As filed with the Securities and Exchange Commission on September 3, 2003

Registration No. 333-

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM S-1

REGISTRATION STATEMENT

Under The Securities Act of 1933

CRYSTAL DECISIONS, INC.

(Exact name of Registrant as specified in its charter)


Delaware	7372	77-0537234
(State or other jurisdiction of incorporation or organization)	(Primary Standard Industrial Classification Code Number)	(I.R.S. Employer Identification Number)

895 Emerson Street

Palo Alto, CA 94301

(800) 877-2340

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

Susan J. Wolfe, Esq.

Vice President, General Counsel and Secretary

895 Emerson Street

Palo Alto, CA 94301

(800) 877-2340

(Name, address, including zip code, and telephone number, including area code, of agent for service)

Please send copies of all communications to:

Larry W. Sonsini, Esq.
John T. Sheridan, Esq.
Martin W. Korman, Esq.
Julia Reigel, Esq.
Wilson Sonsini Goodrich & Rosati
Professional Corporation
650 Page Mill Road
Palo Alto, CA 94304-1050
(650) 493-9300

Approximate date of commencement of proposed sale to the public:

As soon as practicable after the effective date of this Registration Statement.

If the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended (the “Securities Act”), please check the following box. o

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o

If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box. o

CALCULATION OF REGISTRATION FEE




Title of Each Class of Securities to Be	Amount to Be	Proposed Maximum	Amount of
Registered	Registered	Aggregate Offering Price	Registration Fee


Common Stock, $0.001 par value	322,095	$1,289,121(1)	$105

Common Stock, $0.001 par value, issuable upon exercise of stock options	1,313,757	$6,334,889(2)	$513


(1)	The Proposed Maximum Aggregate Offering Price was estimated pursuant to Rule 457(h) under the Securities Act of 1933, as amended. The weighted average exercise price of the 322,095 shares of common stock purchased upon exercise of options under the 1999 stock option plan to be registered is $4.00 per share.

(2)	The Proposed Maximum Aggregate Offering Price was estimated pursuant to Rule 457(h) under the Securities Act of 1933, as amended. The weighted average exercise price of the 1,313,757 outstanding options under the 1999 stock option plan to be registered is $4.82 per share.

The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the Registration Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.

The information in this preliminary prospectus is not complete and may be changed. These securities may not be sold until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell nor does it seek an offer to buy these securities in any jurisdiction where the offer or sale is not permitted.

Subject to completion, September 3, 2003

(CRYSTAL DECISIONS LOGO)

RESCISSION OFFER

There is no public market for the common stock of Crystal Decisions, Inc. We have agreed to be acquired by Business Objects S.A., a société anonyme organized under the laws of the Republic of France, in a transaction in which our stockholders (other than Seagate Software (Cayman) Holdings and stockholders who exercise appraisal rights under Delaware law) and common stockholders of Seagate Software (Cayman) Holdings Corporation will receive, subject to adjustments, a proportionate amount of $300 million in cash and a number of newly issued Business Objects’ American depository shares, known as ADSs, or ordinary shares to be determined by a formula that allocates approximately 26.5 million Business Objects ADSs, or ordinary shares based on our outstanding shares of common stock and the value of our outstanding options to acquire common stock at the time of closing. Holders of our options, other than options that terminate upon the closing of the proposed acquisition, will receive options to acquire Business Objects’ ADSs having a value per option equivalent to the cash and Business Objects’ shares to be received per share by our stockholders and will not receive any cash consideration. Subject to receipt of acquired regulatory approvals and the approval of Business Objects’ shareholders, we and Business Objects expect the proposed acquisition to be completed prior to the end of calendar 2003. Business Objects’ ordinary shares are traded on the Premier Marché of Euronext Paris S.A. under ISIN code FR0004026250-BOB and Business Objects’ ADSs are quoted on the Nasdaq National Market under the symbol “BOBJ.”

The Rescission Offer:


	•	We are offering to repurchase 322,095 shares of our common stock from persons who are or were residents of California, Maryland and New York and who are our current employees, former employees, current consultants, former consultants and current and former directors, who purchased those shares upon exercise of options we granted to them pursuant to our 1999 stock option plan.

	•	We are offering to repurchase unexercised options to purchase 1,313,757 shares of our common stock from persons who are or were residents of California, Maryland and New York and who are our current employees, former employees, current consultants, former consultants and current and former directors, who have not exercised options we granted to them pursuant to our 1999 stock option plan.

	•	The repurchase price for the shares subject to the rescission offer ranges from $4.00 to $8.00 per share, and is equal to the price paid by those offerees who purchased our common stock. The repurchase price for unexercised options is 20% of the per share exercise price. In each case, if you tender your shares and/or options you will also receive interest, from the date of purchase of the shares or the date of grant of the option through the date that the rescission offer expires, at the interest rate set forth below.

	•	The legal rate of interest for the repurchase of the shares and options is 7% for residents of California and New York, and 10% for residents of Maryland.

	•	The rescission offer will expire on , 2003.

See “Risk Factors” beginning on page 23 to read about certain factors you should consider before accepting or rejecting the rescission offer.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined whether this Offering Circular is truthful or complete. Any representation to the contrary is a criminal offense.

Offering Circular dated , 2003

[Page left blank intentionally]

TABLE OF CONTENTS


SUMMARY
RESCISSION OFFER
RISK FACTORS
FORWARD-LOOKING STATEMENTS
DIVIDEND POLICY
CAPITALIZATION
SELECTED FINANCIAL DATA
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
BUSINESS
MANAGEMENT
EXECUTIVE COMPENSATION
PRINCIPAL STOCKHOLDERS
OUR RELATIONSHIPS AND ARRANGEMENTS WITH NEW SAC, SEAGATE TECHNOLOGY, OUR OFFICERS AND OUR DIRECTORS
DESCRIPTION OF CAPITAL STOCK
LEGAL MATTERS
EXPERTS
WHERE YOU CAN FIND ADDITIONAL INFORMATION
EXHIBIT 5.1
EXHIBIT 10.17.1
EXHIBIT 10.25
EXHIBIT 10.26
EXHIBIT 10.27
EXHIBIT 10.28
EXHIBIT 23.1

Questions and Answers About the Rescission Offer

You should read the following questions and answers, together with the more detailed information regarding the rescission offer and the risk factors set forth elsewhere in this document, before deciding whether to accept our rescission offer.

General

Which shares of common stock and options are we offering to repurchase?

Crystal Decisions, Inc., a Delaware corporation, which is referred to hereafter as “Crystal Decisions,” “Crystal,” “we,” “us,” or “our”, is offering, upon the terms and conditions set forth herein, to rescind the sale of 322,095 shares of our common stock and outstanding options to purchase 1,313,757 shares of our common stock to some of our current employees, former employees, current consultants, former consultants and current and former directors, who acquired shares or who were granted options to acquire our common stock which are currently outstanding and have not yet been exercised. The options underlying the shares and the outstanding options we are offering to repurchase were granted by us between August 1999 through June 2003, at exercise prices ranging from $4.00 to $8.00 per share pursuant to our 1999 stock option plan.

We are aware that the grant of the option underlying the sale of these shares or the grant of the option that you still hold may have been made in violation of state securities laws in California, Maryland and New York. The rescission offer is intended to address these state law compliance issues by allowing holders of shares or options covered by the rescission offer to sell those securities back to us.

When does the rescission offer expire?

Our rescission offer will expire on , 2003.

What will I receive if I accept the rescission offer?

If you accept our rescission offer with respect to our common stock you acquired by exercising an option we granted to you under our 1999 stock option plan, we will repurchase the shares you hold that are subject to the rescission offer at the price per share you paid, plus interest, from the date of exercise through the date that the rescission offer expires at the current statutory rate per year. If you accept our rescission offer with respect to unexercised options to purchase our common stock, regardless of whether those options are vested, we will repurchase those options granted to you at a price equal to 20% of the option exercise price multiplied by the number of shares subject to such options, plus interest, from the date of grant through the date that the rescission offer expires at the current statutory rate per year. The statutory rate of interest for the repurchase of the shares and options is 7% in California and New York, and 10% in Maryland. We believe that your acceptance of the rescission offer will preclude you from later seeking similar relief under general theories of estoppel, and we are unaware of any federal or state case law to the contrary. However, we urge you to consult with an attorney regarding all of your legal rights and remedies before deciding whether or not to accept the rescission offer.

Can you give me an example of what I will receive?

If you hold 1,000 shares of our common stock that you purchased upon exercise of options granted to you under our 1999 stock option plan at a per share price of $4.00 in October 2000, and you accept our rescission offer for all of such shares, you would receive:


	original purchase price = 1,000 × $4.00 = $4,000
	plus interest at 7% per year = $840
	for a total of $4,840

If you hold unexercised options to acquire 1,000 shares of our common stock at a per share exercise price of $5.50 that were granted to you in April 2002, and you accept our rescission offer for all of the shares subject to the option, you would receive:


	exercise price for options = 1,000 × $5.50 = $5,500
	times 20% = $1,100
	plus interest at 7% per year = $116
	for a total of $1,216

In either case, you will not have any right, title or interest to the shares of common stock or options you are surrendering after the rescission offer closes. Your only interest will be in the proceeds you will receive from us.

Questions and Answers About the Effects of the Proposed Acquisition on the Rescission Offer

How does the recent announcement that Business Objects will acquire Crystal Decisions affect the rescission offer?

On July 18, 2003, we entered into an agreement and plan of merger with Business Objects S.A., several wholly owned subsidiaries of Business Objects and Seagate Software (Cayman) Holdings Corporation, our majority stockholder. Pursuant to the agreement and plan of merger, as amended, we have agreed to be acquired by Business Objects. Holders of our common stock (other than Seagate Software (Cayman) Holdings and other than our stockholders who exercise appraisal rights under Delaware law) and holders of Seagate Software (Cayman) Holdings’ common stock, issued and outstanding immediately prior to the consummation of the transaction, will receive a proportionate amount of $300 million in cash and a number of Business Objects’ shares based on a formula which is set forth in the merger agreement. The formula allocates 26,455,673 Business Objects’ shares based on the number of shares of our common stock and the value of our stock options at the time of the closing of the proposed acquisition. The amount of cash and number of Business Objects’ shares will be adjusted upward based on the total value of any cash received by us from the exercise of stock options between the execution of the merger agreement and the closing of the proposed acquisition. In addition, certain of our stock options will be converted into options to acquire Business Objects’ ADSs having a per option value equivalent to the cash and Business Objects’ shares to be received per share by holders of our common stock. The proposed acquisition is subject to the approval of Business Objects’ shareholders and receipt of various regulatory approvals. Assuming receipt of those approvals, we and Business Objects anticipate that the proposed acquisition will occur prior to the end of calendar 2003. We and Business Objects will be providing a document to our stockholders about the proposed acquisition under separate cover.

