current estimates of the amounts required.

    The remaining balance for accrued premises restructuring was $3,579 as at
    July 31, 2005. Of this balance, the Company has a restructuring liability
    of approximately $229 related to the acquisition of Comshare. This
    remaining balance relates to lease termination costs and will be utilized
    through the first quarter of fiscal 2008. Additionally, a balance of
    $1,561 remains related to the acquisition of Extensity and is expected to
    be utilized through the second quarter of fiscal 2007. The remaining
    balance relates to the rationalization of the Company's North American
    and European business locations. The Company anticipates that the
    remainder of the balance will be utilized through fiscal 2025.

    As at July 31, 2005, a balance of approximately $403 is remaining for
    severance, of which the remainder will substantially be paid by the end
    of fiscal 2006 and will include severance relating to employees from the
    support and services, development and sales and marketing areas.

    7.  Credit facility

    On September 9, 2003 the Company and certain of its subsidiaries entered
    into a Loan, Guaranty and Security Agreement (the "Loan Agreement") with
    Wells Fargo Foothill, Inc., pursuant to which the Company and certain of
    its subsidiaries obtained a three-year revolving credit facility (the
    "Facility") with a $50,000 revolving line of credit, including a $5,000
    letter of credit sub-facility. The interest rate payable on advances
    under the Facility is, at the Company's option, the prime rate plus 0.50%
    or LIBOR plus 3.00%. The Facility is collateralized by substantially all
    of the assets of the Company and certain of its Canadian subsidiaries and
    guaranteed by certain of its Canadian, United Kingdom and Hungarian
    subsidiaries. The Facility is available for the working capital needs and
    other general corporate purposes of the Company and its subsidiaries that
    are parties to the Loan Agreement. As of July 31, 2005, $2,635 of the
    letter of credit sub-facility has been utilized, and the remaining
    $47,365 revolving line of credit is available and has not been drawn on.

    The financing costs of $2,828 incurred to close the transaction were
    recorded as other assets in the second quarter of fiscal 2004 and are
    being amortized to interest expense on a straight-line basis over the
    term of the Facility. Amortization related to these financing costs were
    $236 in the quarter ended July 31, 2005 (July 31, 2004 - $236). As of
    July 31, 2005, the remaining unamortized financing costs were $1,042.

    On August 11, 2005, the Company terminated its Loan Agreement with Wells
    Fargo Foothill, Inc. and replaced the Facility with a new credit
    agreement. (See subsequent events footnote.) As a result, the remaining
    unamortized financing costs will be expensed in the second quarter of
    fiscal 2006.

    8.  Stock-based compensation

    The Company uses the fair value method of accounting to account for all
    stock-based compensation payments to employees granted subsequent to
    May 1, 2003. Prior to May 1, 2003, the Company accounted for its employee
    stock options and shares issued under the Employee Stock Purchase Plan
    ("ESPP") using the settlement method and no compensation expense was
    recognized.

    For awards granted during the year ended April 30, 2003, pro forma net
    earnings and earnings per share information is provided as if the Company
    had accounted for employee stock options under the fair value method. The
    pro forma effect of awards granted and shares issued prior to May 1, 2002
    has not been included in the pro forma net earnings and earnings per
    share information.

    The pro forma disclosure relating to options granted during fiscal 2003
    is as follows:

                                                  Three months ended July 31,
                                                 ----------------------------
                                                        2005            2004
                                                 ------------    ------------

        Net earnings - as reported                  $ 11,290        $ 13,512
        Pro forma stock-based compensation
         expense, net of tax                             (71)           (183)
                                                 ------------    ------------
        Net earnings - pro forma                    $ 11,219        $ 13,329
                                                 ------------    ------------
                                                 ------------    ------------

        Basic net earnings per share -
         as reported                                $   0.13        $   0.16
        Pro forma stock-based compensation
         expense per share                                 -               -
                                                 ------------    ------------
        Basic net earnings per share -
         pro forma                                  $   0.13        $   0.16
                                                 ------------    ------------
                                                 ------------    ------------

        Diluted net earnings per share -
         as reported                                $   0.13        $   0.15
        Pro forma stock-based compensation
         expense per share                                 -               -
                                                 ------------    ------------
        Diluted net earnings per share -
         pro forma                                  $   0.13        $   0.15
                                                 ------------    ------------
                                                 ------------    ------------

    The assumptions used to calculate pro forma stock-based compensation were
    as follows:

        Assumptions - Stock Options

        Weighted average risk-free interest rate        4.54%
        Weighted average expected life (in years)         6.6
        Weighted average volatility in the market
         price of common shares                        75.81%
        Weighted average dividend yield                 0.00%
        Weighted average grant date fair values of
         options issued                              $   2.09


    For the quarters ended July 31, 2005 and 2004, the Company expensed $922
    and $650 respectively, relating to the fair value of stock options
    granted in fiscal 2004 and 2005 and $103 (July 31, 2004 - $260) relating
    to the fair value of shares issued under the ESPP. Contributed surplus
    was credited $1,025 for these awards for the quarter ended July 31, 2005
    (July 31, 2004 - $910) and the balance will be reduced as the stock
    options are forfeited or exercised. Contributed surplus was reduced by
    $243 and $260 for the quarters ended July 31, 2005 and 2004, respectively
    relating to shares issued under the ESPP.

    The estimated fair values of the stock options and shares issued under
    the ESPP are amortized to earnings over the vesting period, on a
    straight-line basis and were determined using the Black-Scholes option
    pricing model with the following weighted average assumptions:

                                                                Three months
                                                               ended July 31,
                                                               --------------
    Assumptions - Stock Options                                         2004
    ---------------------------                                --------------
    Weighted average risk-free interest rate                           4.45%
    Weighted average expected life (in years)                            7.0
    Weighted average volatility in the market price of
     common shares                                                    68.75%
    Weighted average dividend yield                                    0.00%
    Weighted average grant date fair values of options issued          $4.68

    No options were granted during the three months ended July 31, 2005.

                                                           Three months
                                                           ended July 31,
                                                      -----------------------
    Assumptions - ESPP                                      2005        2004
    ------------------                                ----------- -----------

    Weighted average risk-free annual interest rate        2.83%       2.21%
    Weighted average expected life (in months)                 6           6
    Weighted average volatility in the market price
     of common shares                                     20.74%      37.44%
    Weighted average dividend yield                        0.00%       0.00%
    Weighted average grant date fair values of awards
     or shares issued                                     $ 2.57      $ 2.69

    Directors' deferred share unit plan

    The Company also maintains a Directors' deferred share unit plan ("DSU").
    Under the plan, the Human Resources and Compensation Committee of the
    Board, or its designee, may grant deferred share units to members of the
    Company's Board of Directors relating to compensation for the services
    rendered to the Company as a member of the Board. As determined by the
    Company, units issued under the plan may be payable in cash or common
    stock. For the quarter ended July 31, 2005, the Company expensed $126
    (July 31, 2004 -$192) through general and administrative expense relating
    to the revaluation of the DSUs.  Accrued liabilities were also credited
    $126 for these awards, and are adjusted each quarter based on the market
    value of the units which have vested under the plan.

    Restricted share unit plan

    In September 2004, the Board of Directors authorized a restricted share
    unit (RSU) plan. Under the RSU plan, the Human Resources and Compensation
    Committee of the Board, or its designee, may grant restricted share units
    to employees of the Company as a bonus or similar payment in respect of
    services rendered to the Company. Units issued under the RSU are
    currently subject to vesting conditions as follows; 20% vest one year
    subsequent to the grant date, 30% vest two years subsequent to the grant
    date, and 50% vest three years subsequent to the grant date. Each vested
    restricted share unit gives the employee the right to receive one share
    of the Company's common stock. No additional RSUs were granted during the
    quarter ended July 31, 2005. As at July 31, 2005, 1,332,250 units were
    outstanding under the RSU plan.

    The common shares for which restricted share units may be exchanged may
    be purchased on the open market by a trustee appointed and funded by the
    Company. As no common shares will be issued by the Company pursuant to
    the plan, the plan is non-dilutive to existing shareholders. As at
    April 30, 2005, the Trust had purchased 816,598 common shares on the open
    market. During the quarter ended July 31, 2005, the Trust purchased an
    additional 573,514 common shares on the open market for $4,796.
    Compensation expense related to the Company's restricted share unit plan
    was $1,759 for the quarter ended July 31, 2005. As of May 5, 2005, all of
    the remaining common shares required for issuance under the RSU plan were
    funded through open market purchases of the Company's shares and are held
    in trust for the benefit of the RSU plan participants.