On May 23, 2003, we filed a registration statement with the Securities and Exchange Commission for the purpose of undertaking an initial public offering of our common stock. Assuming completion of the proposed acquisition, we will not proceed with our initial public offering.

In connection with the proposed acquisition, the number of Business Objects’ shares and the cash payable for each share of our common stock will depend on the number of shares of

-2-

our common stock and options to acquire our common stock outstanding at the closing of the acquisition, the aggregate cash proceeds that we receive from option exercises between July 18, 2003 and the closing of the proposed acquisition and the average closing prices for Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on the third trading day prior to the closing of the proposed acquisition. In general, holders of options to acquire our common stock will receive options to acquire Business Objects’ ADSs having the same economic value per share as the cash and Business Objects’ ADSs payable to our stockholders. Options to acquire our common stock held by nonemployee members of our board of directors and options granted under the United Kingdom sub-plan of our 1999 stock option plan and our 2000 stock option plan will not become options to acquire Business Objects’ ADSs. Rather, those options will become fully exercisable prior to the closing of the proposed acquisition and to the extent not exercised at the effective time of the acquisition will terminate.

We have agreed with Business Objects that we will use all reasonable efforts to complete this rescission offer prior to the time that the proposed acquisition of our company by Business Objects is completed.

What is the current fair market value of my shares or options?

There is currently no public trading market for shares of our common stock or options to purchase our common stock. Although we cannot be sure that the acquisition of our company by Business Objects will be completed, we are providing you with some examples of what the merger consideration would be in the section entitled “Rescission Offer — Impact on Rescission Offer of Proposed Acquisition — Consideration Table.” Because the exchange ratios (as discussed below) depend on the trading prices of Business Objects ADSs, the number of shares of our common stock outstanding and options outstanding and the proceeds we receive from options exercised prior to the closing, the fair market value of the consideration per share that our stockholders and optionees will receive in the proposed acquisition will vary prior to the closing of the proposed acquisition.

If I reject the rescission offer, what will I receive as a Crystal Decisions stockholder in the proposed acquisition?

Upon the closing of the proposed acquisition, our stockholders (including holders of common stock acquired upon exercise of stock options that are the subject of the rescission offer) who do not exercise appraisal rights will receive, subject to certain adjustments, a number of Business Objects’ ADSs or ordinary shares calculated in accordance with the merger agreement and a proportionate amount of approximately $300 million of cash, without interest. All of our stockholders who receive merger consideration will receive the same combination of cash and Business Objects’ shares. The exact amount of cash and number of Business Objects’ shares that you will be entitled to receive for each share of our common stock will depend on:


	•	the number of shares of our common stock and stock options outstanding as of the closing of the proposed acquisition;

	•	the aggregate cash proceeds that we receive from option exercises between July 18, 2003 and the closing of the proposed acquisition; and

	•	the average closing prices for a Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on the third trading day prior to the closing of the proposed acquisition.

As a result, we are not able to determine the amounts you will receive at this time.

-3-

How can I find out what the final cash payment and common stock exchange ratio will be for the proposed acquisition?

Business Objects intends to issue a press release containing the final merger consideration amounts on the second business day prior to the closing of the proposed acquisition.

If I do not accept affirmatively the rescission offer, how will the proposed acquisition affect my options to acquire Crystal Decisions common stock?

Our stock options (other than options granted under the United Kingdom sub-plan of our 1999 stock option plan, our 2000 stock option plan or held by our nonemployee directors) will be converted into options to purchase Business Objects’ ADSs upon completion of the proposed acquisition. The number of Business Objects’ ADSs covered by these options will be calculated pursuant to an option exchange ratio based on the relative values of Business Objects’ shares and our common stock. The applicable exercise price of these options will be correspondingly adjusted. The vesting schedule and other terms of your option will remain the same. Holders of our options will not be entitled to receive any cash with respect to their options. The option exchange ratio is designed so optionholders will receive upon exercise of such options, Business Objects’ ADSs with a value equivalent value to the aggregate value of cash and Business Objects’ shares to be received by our stockholders.

Options issued under the United Kingdom sub-plan of our 1999 stock option plan or our 2000 stock option plan or held by our nonemployee directors will become fully vested and exercisable prior to the closing of the proposed acquisition and will terminate upon the closing if not exercised.

Specific Questions and Answers about the Rescission Offer

If I do not accept the offer now, can I sell my shares?

There is no resale market for our common stock or options. After the completion of our proposed acquisition by Business Objects, if you do not elect to participate in the rescission offer and you are not an officer, director, affiliate or employee subject to pre-clearance of trades under Business Objects’ insider trading compliance program, you can sell the Business Objects’ shares you will receive in exchange for our common stock in the proposed acquisition without limitation as to the number or manner of sale. You may only resell shares acquired upon exercise of vested options, unvested options may not be resold.

What do I need to do now to accept the rescission offer?

To accept the rescission offer, you must complete the accompanying election form and return it to our legal counsel, Wilson Sonsini Goodrich & Rosati, Professional Corporation, attention: Michael Post, 650 Page Mill Road, Palo Alto, CA 94304, as soon as practical but in no event later than , 2003, together with your stock certificate(s) representing the shares you want us to repurchase and/or the option agreement representing the options you are surrendering, in the enclosed return envelope prior to the expiration date.

What remedies or rights do I have now that I will not have after the rescission offer?

The state remedies and statute of limitations vary and depend upon the state in which the options were granted to you and/or the shares were purchased by you:

California. Generally, the California statute of limitations for non-compliance with the requirement to register or qualify securities under the California Corporate Securities Law of 1968 is the earlier of two years after the non-compliance occurred, or one year after discovery of the facts constituting such non-compliance. However, if the shares or options were issued to you

-4-

in California, and you do not accept the rescission offer, you will no longer have any right of rescission under California law.

Maryland. Generally, the Maryland statute of limitations for non-compliance with the requirement to register or qualify securities under the Maryland Securities Act is the earlier of three years after the contract for sale of such securities or one year after the non-compliance occurred. However, if the shares or options were issued to you in Maryland, and you do not accept the rescission offer, you will no longer have any right of rescission under Maryland law.

New York. We were required to apply for an exemption from the broker-dealer registration and securities issuance requirements with the State of New York to issue the shares and/or options to you without registration or qualification. Because of our failure to apply for an exemption, you have three years to seek a remedy for our failure to register. We believe the rescission offer will foreclose any other remedy you may have under New York law for our failure to apply for an exemption.

What happens if I do not return my election form?

If you do not return your election form before the expiration date of our rescission offer, you will be deemed to have rejected our offer.

Can I change my mind after I have mailed my signed election form?

Yes. You can change your decision about accepting or rejecting our rescission offer at any time before the expiration date. You can do this by completing and submitting a new election form. Any new election forms must be received by us prior to the expiration date in order to be valid. We will not accept any election forms after the expiration date.

Who can help answer my questions?

You can call Leah Lambert of Crystal Decisions, Inc. at (604) 974-2278 or Michael Post of Wilson Sonsini Goodrich & Rosati, Professional Corporation at (650) 849-3124 with questions about the rescission offer.

Where can I get more information about Crystal Decisions?

You can obtain more information about Crystal Decisions from the filings we make from time to time with the Securities and Exchange Commission. These filings are available on the Securities and Exchange Commission’s website at www.sec.gov, our web site at www.crystaldecisions.com or from our Investor Relations Department. Please contact Caroline Hughes, Vice President of Investor Relations at 604-974-2003 or caroline.hughes@crystaldecisions.com.

Where can I get more information about Business Objects?

You can obtain information about Business Objects from the filings it makes from time to time with the Securities and Exchange Commission. These filings are available on the Securities and Exchange Commission’s website at www.sec.gov or Business Objects’ website at www.businessobjects.com.

-5-

SUMMARY

You should read the following summary, together with the more detailed information regarding our company, especially the “Risk Factors” section, and our consolidated financial statements and notes to those statements appearing elsewhere in this document, before deciding whether to accept or reject our rescission offer.

Crystal Decisions, Inc.

We provide business intelligence software and services that enable the effective use and management of information within and among organizations. We develop, market and support products that allow organizations of all sizes to access data from disparate systems, create useful, interactive information from that data through analysis and reporting and reliably deliver that information to the users that need it. Our products are designed to meet the needs of a wide range of end users, from non-technical users to sophisticated analysts and application developers. In addition, our products can be used to deliver reports to customers and suppliers of the organizations that use our products. Our products can serve as an information infrastructure that empowers users to extract more value from data that has already been captured by existing information technology systems in order to improve decision-making, lower overall information technology costs and enhance competitiveness.

Organizations have spent billions of dollars implementing software systems to efficiently capture, organize, store and protect data that measures their performance including sales, expenses, inventory management and employee data. However, these software systems were not primarily designed to facilitate easy access, viewing, manipulation and broad dissemination of data. As a result, there is a basic need to access, analyze, understand and deliver information more effectively within and among organizations. A broad category of software known as business intelligence has been developed to help organizations address this need. In 2003, IDC estimated that the market for business intelligence software would be $4.5 billion in 2007.

Our business is driven by a primary guiding principle: we want to help organizations bring together their people and information to improve decision-making and performance. Our products focus first on solving the most common business intelligence need, information reporting and delivery. We have designed our products to serve as a core reporting and analysis infrastructure for organizations’ data systems and applications without requiring extensive re-engineering or creation of additional systems that may not work with existing applications, platforms and databases.

Our products include tools for data access, report design and integration, as well as analytics, application templates and the infrastructure needed to manage and deliver the organizations’ data effectively. Crystal Reports provides query, report design, application development and report publishing functions. Crystal Analysis includes functions for user ad hoc analysis, analytic reporting, analytic application development and online analytical processing for multi-dimensional data. Crystal Enterprise is our infrastructure product that integrates our other products and fosters efficient management and delivery of report information. Crystal Applications are templates providing reports, user interface components and data models to support common processes, such as performance management, sales force management, e-

-6-

commerce and billing analyses. We derive substantially all of our revenues from licenses and services related to our Crystal Enterprise and Crystal Reports products.

Our products are used by organizations of all sizes across almost all segments of the economy. As of June 27, 2003, we had delivered more than 15 million product licenses and had registered users in more than 170 countries. As a result, we have a diverse customer base that includes software developers, approximately 350 independent software vendors and numerous well established companies, such as Aetna Life Insurance Company, Automatic Data Processing, Inc., Citigroup Inc., The Coca-Cola Company, J.P. Morgan Chase Bank, Kraft Foods, Inc. and Northrop Grumman Corporation.

For the fiscal year ended June 28, 2002, we had total revenues of $217.2 million and net income of $13.0 million. For the fiscal year ended June 27, 2003, we had total revenues of $287.5 million and net income of $33.5 million. As of June 27, 2003, we had retained earnings of $39.9 million.

Corporate Information

In 1984, Crystal Computer Services incorporated and began providing software and services. Crystal Computer Services was acquired by Seagate Software Holdings, Inc. in 1994. Seagate Software Holdings was a subsidiary of Seagate Technology, Inc., or Old Seagate, throughout these transactions. In June 1999, Seagate Software Holdings sold the shares of certain of its subsidiaries and the assets of its network storage and management group business to VERITAS Software Corporation for approximately 128 million shares of VERITAS’ common stock. In November 1999, Seagate Software Holdings contributed to us the stock of its subsidiaries and a substantial majority of its assets, other than the shares of VERITAS common stock. We are the successor to Seagate Software Holdings’ business intelligence software business.

In a series of transactions that took place in November 2000, New SAC purchased the operating business of Old Seagate, including the business intelligence software business that we now operate. New SAC was formed for the purpose of completing these transactions and its principal stockholders include affiliates of Silver Lake Partners, Texas Pacific Group, August Capital, J.P. Morgan Partners, LLC, investment partnerships of which the general partner, managing general partner or investment manager is affiliated with Goldman, Sachs & Co. and the former officers and employees of Old Seagate. Old Seagate’s disc drive business was continued by Seagate Technology, of which New SAC is the majority shareholder, and other direct and indirect subsidiaries of New SAC acquired Old Seagate’s removable tape storage, investment and other businesses. The November 2000 transaction is described more fully under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Change in Control of Crystal Decisions”.

As part of the November 2000 transaction, Seagate Software (Cayman) Holdings acquired 75,001,000 shares, or 99.7% of our common stock outstanding on that date, under the terms of a stock purchase agreement with Old Seagate and Seagate Software Holdings. Seagate Software (Cayman) Holdings is a wholly owned subsidiary of New SAC.

In the November 2000 transaction, New SAC purchased all of the operating assets of Old Seagate for cash and borrowings of $1.84 billion, including transaction costs of $25 million. Based on the purchase price accounting for the November 2000 transaction, $41.5 million was allocated to the shares of our common stock on November 22, 2000, for an implicit allocated per share purchase price of $0.55. The purchase price and the implicit allocated per share purchase price does not include a subsequent $9.1 million reduction in the allocated purchase price on June 28, 2002, resulting from the release of a tax valuation allowance pushed down to our financial statements from New SAC.

-7-

On July 18, 2003, we entered into an agreement and plan of merger with Business Objects, several wholly owned subsidiaries of Business Objects and Seagate Software (Cayman) Holdings. Pursuant to the agreement and plan of merger, as amended, we have agreed to be acquired by Business Objects. Holders of our common stock (other than Seagate Software (Cayman) Holdings and other than our stockholders who exercise appraisal rights under Delaware law) and holders of Seagate Software (Cayman) Holdings’ common stock, issued and outstanding immediately prior to the consummation of the transaction, will receive a proportionate amount of $300 million in cash and a number of Business Objects’ shares based on a formula which is set forth in the merger agreement. The formula allocates 26,455,673 Business Objects’ shares based on the number of shares of our common stock and the value of our stock options at the time of the closing of the proposed acquisition. The amount of cash and number of Business Objects’ shares will be adjusted upward based on the total value of any cash received by us from the exercise of stock options between the execution of the merger agreement and the closing of the proposed acquisition. In addition, certain of our stock options will be converted into options to acquire Business Objects’ ADSs having a per option value equivalent to the cash and Business Objects’ shares to be received per share by holders of our common stock. Subject to approval by Business Objects’ shareholders and receipt of various regulatory approvals, we and Business Objects expect the proposed acquisition to close by the end of calendar 2003.

We changed our name to Crystal Decisions, Inc. in March 2001. Our principal executive offices are located at 895 Emerson Street, Palo Alto, California 94301. Our telephone number is (650) 838-7410. You can access our web site at www.crystaldecisions.com. Information contained on our web site is not a part of this document.

We currently have several registered trademarks or applications pending for registration, including Crystal Decisions, Crystal Enterprise, Crystal Reports and Crystal Analysis. Our unregistered trademarks include our logo, Crystal Applications and Crystal Care. Other service marks, trademarks and trade names referred to in this document are the property of their respective owners.

-8-

The Rescission Offer


Common stock and options to purchase common stock subject to rescission offer		1,635,852 shares

Common stock outstanding		76,091,581 shares

The number of shares of common stock outstanding is based on 76,091,581 shares outstanding as of June 27, 2003 and excludes:


	•	17,828,827 shares of common stock issuable upon exercise of options outstanding at a weighted average exercise price of $4.62 per share as of June 27, 2003; and

	•	a total of 9,030,592 shares of common stock available for future issuance under our various stock plans, excluding the annual increases in the number of shares authorized under each of our stock plans beginning July 3, 2004. See “Executive Compensation — Incentive Plans” for a description of how these annual increases are determined.

Unless otherwise noted, this document:


	•	does not give effect to our proposed acquisition by Business Objects; and

	•	does not give effect to the repurchases of any shares pursuant to the rescission offer.

All share numbers in this document assume that no stockholder or optionee receiving the rescission offer exercises the stockholder’s or optionee’s right to rescind.

-9-

Summary Financial Data

(in thousands, except per share data)

The following table sets forth a summary of our financial data for the periods presented. This summary financial data should be read together with “Selected Financial Data”, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our financial statements and related notes contained elsewhere in this document.



	Fiscal Years Ended(1)

	July 2,			June 30,			June 29,			June 28,		June 27,
	1999(2)(3)			2000(2)(3)			2001(3)(4)			2002		2003

Statement of Operations Data:
Total revenues	$	142,565		$	126,909		$	167,722		$	217,170	$	287,508
Gross profit		92,008			81,459			117,172			160,722		225,578
Total operating expenses		190,965			357,696			130,109			145,786		179,828
Income (loss) from operations		(98,957	)		(276,237	)		(12,937	)		14,936		45,750
Net income (loss)	$	(96,375	)	$	(221,162	)	$	(11,469	)	$	12,955	$	33,455
Basic net income (loss) per share	$	(1.28	)	$	(2.95	)	$	(0.15	)	$	0.17	$	0.44
Diluted net income (loss) per share	$	(1.28	)	$	(2.95	)	$	(0.15	)	$	0.17	$	0.42
Basic weighted average shares outstanding		75,001			75,001			75,253			75,601		75,978
Diluted weighted average shares outstanding		75,001			75,001			75,253			76,806		80,317


(1)	We report our financial results on a fiscal year of 52 or 53 weeks ending on the Friday closest to June 30. All fiscal years were 52 weeks.

(2)	Fiscal 1999 and fiscal 2000 are presented as if we existed as a separate entity during those periods.

(3)	The net losses included unusual items of $86.7 million in fiscal 1999, $242.6 million in fiscal 2000 and $1.9 million in fiscal 2001. The unusual item in fiscal 1999 related to an exchange of shares between Old Seagate and some of our former employees in June 1999. The net losses included restructuring charges of $1.3 million in fiscal 2000 and $573,000 in fiscal 2001. These unusual items and restructuring charges are described in more detail in the notes to our financial statements and in “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Results of Operations”.

(4)	On November 22, 2000, we became a majority owned subsidiary of New SAC. The purchase price under this transaction was allocated to our assets and liabilities based on their relative fair values on that date.


	As of June 27, 2003

Balance Sheet Data:
Cash, cash equivalents and short-term investments	$	104,703
Restricted cash		2,019
Working capital		49,762
Total assets		208,698
Long-term liabilities		3,090
Total stockholders’ equity		75,756

-10-

RESCISSION OFFER

Background

From August 1999 through June 27, 2003 we issued options to purchase 22,242,077 shares of our common stock and, with respect to some of those outstanding options, we issued 1,090,831 shares of our common stock upon their exercise at exercise prices ranging from $4.00 to $8.00 per share.

Although we complied with federal securities laws, some of the options underlying the stock and grants of outstanding options may not have been exempt from registration or qualification under applicable states securities laws in California, Maryland and New York because we did not register or qualify the options or meet the requirements for an applicable exemption from registration or qualification.

The sale of common stock under our 1999 stock option plan was made under a Form S-8 filed with the Securities and Exchange Commission beginning in December 2000. Prior to December 2000, we sold our common stock under an applicable exemption from the registration requirements of the Securities Act.

In California, we did not register the grants of options or issuance of common stock under our 1999 stock option plan under the California Corporate Securities Law of 1968 or take the steps required to satisfy the exemption provided in Section 25102(o) of the California Corporate Securities Law of 1968. Our 1999 stock option plan and the options granted and stock issued thereunder were not eligible for any other exemption from registration under California law. Accordingly, the shares purchased pursuant to exercise of your options and the options we granted may have been in violation of the California securities laws and may be subject to rescission under California state securities laws.

In Maryland, we did not take the necessary steps required to satisfy the requirements for reliance upon the exemption provided in Section 11-601(11) of the Maryland Securities Act. While we may have been eligible to rely on other exemptions for our 1999 stock option plan and the options granted and stock issued thereunder, we did not take any other required action to satisfy the requirements of such exemptions. Accordingly, the shares purchased pursuant to exercise of your options and the options we granted may have been in violation of the Maryland securities laws, and may be subject to rescission under Maryland state securities laws.

In New York, we did not apply for an exemption from the broker-dealer registration and securities issuance requirements for the options granted under our 1999 stock option plan. Accordingly, the shares purchased pursuant to the exercise of your options and the options we granted may have been in violation of New York securities laws.

Recent Events

-11-

shares to be received per share by holders of our common stock. The proposed acquisition is subject to the approval of Business Objects shareholders and receipt of various regulatory approvals. Assuming receipt of those approvals, we and Business Objects anticipate that the proposed acquisition will occur prior to the end of calendar 2003. We and Business Objects will be providing a document to our stockholders about the proposed acquisition under separate cover.

Impact on Rescission Offer of the Proposed Acquisition

General. Under the terms of the agreement and plan of merger, as amended, upon consummation of the proposed acquisition holders of our common stock (other than Seagate Software (Cayman) Holdings and our stockholders who exercise appraisal rights under Delaware law) and holders of common stock of Seagate Software (Cayman) Holdings, issued and outstanding immediately prior to the consummation of the proposed acquisition, will receive a proportionate amount of approximately $300 million in cash and a number of Business Objects’ shares based on a formula as described below. The formula allocates 26,455,673 Business Objects’ shares based on the number of shares of our common stock and the value of our stock options at the time of closing. In addition, certain of our stock options will be converted into options to acquire Business Objects’ ADSs having a value equivalent to the cash and Business Objects’ Shares to be received by holders of our common stock. The amount of cash and number of Business Objects’ shares will be adjusted upward based on the total value of any cash received by us from the exercise of stock options between the execution of the merger agreement and the closing of the proposed acquisition.