    9.  Commitments and contingencies

    Customer indemnifications

    The Company has entered into license agreements with customers that
    include limited intellectual property indemnification clauses. The
    Company generally agrees to indemnify its customers against legal claims
    that its software products infringe certain third-party intellectual
    property rights. In the event of such a claim, the Company is generally
    obligated to defend its customer against the claim and either to settle
    the claim at the Company's expense or pay damages that the customer is
    legally required to pay to the third-party claimant. The Company has not
    made any significant indemnification payments and has not accrued any
    amounts in relation to these indemnification clauses.

    Litigation

    During the quarter ended July 31, 2005, the Company recovered $4,000 of
    litigation expenses that had been incurred in connection with JBA matters
    in prior years from a previous Errors & Omissions insurance provider. The
    amount was recorded in general and administrative expense in the
    consolidated statement of earnings for the quarter.

    Activity related to the Company's legal accruals was as follows for the
    quarter ended July 31, 2005:

          April 30, 2005 provision balance                    $ 96
          First quarter 2006 foreign exchange impact            (8)
                                                        -----------
          July 31, 2005 provision balance                    $  88
                                                        -----------
                                                        -----------

    Extensity, a company acquired by Geac in March 2003, is subject to a
    class action suit, which alleges that Extensity, certain of its former
    officers and directors, and the underwriters of its initial public
    offering in January 2000 violated U.S. securities laws by not adequately
    disclosing the compensation paid to such underwriters. The class action
    suit has been consolidated with a number of similar class action suits
    brought against other issuers and underwriters involved in initial public
    offerings. The plaintiffs seek an unspecified amount of damages. The
    plaintiffs and issuer parties have entered into a settlement agreement to
    settle all claims, which will be funded by the issuers' insurers. On
    February 15, 2005, the Court issued an opinion granting preliminary
    approval of the settlement.

    In addition, from time to time, Geac is subject to other legal
    proceedings, assessments and claims in the ordinary course of business.
    At this time, in the opinion of management, none of these matters is
    reasonably expected to result in a material adverse effect on Geac's
    financial position.

    10. Segmented information

    The Company reports segmented information according to CICA 1701,
    "Segment Disclosures." This standard requires segmentation based on the
    way management organizes segments for monitoring performance.

    The Company operates the following business segments, which have been
    segregated based on product offerings, reflecting the way that management
    organizes the segments within the business for making operating decisions
    and assessing performance.

    Enterprise Applications Systems (EAS) offer software solutions, which
    include cross-industry enterprise business applications for financial
    administration and human resource functions, and enterprise resource
    planning applications for manufacturing, distribution, and supply chain
    management.

    Industry-Specific Applications (ISA) products include applications for
    the real estate, construction, banking, hospitality and publishing
    marketplaces, as well as a range of applications for libraries and public
    safety administration.

    There are no significant inter-segment revenues. Segment assets consist
    of working capital items, excluding cash and cash equivalents. Cash and
    cash equivalents are considered to be corporate assets.

                                           Three months ended July 31, 2005
                                         ------------------------------------
                                            EAS          ISA         Total
                                         ----------   ----------   ----------
    Revenue:
      Software                           $  11,117    $   1,892    $  13,009
      Support and services                  67,547       19,384       86,931
      Hardware                               3,341          441        3,782
                                         ----------   ----------   ----------
    Total revenue                        $  82,005    $  21,717    $ 103,722
                                         ----------   ----------   ----------
                                         ----------   ----------   ----------

    Segment contribution                 $  15,617    $   1,103    $  16,720


                                           Three months ended July 31, 2004
                                         ------------------------------------
                                            EAS          ISA         Total
                                         ----------   ----------   ----------
    Revenue:
      Software                           $  13,308    $   2,187    $  15,495
      Support and services                  69,696       19,774       89,470
      Hardware                               1,436          467        1,903
                                         ----------   ----------   ----------
    Total revenue                        $  84,440    $  22,428    $ 106,868
                                         ----------   ----------   ----------
                                         ----------   ----------   ----------

    Segment contribution                 $  22,923    $   3,201    $  26,124

    For the quarter ended July 31, 2004, approximately $1,987 of general and
    administrative expenses have been reclassified from corporate expenses to
    segment expenses to provide a more accurate portrayal of segment
    contribution.