Crystal Decisions Common Stock. Holders of our common stock (other than Seagate Software (Cayman) Holdings and other than our stockholders who exercise appraisal rights under Delaware law) and holders of common stock of Seagate Software (Cayman) Holdings will be entitled to receive for each share of our common stock:


	•	a number of newly issued Business Objects’ ADSs, or, at the election of any such stockholder, Business Objects’ ordinary shares, equal to a fraction, referred to as the common stock exchange ratio:


	•	the numerator of which shall be determined by totaling the following amounts:


	•	26,455,673; minus

	•	the number of Business Objects’ shares that will have a value equal to the value of all our unexercised stock options outstanding immediately prior to the closing of the proposed acquisition; plus

	•	the number of Business Objects’ shares that will have a value equal to 60.9537% of the aggregate cash proceeds received by us from the exercise of our stock options between July 18, 2003 and the closing of the proposed acquisition; and


	•	the denominator of which will equal the total number of shares of our common stock outstanding immediately prior to the closing of the proposed acquisition, and

-12-


	•	an amount of cash, without interest, referred to as the per share cash consideration, equal to the quotient of:


	•	the sum of:


	•	$300,000,000; and

	•	39.0463% of the aggregate cash proceeds received by us from the exercise of our stock options between July 18, 2003 and the closing of the proposed acquisition; divided by


	•	the number of shares of our common stock outstanding immediately prior to the closing of the proposed acquisition.

For purposes of calculating the common stock exchange ratio:


	•	the value of Business Objects’ shares will be the average of the closing sale prices of Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on, and including, the third trading day prior to the closing of the proposed acquisition; and

	•	the value of our stock options will be based on the difference between the value of all shares of our common stock issuable upon exercise of such stock options and the aggregate cash proceeds that would be received by us upon such exercise.

All our stockholders who receive merger consideration will receive the same proportions of Business Objects’ shares and cash on a per share basis.

Stock Options. Upon the closing of the proposed acquisition, each option to acquire shares of our common stock granted pursuant to our 1999 stock option plan, other than as discussed below, whether vested or unvested, will be converted into an option to acquire a number of Business Objects’ ADSs equal to the product (rounded down to the nearest whole Business Objects’ ADS) of (i) the number of shares of our common stock that were issuable upon exercise of such option immediately prior to the closing of the proposed acquisition and (ii) the option exchange ratio, as such term is defined in the merger agreement and described below, and the per share exercise price of each such option will be adjusted by dividing such exercise price by the option exchange ratio (rounding up to the nearest cent).

The option exchange ratio will be determined by dividing:


	•	the value of a share of our common stock, based on the merger consideration to be paid by Business Objects in the proposed acquisition to the holders of our common stock, as described above, by

	•	the average of the closing sale prices of Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on, and including, the third trading day prior to the closing of the proposed acquisition.

Such options otherwise will continue to be exercisable upon the same terms and conditions as will have been applicable to such options immediately prior to the closing of the proposed acquisition, except that, upon exercise of such option, holders will receive Business Objects’ ADSs held by a subsidiary of Business Objects.

All options outstanding under our 2000 stock option plan and the United Kingdom sub-plan of our 1999 stock option plan or held by nonemployee members of our board of directors will not be assumed and instead will accelerate and become fully vested and exercisable and, to the extent not exercised as of the closing of the proposed acquisition, will terminate and be of no force and effect.

-13-

Holders of our stock options at closing will not be entitled to receive any cash either in consideration for or upon exercise of their stock options.

Consideration Table. The per share merger consideration to be paid to holders of our common stock and holders of Seagate Software (Cayman) Holdings common stock and the exchange ratio for our stock options will be determined shortly before the closing of the proposed acquisition and will depend on: the number of shares of our common stock and stock options outstanding as of the closing of the proposed acquisition; the proceeds that we receive from options exercised between July 18, 2003 and the closing of the proposed acquisition; and the average closing prices for Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on the third day prior to the closing of the proposed acquisition. The following table sets forth, by way of example, calculations of the common stock exchange ratio, the per share cash consideration and the option exchange ratio based on the following facts and assumptions:


	•	there were 76,210,846 shares of our common stock outstanding as of August 22, 2003, and, for the purposes of this analysis, it is assumed that no additional shares of our common stock will be issued prior to the closing of the proposed acquisition, other than upon the exercise of stock options;

	•	between July 18, 2003 and August 22, 2003, 104,041 of our stock options were exercised, resulting in aggregate cash proceeds of $427,061;

	•	all options granted under the United Kingdom sub-plan of our 1999 stock option plan and our 2000 stock option plan, and all options held by our nonemployee directors will be exercised in full prior to the closing, resulting in the issuance of an aggregate of 4,492,212 additional shares of our common stock and aggregate cash proceeds of $18,848,848;

	•	of the options granted under our 1999 stock option plan, options exercisable for an aggregate of 4,947,436 shares of our common stock at a weighted average exercise price of $4.91 will not vest prior to the closing of the proposed acquisition (which, solely for such purpose, is assumed to occur on December 31, 2003), and options exercisable for an aggregate of 8,196,096 shares of our common stock at a weighted average exercise price of $4.68 will vest prior to the closing of the proposed acquisition; and

	•	the average closing price of Business Objects’ ADSs on Nasdaq National Market for the 10 trading days prior to and including the third trading day prior to the closing will be between $15.00 and $35.00


		All Vested 1999 Plan		No Vested 1999 Plan
10 Trading Day Average Price		Options are Exercised		Options are Exercised

$15.00
	Common stock exchange ratio		0.3114		0.2992
	Per share cash consideration		$3.63		$3.81
	Option exchange ratio		0.5532		0.5532
$20.00
	Common stock exchange ratio		0.3040		0.2949
	Per share cash consideration		$3.63		$3.81
	Option exchange ratio		0.4854		0.4854

-14-


		All Vested 1999 Plan		No Vested 1999 Plan
10 Trading Day Average Price		Options are Exercised		Options are Exercised

$25.00
	Common stock exchange ratio		0.2996		0.2923
	Per share cash consideration		$3.63		$3.81
	Option exchange ratio		0.4447		0.4447
$30.00
	Common stock exchange ratio		0.2966		0.2905
	Per share cash consideration		$3.63		$3.81
	Option exchange ratio		0.4176		0.4176
$35.00
	Common stock exchange ratio		0.2945		0.2893
	Per share cash consideration		$3.63		$3.81
	Option exchange ratio		0.3982		0.3982

For example, assuming that the average closing price of Business Objects’ shares on the Nasdaq National Market for the 10 trading days ending on the third trading day prior to the closing date is $25.00, and that none of our options that were vested and outstanding on August 22, 2003, that vest before December 31, 2003 and that do not terminate upon closing are exercised:


	•	if you own 1,000 shares of our common stock, you would receive


	•	292 Business Objects’ ADSs or ordinary shares;

	•	$3,810.68 in cash; and

	•	cash in lieu of 0.3 of a Business Objects share; and


	•	if you own a stock option to acquire 1,000 shares of our common stock at an exercise price of $5.00 per share, you would receive:


	•	an option to acquire 444 Business Objects’ ADSs;

	•	at an exercise price of $11.24.

The foregoing table and examples are for illustrative purposes only. The average of the closing sale prices of Business Objects’ ADSs on the Nasdaq National Market for the 10 trading days ending on, and including, the third trading day prior to the closing of the proposed acquisition may be below $15.00 or above $35.00. In addition, the number of vested options that are exercised prior to the closing may be more or less than the amounts shown. Accordingly, the merger consideration and the option exchange ratio may be more or less than the amounts shown.

Adjustments. The common stock exchange ratio and option exchange ratio will be appropriately adjusted to reflect any change in the outstanding shares of capital stock of any party to the merger agreement, including the effect of any reclassification, recapitalization, stock split or combination, exchange or readjustment of shares, or any stock dividend between July 18, 2003 and closing of the proposed acquisition

Rescission Offer and Price

We are offering to rescind the sale of 322,095 shares of our common stock and 1,313,757 outstanding options as of August 28, 2003 to our current employees, former employees, current consultants, former consultants and current and former directors who

-15-

received options between August 1999 through August 28, 2003 and who were residents of California, New York or Maryland at the time of issuance, at prices ranging from $4.00 to $8.00 per share pursuant to our 1999 stock option plan. Our rescission offer is not a waiver by us of any applicable statutes of limitations.

If you accept our rescission offer and you hold shares of our common stock, we will repurchase the shares you hold that are subject to the rescission offer at the price per share paid, plus interest, from the date of exercise through the date that the rescission offer expires at the current statutory rate per year mandated by the state in which the shares were purchased by you. If you accept our rescission offer and you hold unexercised options to acquire our common stock, we will repurchase all unexercised options granted to you at 20% of the option exercise price multiplied by the number of shares subject to such options, plus interest, from the date of grant through the date that the rescission offer expires at the current statutory rate per year.

If you accept the offer, you will also be entitled to receive interest at the applicable statutory interest rate per year, which is 7% in California and New York, and 10% in Maryland. You will not be entitled to any payments for interest or otherwise unless you affirmatively elect to participate in the offer.

On May 12, 2003, our board of directors determined that the fair market value of our common stock was $8.00 per share. However, this price is not necessarily indicative of future performance or stock prices, and we cannot assure you that the price of our common stock on public securities markets or quotation systems in the future if we were to undertake a public offering, or that of Business Objects ADSs if our proposed acquisition is completed, will meet or exceed our current estimate of fair market value. We do not expect there to be any public trading market for options to purchase our common stock issued under our 1999 stock option plan. Options granted under the plan are generally non-transferable. On May 23, 2003, we filed a registration statement with the Securities and Exchange Commission for the purpose of undertaking an initial public offering of our common stock. Assuming completion of the proposed acquisition, we will not proceed with our initial public offering.

Acceptance

You may accept the rescission offer, in whole or in part, by completing and signing the enclosed election form and delivering the certificate(s) representing the shares being repurchased by us and/or the option agreement representing the options being surrendered, on or before the close of business on , 2003, which date and time we refer to in this document as the expiration date. All acceptances of the rescission offer will be deemed to be effective on the expiration date and the right to accept the rescission offer will terminate on the expiration date. Acceptances or rejections may be revoked in a written notice to our legal counsel, Wilson Sonsini Goodrich & Rosati, Professional Corporation, attention: Michael Post, 650 Page Mill Road, Palo Alto, CA 94304, which is received prior to the expiration date. Within fifteen business days after the expiration date, we will pay for any securities as to which the rescission offer has been validly accepted.

The rescission offer will expire at 5:00 p.m., Pacific Standard Time, on , 2003.

Election forms, regardless of whether they are otherwise complete, will not be accepted after the expiration date and the rescission offer will be deemed to have been rejected by any person submitting untimely election forms.

Neither we nor our officers and directors may make any recommendations to you with respect to the rescission offer contained herein. You are urged to read this rescission offer carefully and to make an independent evaluation with respect to its terms.

-16-

IF PERSONS DESIRING TO ACCEPT THIS RESCISSION OFFER INTEND TO MAKE USE OF THE MAILS TO RETURN THEIR STOCK CERTIFICATES, INSURED REGISTERED MAIL, RETURN RECEIPT REQUESTED, IS RECOMMENDED.

Rejection or Failure to Affirmatively Accept

If you fail to accept or affirmatively reject the rescission offer, you will retain ownership of the shares and/or options in accordance with the terms of the 1999 Stock Option Plan, and will not receive any cash for those securities. Your shares, and any shares issuable upon the exercise of options, or Business Objects ADSs if the proposed acquisition is completed, will be registered under the Securities Act and will be fully tradeable under the Securities Act unless you are our affiliate within the meaning of Rule 144 or Rule 145, as the case may be, under the Securities Act, but will remain subject to any applicable terms and conditions of the original agreement under which they are issued.

Solicitation

We have not retained, nor do we intend to retain, any person to make solicitations or recommendations to you in connection with the rescission offer.

Effect of Rescission Offer

It is unclear whether the rescission offer will terminate our liability, if any, for failure to register or qualify the issuance of the securities under state securities law. This discussion does not relate to the antifraud provisions of applicable securities laws or rights under common law or equity.


	California

Under California law, an issuer is civilly liable to a purchaser of its securities sold in violation of the registration or qualification requirements of the California Corporate Securities Law of 1968. The purchaser may sue to recover the consideration paid for such securities with interest at 7% per year, less the amount of any income received from ownership of the securities, upon the tender of such securities at any time prior to the earlier of the two year anniversary of the non-compliance with the registration or qualification requirements or the one year anniversary of the discovery by the purchaser of the facts constituting such non-compliance.

However, we may terminate the rights of the purchasers to seek additional remedies under the California Corporate Securities Law of 1968 by making a written rescission offer before suit is commenced by the purchaser, approved as to form by the California Commissioner of Corporations where the offer:


	• states the respect in which liability under the registration or qualification requirements may have arisen;

	• offers to repurchase the securities for a cash price payable upon delivery of the securities or offering to pay the purchaser an amount in cash equal in either case to the amount recoverable by the purchaser, or offering to rescind the transaction by putting the parties back in the same position as before the transaction;

	• provides that such offer may be accepted by the purchaser at any time within a specified period of not less than 30 days after the date of receipt of the offer unless rejected earlier during such periods by the purchaser;

	• sets forth the provisions of the rescission offer requirements under the California Corporate Securities Law of 1968; and

-17-


	• contains such other information as the California Commissioner of Corporations may require by rule or order.

If the purchaser fails to accept such offer in writing within the specific period of not less than 30 days after the date of receipt of the offer, that purchaser will no longer have any right of rescission under California law.

We must also file with the California Commissioner of Corporations, in such form as the California Commissioner of Corporations by rule prescribes, an irrevocable consent appointing the Commissioner of Corporations or its successor in office to be our attorney to receive service of any lawful process in any noncriminal suit, action or proceeding against us or our successor, which arises under California law after the consent has been filed with the same force and validity as if served personally on us.


Maryland

Under Maryland law, an issuer is civilly liable to a purchaser of its securities sold in violation of the registration or qualification requirements of the Maryland Securities Act. The purchaser may sue either at law or in equity to recover the consideration paid for such securities, together with interest (at 10% per year) from the date of payment, costs, and reasonable attorneys’ fees, less the amount of any income received on the securities, upon the tender of the securities before entry of judgment, at any time prior to the earlier of the three year anniversary of the contract for sale of such securities, or the one year anniversary of the non-compliance with the registration or qualification requirements.

However, we may terminate the rights of the purchasers to seek additional remedies under the Maryland Securities Act by making a written rescission offer, before suit, to refund the consideration paid together with interest (at the rate of 10% per year) from the date of payment, less the amount of any income received on the securities. If the purchaser fails to accept such offer within 30 days of its receipt, that purchaser will no longer have any right of rescission under Maryland law. We believe that this rescission offer complies in all material respects with the rescission offer requirements of the Maryland Securities Act.


	New York

We were required to apply for an exemption from the broker-dealer registration and securities issuance requirements with the State of New York to issue the shares and/or options to you without registration or qualification. Because of our failure to apply for an exemption, you have three years to seek a remedy for our failure to register. If the shares or options were issued to you in New York, you do not have a right of rescission under New York law. We believe the rescission offer will foreclose any other remedy you may have under New York law for our failure to apply for an exemption.

Funding the Rescission Offer

The rescission offer will be funded from our existing cash balances.

Tax Considerations of the Rescission Offer

The following discussion summarizes the material United States federal income tax considerations relevant to persons who hold shares or options that are subject to the rescission offer. We do not discuss all income tax considerations that may be relevant to you in light of your individual circumstances, such as foreign persons, persons who are not individuals or persons subject to the alternative minimum tax provisions of the Internal Revenue Code of 1986, as amended. In addition, we do not address the tax consequences of the rescission offer to persons holding shares that are unvested, subject to hedging, conversion or constructive sale

-18-

transactions or whose tax year is other than a calendar year. Finally, we do not address any foreign, state or local tax considerations. ACCORDINGLY, YOU ARE URGED TO CONSULT YOUR OWN TAX ADVISORS AS TO THE SPECIFIC TAX CONSEQUENCES OF THE RESCISSION OFFER, INCLUDING THE APPLICABLE FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES TO YOU OF THE RESCISSION OFFER.

Redemption of Shares

For United States federal income tax purposes, the rescission offer is intended to constitute a taxable redemption of shares for cash equal to the amount paid for such shares, plus interest on the original purchase price of such shares. However, the law applicable to the rescission offer is unclear, and we have not received an opinion of counsel or a ruling from the Internal Revenue Service, or IRS, to that effect. Thus, the IRS is not precluded from successfully asserting a contrary position or otherwise recharacterizing the transaction in whole or in part. For example, the IRS may characterize our rescission offer as the return of the original purchase price, which would be nontaxable, plus the payment of interest which would be taxable as ordinary income.

Assuming that our treatment of the rescission offer as a taxable redemption is correct, the amount and character of gain or loss recognized by a person who accepts the rescission offer will depend upon whether the shares held by such person were acquired pursuant to the exercise of an incentive stock option or the exercise of a nonstatutory stock option.

Tax Consequences Relating to Options Generally

The following is a brief summary of the effect of United States federal income tax laws upon options based on United States federal income tax laws in effect on the date of this rescission offer.

This summary is not intended to be exhaustive and does not discuss the tax consequences of your death or the provisions of any income tax laws of any municipality, state or foreign country in which you may reside. You should consult your own tax advisor regarding the taxation of these options and rights to purchase stock.

Incentive Stock Options. You will recognize no taxable income upon the grant or exercise of an incentive stock option unless the alternative minimum tax rules apply. If shares are issued to you pursuant to the exercise of an incentive stock option, and if no disqualifying disposition of the shares is made by you within two years after the date of grant or within one year after the issuance of such shares to you, then the redemption rules of Section 302 of the Internal Revenue Code should apply to determine whether such stockholder recognizes capital gain, capital loss, or dividend income. Under Section 302 of the Internal Revenue Code, a redemption of shares will be treated as a sale or exchange, and the character of any gain or loss will be treated as a capital gain or loss, if:


	•	it results in a complete redemption of your interest in shares of Crystal Decisions common stock and options to acquire Crystal Decisions common stock under Section 302(b)(3) of the Internal Revenue Code, which would occur if either (1) all of the shares actually and constructively owned by you are sold pursuant to the rescission offer or (2) all of the shares actually owned by you are sold pursuant to the rescission offer and you are eligible to waive and effectively waives constructive ownership of shares under procedures described in Section 302(c) of the Internal Revenue Code; or

	•	it is substantially disproportionate with respect to you under Section 302(b)(2) of the Internal Revenue Code, which would occur if (1) the percentage of our voting stock owned by you immediately after the repurchase, taking into account all shares purchased by us pursuant to the rescission offer, equals less than 80% of the percentage of our voting stock owned by you immediately before the repurchase and

-19-


		(2) after the repurchase, you own less than 50% of the total combined voting power of all classes of our stock entitled to vote; or

	•	it is not essentially equivalent to a dividend with respect to your under Section 302(b)(1) of the Internal Revenue Code, which would occur if, in light of the stockholder’s individual circumstances, including your relative interest in Crystal Decisions, your sale of shares pursuant to the rescission offer results in a meaningful reduction of your interest in Crystal Decisions, after giving effect to, and thus treating as not outstanding, shares sold by all persons pursuant to the rescission offer. This test may be satisfied irrespective of your failure to satisfy the complete redemption and substantially disproportionate tests.

In determining whether any of the redemption tests are satisfied, you must take into account not only shares that are actually owned but also shares that are constructively owned within the meaning of Section 318 of the Internal Revenue Code. Under Section 318 of the Internal Revenue Code, you may constructively own shares actually owned, and in some cases constructively owned, by certain related individuals and shares that you have the right to acquire by the exercise of an option, warrant, or a conversion right. Contemporaneous or related transactions in stock or stock rights of Crystal Decisions also may affect the redemption tests.

The redemption tests are applied on a stockholder by stockholder basis. If a repurchase does not satisfy any of the redemption tests, we will treat the payment of the proceeds from the sale as a dividend distribution. Because the redemption tests are applied independently to you, it is possible that some persons accepting the rescission offer will be subject to dividend treatment and others will receive capital gain treatment. Because the application of the redemption tests is applied on a stockholder by stockholder basis, we urge you to consult your own advisors in connection with the possible United States federal income tax treatment that may apply to your particular case.

If the acceptance of the rescission offer fails to qualify as a redemption, then the gross proceeds of such transaction will be characterized as a dividend distribution taxable at ordinary income tax rates to the extent of our accumulated and current earnings and profits, on a pro rata basis with other persons whose sales fail to so qualify. Any excess will be treated as a return of capital and then as a gain from a sale or exchange.

A person who receives proceeds that are taxed as a dividend generally should be able to transfer the unrecovered tax basis in the shares sold to any retained, and possible constructive, stock interest in Crystal Decisions.

Any gain, other than dividend income, or loss recognized in a sale generally should be capital gain or loss to you if you hold your shares as capital assets.

If you dispose of shares acquired upon the exercise of an incentive stock option before the expiration of either holding period described above, generally:


	•	you will recognize ordinary income in the year of disposition in an amount equal to the excess, if any, of the fair market value of the shares at exercise or, if less, the amount realized on the disposition of the shares, over the option exercise price paid for such shares; and

	•	we will be entitled to a tax deduction in the same amount.

Any further gain or loss realized by you will be taxed as short-term or long-term capital gain or loss, as the case may be, and will not result in any deduction by us.