    Reconciliation of segment contribution to earnings from operations before
    income taxes:

                                                            Three months
                                                           ended July 31,
                                                      -----------------------
                                                           2005         2004
                                                      ----------   ----------
    Segment contribution                              $  16,720    $  26,124
    Corporate expenses                                    1,543       (3,959)
    Amortization of intangible assets                    (2,294)      (2,246)
    Interest income, net                                  1,173          113
    Other income (expense), net                             605         (502)
    Net restructuring and other unusual items                33          653
                                                      ----------   ----------
    Earnings from operations before income taxes      $  17,780    $  20,183
                                                      ----------   ----------
                                                      ----------   ----------

    Geographical information:

                                                            Three months
                                                           ended July 31,
                                                      -----------------------
                                                           2005         2004
                                                      ----------   ----------
    Revenues by geographic location:
    Americas                                          $  53,336    $  54,894
    Europe                                               42,694       43,629
    Asia                                                  7,692        8,345
                                                      ----------   ----------
    Total revenues                                    $ 103,722    $ 106,868
                                                      ----------   ----------
                                                      ----------   ----------

    11. United States generally accepted accounting principles

    The consolidated financial statements of the Company have been prepared
    in accordance with Canadian GAAP; however the Company's accounting
    policies, as reflected in these consolidated financial statements, do not
    materially differ from U.S. GAAP except as follows:

                                                            Three months
                                                           ended July 31,
                                                      -----------------------
                                                           2005         2004
                                                      ----------   ----------

    Net earnings under Canadian GAAP                  $  11,290    $  13,512
      Adjustments:
        Stock-based compensation (a)                          -          (12)
        Write-off of intellectual property capitalized
         in connection with the Comshare acquisition (b)     75           75
        Income taxes (c)                                    (30)         (30)
        Other                                                15            -
                                                      ----------   ----------
      Net earnings under U.S. GAAP                       11,350       13,545
      Other comprehensive income (loss):
        Foreign currency translation adjustment          (3,343)         477
                                                      ----------   ----------
      Comprehensive income under U.S. GAAP            $   8,007    $  14,022
                                                      ----------   ----------
                                                      ----------   ----------

    Net earnings per share under U.S. GAAP:
    Basic net earnings per common share               $    0.13    $    0.16
                                                      ----------   ----------
                                                      ----------   ----------
    Diluted net earnings per common share             $    0.13    $    0.15
                                                      ----------   ----------
                                                      ----------   ----------

    Weighted average number of common shares used in
     computing basic net earnings per share ('000s)      85,110       85,189
                                                      ----------   ----------
                                                      ----------   ----------
    Weighted average number of common shares used in
     computing diluted net earnings per share ('000s)    89,132       87,554
                                                      ----------   ----------
                                                      ----------   ----------

        a) Stock-based compensation

        Accounting for stock options

        In fiscal 2004, the Company prospectively adopted the new Canadian
        GAAP recommendations, which require that a fair value method of
        accounting be applied to all stock-based compensation awards to both
        employees and non-employees granted on or after May 1, 2003. The
        Canadian GAAP recommendations are substantially harmonized with the
        existing U.S. GAAP rules, which have also been adopted by the Company
        prospectively for all awards granted on or after May 1, 2003.
        Therefore, there is no GAAP difference for stock-based compensation
        and awards granted in fiscal 2004 and thereafter.

        In fiscal 2003 and prior periods, the Company did not expense any
        compensation cost under Canadian GAAP. For U.S. GAAP, the Company
        elected to measure compensation cost based on the difference, if any,
        on the date of the grant, between the market value of the shares and
        the exercise price (referred to as the "intrinsic value method") over
        the vesting period.

        Pro forma disclosures

        For awards granted prior to May 1, 2003, U.S. GAAP requires the
        disclosure of pro forma net earnings and earnings per share
        information for all outstanding awards as if the Company had
        accounted for employee stock options under the fair value method.

        The following table presents net earnings and earnings per share
        information following U.S. GAAP for purposes of pro forma
        disclosures:

                                                            Three months
                                                           ended July 31,
                                                      -----------------------
                                                           2005         2004
                                                      ----------   ----------

        Net earnings under U.S. GAAP -
         as reported above                            $  11,350    $  13,545
          Pro forma stock-based compensation
           expense, net of tax                             (242)        (352)
                                                      ----------   ----------
        Net earnings - pro forma                      $  11,108    $  13,193
                                                      ----------   ----------
                                                      ----------   ----------

        Basic net earnings per share under
         U.S. GAAP - as reported above                $    0.13    $    0.16
          Pro forma stock-based compensation
           expense per share                                  -        (0.01)
                                                      ----------   ----------
        Basic net earnings per share - pro forma      $    0.13    $    0.15
                                                      ----------   ----------
                                                      ----------   ----------