If an option designated as an incentive stock option first becomes exercisable in any calendar year for shares in which the aggregate fair market value exceeds $100,000, the exercise

-20-

of such excess shares will be treated for income tax purposes as having been acquired by you pursuant to a nonstatutory stock option. For purposes of this rule:


	•	all incentive stock options we have granted to you are aggregated;

	•	the fair market value of an option share is its value on the date of grant of the option; and

	•	options are taken into account in the order in which they are granted.

Alternative Minimum Tax. The exercise of an incentive stock option granted under the 1999 stock option plan may subject you to the alternative minimum tax under Section 55 of the Internal Revenue Code. In computing alternative minimum taxable income, shares purchased upon exercise of an incentive stock option are treated as if you had acquired them pursuant to a nonstatutory stock option. This may be particularly significant for shares purchased pursuant to an incentive stock option for which we have a repurchase option. See “Nonstatutory Stock Options.”

Under certain circumstances, you may affect the timing and measurement of alternative minimum tax by filing an election with the IRS under Section 83(b) of the Internal Revenue Code within 30 days after the date of exercise of an incentive stock option. Accordingly, you should consult your own tax advisor prior to exercising an incentive stock option concerning the advisability of filing an election under Section 83(b) of the Internal Revenue Code for alternative minimum tax purposes.

If you pay alternative minimum in excess of your regular tax liability, the amount of such alternative minimum relating to incentive stock options may be carried forward as a credit against any subsequent years’ regular tax in excess of the alternative minimum tax.

Nonstatutory Stock Options. With respect to nonstatutory stock options, no income is recognized by you at the time the option is granted. Generally, at exercise, ordinary income is recognized by you in an amount equal to the difference between the option exercise price paid for the shares and the fair market value of the shares on the date of exercise, and we are entitled to a tax deduction in the same amount. Upon disposition of the shares by you, any gain or loss is treated as described above under “Incentive Stock Options” with respect to shares as to which no disqualifying disposition has occurred. If you were an employee at the time of grant, any income recognized upon exercise of a nonstatutory stock option will constitute wages for which withholding will be required.

Capital Gains. Capital gains are grouped and netted by holding periods. Net capital gain on assets held for 12 months or less is taxed currently at your highest marginal income tax rate. Net capital gain on assets held for more than 12 months is taxed currently at a maximum federal rate of 15%. Capital losses are first allowed in full against capital gains and then up to $3,000 against other income.

Redemption of Unexercised Options

If you accept the rescission offer, you will recognize income on the cash that you receive for United States income tax purposes as of the date that it is paid to you. Any applicable withholding taxes or charges on the cash payment will be withheld from your cash payment and paid to the appropriate tax authority, as permitted or required by law. The issuance of cash will be treated as ordinary income for United States income tax purposes in the year you receive it, and we will withhold certain income and payroll taxes, including the withholding of income, FICA and Medicare taxes, and other applicable employment taxes. For United States federal income tax purposes, we will withhold at the supplemental rate of 27%. To the extent that you recognize ordinary income, we would be generally entitled to a corresponding federal income tax deduction.

-21-

Rejection of Rescission Offer — Risk Regarding Incentive Stock Options

Even if you reject the rescission offer, your incentive stock options may be affected. If you reject the rescission offer, we believe that the United States federal income tax treatment of your outstanding incentive stock options will not change. However, there is a possibility that the IRS will view the rescission offer as a modification of those options. The IRS has asserted this position in the past with respect to a different company in an exchange offer that was different than this rescission offer, because it offered to exchange options for other options, but the IRS may view our rescission offer similarly. If the IRS asserts this position with respect to our offer and is successful, it could extend the holding period that is required to be met in order for your incentive stock options to qualify for favorable tax treatment. If the holding period is extended and you sell or otherwise dispose of the modified incentive stock options before the end of the extended holding period, your incentive stock option could be taxed similarly to a nonstatutory stock option. We recommend that you consult with your tax advisor to discuss this further.

THE FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS A SUMMARY, AND IS INCLUDED FOR GENERAL INFORMATION ONLY. EACH STOCKHOLDER IS URGED TO CONSULT HIS OR HER OWN TAX ADVISOR TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO HIM OR HER OF THE RESCISSION OFFER, IN LIGHT OF HIS OR HER SPECIFIC CIRCUMSTANCES, INCLUDING THE TRANSACTION IN WHICH THE SHARES WERE ACQUIRED.

-22-

RISK FACTORS

Any investment in our common stock involves a high degree of risk. You should consider the risks described below carefully and all of the information contained in this document before deciding whether to accept the rescission offer. If any of the following risks actually occurs, our business, financial condition and results of operations may suffer significantly.

Risks Related to the Rescission Offer

If you do not accept the rescission offer and the proposed acquisition by Business Objects does not occur, you may hold an illiquid security.

If you do not accept the rescission offer, you will continue to hold shares of our common stock or options to acquire our common stock. There is no current trading market for our common stock and we cannot assure you that one will ever develop. Although we have agreed to the proposed acquisition by Business Objects, if the proposed acquisition does not close, you would continue to hold our common stock or options to acquire our common stock if you do not accept the rescission offer.

We cannot predict whether the amounts you would receive in the rescission offer would be greater than the fair market value of our securities.

The amount you would receive in the rescission offer is fixed and is not tied to the fair market value of our common stock at the time the rescission offer closes. As a result, if you accept the rescission offer, you may receive less than the fair market value of the securities you would be giving up. Because there is no active trading market for our common stock, our board of directors currently determines what the fair market value of our common stock is.

If the proposed acquisition is completed and you do not accept the rescission offer or exercise appraisal rights under Delaware law, you would receive a mixture of cash and Business Objects’ shares for your common stock. Your options may also be converted to Business Objects’ options unless you are one of our nonemployee directors or the option is outstanding under our 1999 stock option plan — United Kingdom sub-plan or our 2000 stock option plan. We will not know what the applicable exchange ratios will be until two business days prior to the closing of the proposed acquisition, which may be after the rescission offer expires. The value of the Business Objects shares or options you would receive if the proposed acquisition is completed is, therefore, uncertain. See “Rescission Offer — Impact on Rescission Offer of the Proposed Acquisition — Consideration Table” for examples of how the applicable exchange ratios would be calculated.

If you do not accept the rescission offer and the proposed acquisition occurs, your shares and the shares you receive from the exercise of your options, although freely tradeable, may still remain subject to limitation on resales.

If you affirmatively reject or fail to accept the rescission offer and the proposed acquisition occurs, any Business Objects shares you receive upon completion of the acquisition, and any Business Objects shares issuable upon the exercise of options, will be registered under the Securities Act and after our proposed acquisition by Business Objects, will be fully tradeable under the Securities Act, unless you are our affiliate within the meaning of Rule 144 or Rule 145 under the Securities Act. You will also remain subject to any applicable terms and conditions of the original agreement under which they were issued.

-23-

Risks Related to the Proposed Acquisition

The fair market value of the consideration will fluctuate and is not subject to adjustment.

Upon completion of the acquisition, each share of our common stock, other than those held by Seagate Software (Cayman) Holdings or persons who exercise appraisal rights under Delaware law, and each share of Seagate Software (Cayman) Holdings common stock, will receive a combination of cash and Business Objects’ shares, either in the form of ordinary shares or ADSs. The market price of Business Objects’ shares may fluctuate substantially both prior to and following completion of the acquisition, which could impact the aggregate value of the proposed acquisition. The terms of the merger agreement do not provide for any adjustment in the number of Business Objects’ shares to be issued in the acquisition as a result of such fluctuations. In addition, we are not permitted to withdraw from the acquisition or resolicit the vote of our stockholders solely because of changes in the market price of Business Objects’ shares. The price of Business Objects’ shares is subject to general price fluctuations in the market for publicly traded equity securities, and the price of Business Objects’ shares has experienced significant volatility in the past. We cannot predict or give any assurances as to the respective market prices of Business Objects’ shares at any time before or after the closing of the acquisition.

The announcement of the acquisition may have a negative impact on our relationships with customers and our earnings.

The public announcement of the acquisition may have a material and adverse effect on our revenues and profitability in the short term. In particular, prospective customers could be reluctant to purchase licenses for our products or our services if they are uncertain about the strategic direction of the combined company, the continuation of our product offerings or the willingness of the combined company to support and maintain existing products. Uncertainty created by the announcement of the acquisition may cause one large customer, or a large number of smaller customers, to delay their purchase decisions until the completion of the acquisition, which could cause our quarterly financial results to be significantly below the expectations of market analysts, which could cause a reduction in their expectations of the results of operations of the combined company and the market price of Business Objects’ shares.

The announcement of the acquisition may cause other relationships to be impaired.

Some of our customers, original equipment manufacturers, distributors and other strategic partners could decide to terminate or cancel their existing arrangements, or fail to renew those arrangements as a result of the pending acquisition. In addition, key employees may decide to terminate their employment due to the pending acquisition or other employees may experience uncertainty about their future role with the combined company, which could adversely affect our ability to retain key management, marketing, sales and technical personnel.

Regardless of whether the acquisition occurs, we will incur costs that affect our profitability.

We will incur direct transaction costs in connection with the proposed acquisition, which will be expensed in the quarters in which they are incurred, and which will reduce our earnings for that period. A substantial amount of these costs will be incurred whether or not the acquisition is completed. In addition, because we have elected to proceed with the proposed acquisition in lieu of our previously announced initial public offering, we will be required to expense approximately $2.8 million of legal, accounting and investment banking fees associated with the previously proposed initial public offering that would not have otherwise been recorded as current expenses.

In the quarter in which the acquisition is completed or in the following quarters, we believe that the combined company may incur charges to operations, such as costs associated with

-24-

combining the businesses of the two companies, which currently cannot be estimated reasonably to reflect costs associated with integrating our company with Business Objects. We cannot assure you that the combined company will not incur additional material charges in subsequent quarters to reflect additional costs associated with the acquisition. In addition, a portion of the acquisition related costs may be included in the purchase price and capitalized as an element of goodwill. Goodwill is required to be tested for impairment at least annually and the combined company will be required to record a charge to earnings in any period that impairment of goodwill is determined.

Business Objects’ business is different than ours and, as a result, the market prices of Business Objects’ shares may fluctuate in unexpected ways.

When the acquisition is completed, our stockholders will become holders of Business Objects’ shares. Business Objects’ business differs from ours and Business Objects’ results of operations, as well as the price of Business Objects’ shares, may be affected by factors different from those affecting our results of operations.

We and Business Objects must obtain regulatory and other approvals to close the acquisition.

As a condition to the obligations of our company and Business Objects to complete the acquisition, the Securities and Exchange Commission must have declared effective a registration statement relating to the proposed issuance of shares by Business Objects, Business Objects’ shareholders must approve the proposed acquisition and we must provide an information statement to our stockholders describing the action by written consent to approve the proposed transaction delivered by Seagate Software (Cayman) Holdings. In addition, Business Objects must file a prospectus with the Commission des Opérations de Bourse, an agency which regulates the French stock market, Euronext Paris. We cannot provide any assurance that the Securities and Exchange Commission will declare Business Objects’ registration statement effective in a timely manner or that Business Objects will obtain the required approvals from the Commission des Opérations de Bourse. In addition, we and Business Objects must make certain filings with the U.S. Department of Justice and Federal Trade Commission regarding the proposed acquisition. Even if regulatory approvals are obtained, any federal, state or foreign governmental entity or any private person may challenge the acquisition at any time before or after its completion.

We may face negative consequences if the acquisition is not completed.

If the proposed acquisition is not completed, we may be subject to the following material risks, among others:


	•	upon the occurrence of certain events, we may be required to pay Business Objects a termination fee equal to $21 million;

	•	we may not be able to undertake our proposed initial public offering in the short-term and our stockholders and holders of options to acquire our common stock may not have a public trading market in which to sell our common stock;

	•	market analysts’ estimates of our valuation may decline due to uncertainty regarding our stand-alone prospects;

	•	some costs related to the proposed acquisition, such as legal, accounting, financial printing and a portion of the fees of our financial advisor, must be paid even if the acquisition is not completed; and

	•	the diversion of management’s attention from our day to day business, the uncertainty for employees and the unavoidable disruption to relationships with current and potential customers, original equipment manufacturers, distributors and other strategic partners

-25-


		during the period before the closing of the proposed acquisition may make it difficult for us to regain our financial and competitive position if the acquisition does not occur.

Further, if the acquisition agreement is terminated and our board of directors determines to seek another acquisition or business combination, we may not be able to find a partner willing to pay an equivalent or more attractive price than that which would be paid in the proposed acquisition by Business Objects.

In addition, while the acquisition agreement is in effect and subject to certain limited exceptions, we are generally prohibited from initiating, soliciting, knowingly encouraging or knowingly inducing or participating in any discussions regarding a proposal to enter into any business combination with any party other than Business Objects.

Risks Related to Our Business that Will Impact Us if the

Proposed Acquisition Does Not Occur

We experience quarterly fluctuations in our results of operations due to a number of factors, including changes in demand for our products and changes in the mix of our revenues, which could decrease our profitability.

Our revenues have been and in the future may continue to be subject to significant quarterly fluctuations as a result of a number of factors including:


	•	the size and timing of orders from and delivery of products to major customers;

	•	the mix of products and services of, and the amount of customization required for, our customer orders, which may delay the timing of our recognition of revenues;

	•	delay in customer purchasing decisions due to anticipated product upgrades or new products;

	•	smaller than anticipated increases in revenues from the introduction of new products;

	•	general weakening of the economy resulting in a decrease in the overall demand for computer software and services;

	•	effect of competitors on our market, including Microsoft Corporation’s recent announcement that it intends to release a competing reporting product;

	•	seasonal factors, potentially resulting in slower sales in our first and third fiscal quarters; and

	•	disruption and delay of business due to man-made or natural disasters, including health concerns such as Severe Acute Respiratory Syndrome, or SARS.

In addition, our expenses have been and, in the future, may continue to be subject to significant quarterly fluctuations as a result of a number of factors including:


	•	the impact of changes in foreign exchange rates on our expenses and the cost of our products;

	•	the degree of utilization of our consulting personnel and third party consulting services;

	•	the timing and amount of our capital expenditures;

	•	the cost of improving or maintaining our systems;

	•	the use of outside professional services, such as for internal improvement initiatives, litigation and expansion into new foreign markets;

	•	timing of product development and new product initiatives;

-26-


	•	accruals for any litigation settlement amounts; and

	•	the timing of recruiting and relocation costs, especially those for senior officers.

Fluctuations in our revenues and expenses may cause our quarterly results to be unpredictable, which may cause our stock price to decline.

We cannot assure you that we will sustain or increase our profitability.

While we achieved profitability in fiscal 2002, we cannot assure you that we will be able to sustain or increase profitability on a quarterly or annual basis. We incurred a net loss of $11.5 million for fiscal 2001. However, we achieved net income of $13.0 million for fiscal 2002 and net income of $33.5 million for fiscal 2003. We expect our operating expenses to increase as our business grows and we anticipate that we will continue to make investments in our business. Therefore, our results of operations will be harmed if our revenues do not increase at a rate equal to or greater than increases in our expenses or are insufficient for us to sustain profitability.

Our sales forecasts are only estimates and if we overestimate revenues, we may be unable to reduce our expenses to avoid or minimize a negative impact on our quarterly results of operations.

Our revenues, particularly our licensing revenues which represent a majority of our revenues, are difficult to forecast and may fluctuate significantly from quarter to quarter. Our licensing revenues represented 64% of our total revenues in fiscal 2001, 64% of our total revenues in fiscal 2002 and 65% of our total revenues in fiscal 2003. While analysis of anticipated sales trends provides us with guidance in business planning and budgeting, our estimates may not correlate with actual revenues in a particular quarter or over a longer period of time. Variations in the rate and timing of conversion of our sales prospects into actual licensing revenues could cause us to plan or budget inaccurately and those variations could adversely affect our financial results. In particular, delays, reductions in amount or cancellation of customers’ purchases would adversely affect the overall level and timing of our revenues, and our business, results of operations and financial condition could be harmed.

In addition, because our costs are relatively fixed in the short term, we may be unable to reduce our expenses to avoid or minimize the negative impact on our quarterly results of operations if anticipated revenues are not realized. As a result, our quarterly results of operations could be worse than anticipated.

We have a long sales cycle for large-scale deployments of our products, which could make it difficult for us to plan our expenses and forecast our revenues.

Although we are not currently dependent on large-scale deployments of our products for a substantial portion of our revenues, we expect large-scale deployments to increase in number in the future. To date, potential customers who are contemplating significant deployments of our products have typically invested substantial time, money and other resources and involved many people in the decision to license our software products. As a result, we may experience a six to 12 month delay between the first contact with a potential customer and the placement of an order while the potential customer completes a product evaluation and seeks internal approval for the purchase. During this long sales cycle, events may occur that could affect the size, timing or completion of the order. For example, the potential customer’s budget and purchasing priorities may change, the economy may experience a further downturn or new competing technology may enter the marketplace. We may lose significant sales or experience reduced sales as the result of our long sales cycle, which would reduce our revenues.

-27-

We use our distributors and other resellers to market and distribute our products and, if we fail to maintain and expand these sales channels, we may not be able to maintain or increase our revenues.

Sales to a small number of distributors and other resellers generate a significant amount of our revenues. Our indirect sales accounted for 37% of our total revenues in fiscal 2001, 33% of our total revenues in fiscal 2002 and 34% of our total revenues in fiscal 2003. Our sales to Ingram Micro, Inc., a distributor, accounted for 16% of our total revenues in fiscal 2001, 10% of our total revenues in fiscal 2002 and less than 10% of our total revenues in fiscal 2003. If Ingram Micro or our other distributors were to materially reduce their purchases from us, our business, financial condition and results of operations would suffer unless we substantially increase sales to other distributors or other resellers or through other sales channels.

Our distributors and other resellers decide whether to include our products among those that they sell and generally carry and sell product lines that are competitive with ours. Because distributors and other resellers are generally not required to make a specified level of purchases from us, we cannot be sure that they will prioritize selling our products. Thus, our relationships with these distributors and other resellers depend upon our continued cooperation. We rely on our distributors and other resellers to sell our products, report the results of these sales to us and to provide services to certain of the end user customers of our products. If the distributors and other resellers do not sell our products, report sales accurately and in a timely manner and adequately service those end user customers, our revenues and the adoption rates of our products could be harmed.


	Substantially all of our revenues are derived from two of our products and a decline in sales for those products could substantially reduce our revenues and affect our profitability.

We derive substantially all of our revenues from our Crystal Reports and Crystal Enterprise products and related services. Revenues from these product lines account for, and are expected to continue to account for, substantially all of our revenues for the foreseeable future. We may not be able to replace revenues from these products and services if they were to decline. Accordingly, our future results of operations will depend on maintaining and increasing customer purchases of these products and services and maintaining or increasing the average selling prices of these products.


	We face significant exposure to foreign exchange rate fluctuations and if we were to experience a substantial fluctuation, our profitability may change in unpredictable ways outside of our control.

Because we have substantial research and development, sales operations and administration in Canada and the United Kingdom, we pay a substantial portion of our expenses in the Canadian dollar and the British pound but receive a substantial majority of our revenues in U.S. dollars. Approximately 80% of our revenues were denominated in U.S. dollars, 6% in British pounds and less than 5% in Canadian dollars for fiscal 2003. Approximately 34% of our total expenses were denominated in U.S. dollars, 15% in British pounds and 40% in Canadian dollars in fiscal 2003. These percentages fluctuate with exchange rates, business operating changes and cash flow versus expense patterns. Even a relatively minor change in exchange rates could have a material impact on our expenses and results of operations. For fiscal 2003, a 10% increase in the exchange rate of the Canadian dollar relative to the U.S. dollar would have increased our revenues by less than 1% but would have increased our expenses by approximately 4%. We recently implemented a partial hedging strategy for these exposures. Although we recently began hedging, we cannot be certain that our efforts to minimize this risk will be effective. We may also experience substantial foreign exchange gains or losses due to the volatility of other currencies compared to the U.S. dollar.

-28-


	We may have difficulties providing and managing the increased technical performance and support requirements for large-scale deployments, which could cause a decline in or delay in recognition of our revenues and an increase of our expenses.

Large, enterprise-wide deployments of our products require greater technical stability, performance and support than we have typically had to provide in the past. We may have difficulty managing the timeliness of these deployments and our internal allocation of personnel and resources. Any difficulty could cause us to lose existing customers, face potential customer disputes or limit the number of new customers who purchase our products, which could cause a decline in or delay in recognition of revenues or rate of growth, and could cause us to increase our research and development and technical support costs, either of which could impact our profitability.


	If our products are not compatible with various operating systems, we may not be able to sell products to potential customers.

Our products are used in combination with various operating systems. Our future success depends on our ability to continue to support widely-used operating systems. Our applications run primarily on the Microsoft operating systems. Therefore, our ability to increase sales currently depends on the continued acceptance of Microsoft’s operating system products. In addition, we have increased our product development efforts for the Unix platform. We also expect to develop additional versions of our products for HP-UX, Linux and other non-Microsoft-based operating systems. If we are unable to develop and market products that support non-Microsoft platforms on a timely and cost-effective basis, our sales will decrease and our results of operations will be harmed.


	We have strategic relationships with Microsoft and SAP AG which, if terminated, would reduce our revenues and operating results.

We have strategic relationships with Microsoft and SAP that enable us to bundle our products with those of Microsoft and SAP, and we are also developing certain utilities and products to be a part of Microsoft’s and SAP’s products. We have limited control, if any, as to whether these companies will devote adequate resources to promoting and selling our products. If either Microsoft or SAP reduces its efforts on our behalf or discontinues its relationship with us and instead develops a relationship with one of our competitors or designs its own competing business intelligence software, our revenues and operating results may be reduced.