        Diluted net earnings per share under
         U.S. GAAP - as reported above                $    0.13    $    0.15
          Pro forma stock-based compensation
           expense per share                                  -        (0.01)
                                                      ----------   ----------
        Diluted net earnings per share - pro forma    $    0.13    $    0.14
                                                      ----------   ----------
                                                      ----------   ----------

        The fair values of awards granted were estimated using the
        Black-Scholes option-pricing model. The Black-Scholes model was
        developed to estimate the fair value of traded options and awards,
        which have no vesting restrictions, and are fully transferable. The
        Black-Scholes model requires the input of highly subjective
        assumptions including the expected stock price volatility and
        expected time until exercise. Because the Company's employee stock
        options and stock awards have characteristics significantly different
        from those of traded options and awards, and because changes in the
        subjective input assumptions can materially affect the fair value
        estimate, in management's opinion, existing models, including the
        Black-Scholes model, do not necessarily provide a reliable single
        measure of the fair value of its employee stock options and stock
        awards.

        b) Intangible assets

        In-process research and development

        In connection with the acquisition of Comshare, in-process research
        and development was acquired and capitalized under Canadian GAAP.
        Under U.S. GAAP, such in-process research and development is charged
        to expense at the acquisition date. As a result, under U.S. GAAP, the
        carrying value of the Company's intangible assets on the consolidated
        balance sheet would be $20,348 (April 30, 2005 - $22,833) and the
        value of the Company's long-term future income tax assets would be
        $30,430 (April 30, 2004 - $34,961).

        Goodwill

        Although the new Canadian GAAP section for Income Taxes is
        substantially harmonized with U.S. GAAP, it was applied retroactively
        and goodwill was not adjusted, resulting in differing carrying values
        of goodwill under Canadian and U.S. GAAP. Under U.S. GAAP, the
        carrying value of goodwill on the consolidated balance sheet would be
        $91,760 (April 30, 2005 - $92,835).

        c) Income taxes

        Included in "Income taxes" is the tax effect of the adjustment
        related to in-process research and development.

    12. Recent accounting pronouncements

    Canadian GAAP

    Financial Instruments, Comprehensive Income, Hedges

    On January 27, 2005, the Accounting Standards Board issued Canadian
    Institute of Chartered Accountants ("CICA") handbook section 1530
    Comprehensive Income ("Section 1530"), handbook Section 3855 Financial
    Instruments - Recognition and Measurement ("Section 3855") and handbook
    section 3865 Hedges ("Section 3865"). Section 3855 expands on CICA
    handbook section 3860 Financial Instruments - Disclosure and Presentation
    by prescribing when a financial instrument is to be recognized on the
    balance sheet and at what amount. It also specifies how instrument gains
    and losses are to be presented. Section 3865, Hedges, is optional. It
    provides alternative treatments to Section 3855 for entities that choose
    to designate qualifying transactions as hedges for accounting purposes
    and specifies how hedge accounting is applied and what disclosures are
    necessary when it is applied. Section 1530 introduced a new requirement
    to temporarily present certain gains and losses outside net income in a
    new component of shareholders' equity entitled Comprehensive Income.
    These standards are substantially harmonized with U.S. GAAP and are
    effective for the Company beginning May 1, 2007. The Company is currently
    evaluating the impact of these standards on its consolidated financial
    position, results of operations and cash flows.

    U.S. GAAP

    Share-Based Payment

    In December 2004, the Financial Accounting Standards Board ("FASB")
    issued Statement of Financial Accounting Standards ("SFAS") No. 123
    (revised 2004), "Share-Based Payment" ("SFAS 123R"), which replaces SFAS
    No. 123, "Accounting for Stock-Based Compensation," ("SFAS 123") and
    supersedes APB Opinion No. 25, "Accounting for Stock Issued to
    Employees". SFAS 123R requires all share-based payments to employees,
    including grants of employee stock options, to be recognized in the
    financial statements based on their fair values beginning with the first
    interim or annual period after June 15, 2005, with early adoption
    encouraged. In April 2005, the Securities and Exchange Commission (the
    "SEC") postponed the effective date of SFAS 123R until the issuer's first
    fiscal year beginning after June 15, 2005. Under the current rules, the
    Company will be required to adopt SFAS 123R in the first quarter of
    fiscal 2007, beginning May 1, 2006. The pro forma disclosures previously
    permitted under SFAS 123 no longer will be an alternative to financial
    statement recognition.

    The Company adopted the fair value method of accounting for all
    stock-based compensation awards to both employees and non-employees
    granted on or after May 1, 2003. All stock-based compensation related to
    awards granted prior to April 30, 2003 is included in the pro forma
    disclosures above. Under SFAS 123R, the Company must utilize one of the
    transition methods required by the standard to record the fair value of
    stock-based compensation related to these awards. The transition methods
    include prospective and retroactive adoption options. Under the
    retroactive option, prior periods may be restated either as of the
    beginning of the year of adoption or for all periods presented. The
    prospective method requires that compensation expense be recorded for all
    unvested stock options and restricted stock at the beginning of the first
    quarter of adoption of SFAS 123R, while the retroactive methods would
    record compensation expense for all unvested stock options and restricted
    stock beginning with the first period restated.

    In March 2005, the SEC issued Staff Accounting Bulletin No. 107 ("SAB
    107") regarding the SEC's interpretation of SFAS 123R and the valuation
    of share-based payments for public companies. The Company is evaluating
    the requirements of SFAS 123R and SAB 107 and expects that the adoption
    of SFAS 123R on May 1, 2006 will not have a material impact on its
    consolidated results of operations and earnings per share. The Company
    has not yet determined the method of adoption or the effect of adopting
    SFAS 123R, and it has not determined whether the adoption will result in
    amounts that are similar to the current pro forma disclosures under
    SFAS 123.

    Exchanges of Non-monetary Assets

    In December 2004, the FASB issued SFAS No. 153, "Exchanges of
    Non-monetary Assets - An Amendment of Accounting Principles Board Opinion
    No. 29, Accounting for Non-monetary Transactions" ("SFAS 153"). SFAS 153
    eliminates the exception from fair value measurement for non-monetary
    exchanges of similar productive assets in paragraph 21(b) of APB Opinion
    No. 29, "Accounting for Non-monetary Transactions," and replaces it with
    an exception for exchanges that do not have commercial substance. SFAS
    153 specifies that a non-monetary exchange has commercial substance if
    the future cash flows of the entity are expected to change significantly
    as a result of the exchange. SFAS 153 is effective for fiscal periods
    beginning after June 15, 2005 and is required to be adopted by the
    Company in the second quarter of fiscal 2006, beginning on August 1,
    2005. The Company does not believe adoption of Statement 153 will have a
    material effect on its consolidated financial position, results of
    operations or cash flows.

    13. Subsequent events

    On August 11, 2005 the Company and certain of its subsidiaries entered
    into a Credit Agreement (the "Credit Agreement") with a banking syndicate
    led by Bank of America, N.A., pursuant to which the Company and certain
    of its subsidiaries obtained a five-year, $150 million revolving credit
    facility (the "Facility"). The interest rate payable under the Facility
    is based on ranges between prime plus 25 and 75 basis points, and the
    LIBOR based rate ranges between LIBOR plus 125 and 175 basis points. The
    fee paid on the unused portion of the new credit facility will range
    between 30 and 45 basis points.

    The new Facility replaces the Company's existing $50 million,
    fully-secured credit facility with Wells Fargo Foothill due to expire on
    September 9, 2006. The new Facility is secured only by the stock of
    certain of the Company's material subsidiaries and is available for
    working capital needs, acquisitions, and other general corporate purposes
    of the Company.

    On August 18, 2005, the Company announced acceptance by the Toronto Stock
    Exchange (the "TSX") of its Notice of Intention to make a Normal Course
    Issuer Bid (the "NCIB"). The 12-month NCIB bid period, during which the
    Company may repurchase certain of its common shares on the TSX, commenced
    on August 20, 2005 and will expire on August 21, 2006. The Company is
    under no obligation to purchase any of its shares in connection with the
    NCIB. However, if the Company deems it advisable and subject to certain
    restrictions and compliance with the rules and policies of the TSX, it
    may purchase (and subsequently cancel) up to an aggregate maximum of
    8,467,838 of its outstanding common shares pursuant to the NCIB.

    14. Comparative figures

    Certain prior year's comparative figures in the accompanying interim
    financial statements have been reclassified to conform to the current
    year's presentation.

CONTACT: Donna de Winter, Chief Financial Officer, Geac, (905) 475-0525
ext. 3204, Email Contact; Investor and Media Contact: Alys Scott,
VP, Corporate Communications, Geac, (508) 871-5064, Email Contact