	We will not be able to maintain our sales growth if we do not attract, retain and motivate qualified sales personnel.

We depend on our direct sales force for a majority of our sales and have made significant expenditures in recent years to expand our sales force. Our future success will depend in part upon the expansion and productivity of our sales personnel. We continue to experience voluntary and involuntary attrition in our direct sales force and need to hire replacements. As a result, our ability to continue to attract, integrate, train, motivate and retain new sales personnel will also affect our success. We face intense competition for sales personnel in the software industry, and we cannot be sure that we will be successful in hiring and retaining these personnel in accordance with our plans. We cannot assure you that sales force turnover will not be significant in the future. Even if we hire and train a sufficient number of sales personnel, we cannot be sure that we will generate enough additional revenues to exceed the cost of the new personnel.


	Undetected product errors or defects could result in the loss of revenues, delayed market acceptance of our products or claims against us.

Software products as complex as those we offer frequently contain undetected errors, defects, failures or viruses especially when first introduced or when new versions or

-29-

enhancements are released or are configured to individual customer systems. Despite product testing, our products, or third party products that we incorporate into ours, may contain undetected errors, defects or viruses that could:


	•	require us to make extensive changes to our products which could increase our research and development expenses;

	•	expose us to claims for damages;

	•	require us to incur additional technical support costs;

	•	cause a negative customer reaction that could reduce future sales;

	•	generate negative publicity regarding us and our products; or

	•	result in customers’ delaying their purchase until the errors or defects have been remedied.

Any of these occurrences could have a material adverse effect upon our business, results of operations or financial condition.

Risks Related to Our Industry and Competition that Will Impact Us if the

Proposed Acquisition Does Not Occur


	If the market in which we sell business intelligence software does not grow as we anticipate, our revenues may not grow.

Our market is still emerging, and our success depends upon its growth. Our potential customers may:


	•	not fully value the benefits of using business intelligence products;

	•	not achieve favorable results using business intelligence products;

	•	experience technical difficulty in implementing business intelligence products; or

	•	use alternative methods to solve the problems addressed by business intelligence software.

These factors may cause the market for business intelligence software not to grow as quickly or become as large as we anticipate, which may reduce the growth of our revenues.


	If we do not compete effectively with companies selling business intelligence products, our revenues may not grow and could decline.

We have experienced, and expect to continue to experience, intense competition from a number of business intelligence software companies. We compete principally with vendors of integrated query, reporting, analysis and information delivery software such as Actuate Corporation, Brio Software, Inc., Business Objects, Cognos Incorporated, Hummingbird Ltd., Information Builders, Inc. and MicroStrategy Incorporated. Our competitors may announce new products, services or enhancements that better meet the needs of customers or changing industry standards. Increased competition may cause price reductions and reduce gross margins and loss of market share, any of which could have a material adverse effect on our business, results of operations and financial condition.

Additionally, we face competition from many companies with whom we have strategic relationships, including Baan Company N.V., Hyperion Solutions Corporation, International Business Machines Corporation, Lawson Software, Inc., Microsoft, PeopleSoft, Inc. and SAP, all of whom offer business intelligence products that compete with ours. For example, in February 2003, Microsoft announced that it intends to extend its SQL Server business intelligence platform

-30-

to include reporting capabilities which may compete with both our Crystal Reports and Crystal Enterprise products. Microsoft has announced that it anticipates releasing a beta test version of this software in the first half of calendar 2003. These companies could bundle their business intelligence software with their other products at little or no cost, giving them a potential competitive advantage over us. Some of the companies that bundle our products with theirs could elect not to do so in the future, which could have a material adverse effect on our business, results of operations and financial condition. These other companies could also invest additional resources in existing products or develop and market additional business intelligence products that compete directly with ours, which could harm our business, results of operations and financial condition.


	Mergers of or other strategic transactions by our competitors could weaken our competitive position or reduce our revenues.

If one or more of our competitors were to merge or partner with another of our competitors, the change in the competitive landscape could adversely affect our ability to compete effectively. Our competitors may also establish or strengthen cooperative relationships with our current or future distributors, resellers, original equipment manufacturers or other parties with whom we have relationships, thereby limiting our ability to sell through these channels and reducing promotion of our products. Disruptions in our business caused by these events could reduce our revenues.


	Because some of our competitors have significantly greater financial, technical, sales and marketing resources than we have and pre-existing relationships with many of our potential customers, we might not be able to sustain profitability or gain additional market share.

Some of our competitors have significantly greater financial, technical, sales and marketing resources and greater name recognition than we do. These competitors may be able to respond more quickly to new or emerging technologies and changes in customer requirements or devote greater resources to the development, promotion, sale and support of their products. In addition, some of our competitors may be more successful than we are in attracting and retaining customers. This competition could harm our ability to sell products and services, which may lead to lower prices for our products, reduced revenues and reduced gross margins.


	If the current economic slowdown continues and our customers reduce, delay or cancel purchases of our products and services, our results of operations will be harmed.

We cannot predict what impact the current economic slowdown will have on the business intelligence software market or our business, but it may result in fewer purchases of licenses of our software, extended sales cycles, downward pricing pressures or lengthening of payment terms. Our customers may also discontinue their annual renewals of our maintenance and technical support services due to shrinking budgets. If our customers reduce, delay or cancel purchases of our products and services, our results of operations will be harmed.


	Technological advances and evolving industry standards could reduce our future product sales, which could cause our revenues to grow more slowly or decline.

The markets for our products are characterized by rapidly changing technology, changing customer needs, evolving industry standards and frequent new product introductions and enhancements. The emergence of new industry standards in related fields may adversely affect the demand for our products. This could happen, for example, if new standards and technologies emerged that were incompatible with customer deployments of our applications. We cannot assure you that we will succeed in developing and marketing product enhancements or new products that respond to technological change, new industry standards, changed customer requirements or competitive products on a timely and cost-effective basis. Additionally, even if we

-31-

are able to develop new products and product enhancements, we cannot assure you that they will achieve market acceptance.


	Due to the length of our product development cycle, we may fail to react rapidly to market forces, which would hinder our ability to meet market demands.

Business intelligence software is inherently complex, and it generally takes a long time to develop and test major new products and product enhancements. Our future success will depend on our ability to design, develop, test and support new software products and enhancements on a timely and cost-effective basis. If we are unable to identify a shift in market demand quickly enough, we may not be able to develop products to meet the new demand in a timely manner, or at all. Our failure to respond successfully to changing market conditions could have a negative effect on our business, results of operations and financial condition.

Risks Related to Our Intellectual Property that Will Impact Us if the

Proposed Acquisition Does Not Occur

If we fail to protect our intellectual property rights, our customers or competitors might be able to use our technologies to develop their own products, which could weaken our competitive position or reduce our revenues.

Our success is heavily dependent on our proprietary technology, primarily software. It is difficult to protect and enforce our intellectual property rights and protect third parties from infringing on our products for a number of reasons, including:


	•	applicable laws and our contracts and procedures provide only limited protection to our intellectual property rights;

	•	third parties may develop similar technology independently;

	•	policing unauthorized copying or use of our products is difficult and expensive;

	•	software piracy is a persistent problem in the software industry and for us;

	•	our patents may be challenged, invalidated or circumvented, and, therefore, the rights granted under these patents might not provide us with competitive advantages; and

	•	our shrink-wrap licenses may be unenforceable under the laws of certain jurisdictions.

In addition, the laws of many countries do not protect our proprietary rights to as great an extent as those of the United States. We believe that effective protection of intellectual property rights is unavailable or limited in certain foreign countries, creating an increased risk of potential loss of proprietary information due to piracy and misappropriation. For example, we recently began to conduct business in the People’s Republic of China and intend to outsource some of our operations to India where we believe there is an increased risk that we may not be able to enforce our contractual and intellectual property rights. If we fail to protect our intellectual property rights, our business may be harmed.

Our results of operations may decline if we were subject to a protracted infringement claim or one that results in a significant damage award.

From time to time, companies in our industry receive claims that their products or business infringe the intellectual property of third parties. Our competitors or other third parties may challenge the validity or scope of our patents, copyrights and trademarks. We believe that software product developers will be increasingly subject to claims of infringement as the functionality of products in our market overlaps. A claim may also be made relating to technology

-32-

that we acquired from our predecessors or third parties. If we were subject to a claim of infringement, regardless of the merit of the claim or our defenses, the claim could:


	•	require costly litigation to resolve;

	•	absorb significant management time;

	•	cause us to enter into unfavorable royalty or license agreements;

	•	cause us to cease selling our products;

	•	require us to indemnify our customers, distributors, original equipment manufacturers or other resellers; or

	•	require us to expend additional development resources to redesign our products.

We may also be required to indemnify customers, distributors, original equipment manufacturers and other resellers for third-party products that are incorporated in our products and that infringe the intellectual property rights of others. Although many of these third parties are obligated to indemnify us if their products infringe the rights of others, the indemnification may not be adequate.

In addition, from time to time there have been claims challenging the ownership of open source software against companies that incorporate open source software into their products. We use a limited amount of open source software in our products and may use more open source software in the future. As a result, we could be subject to suits by parties claiming ownership of what we believe to be open source software. Any of this litigation could be costly for us to defend, have a negative effect on our results of operations and financial condition or require us to devote additional research and development resources to change our products.

The inability to obtain third-party licenses required to develop our products could require us to obtain substitute technology of inferior quality or performance standards or at a greater cost, which could reduce our revenues or increase our cost of revenues.

We license certain technologies from third parties to be used in our products, generally on a nonexclusive basis. For example, we have obtained rights from third parties that allow us to market software tool kits that are designed specifically to assist our products to be compatible with products made by the third parties. If these agreements are terminated or are not renewed, then we may lose the right to distribute the tool kits or otherwise use them. In addition, the termination of third party licenses or the failure of third party licensors adequately to maintain or update their products could delay our ability to deliver some of our products while we seek to implement alternative technology. Alternative technology may be of inferior quality or performance standards or may not be available on commercially reasonable terms or at all. If we are unable to obtain necessary or desirable third party technology licenses, our revenues could be reduced, our cost of revenues could increase and our business could suffer.

Other Risks Related to Our Business that Will Impact Us if the

Proposed Acquisition Does Not Occur

We are in the process of implementing an enterprise resource planning system, which may result in a short-term increase in our operating expenses and capital expenditures, particularly if the implementation takes longer than we expect.

In May 2002, we began to implement a global enterprise resource planning system in North America and the Asia Pacific region. The implementation of an enterprise resource planning system is a complex and labor-intensive process that requires the investment of a substantial amount of time, money and other resources. We have experienced significant difficulties in this

-33-

implementation. The implementation process to date has involved greater than anticipated expenditures of technical, financial and management resources. While we initially anticipated that the remaining regional implementation would be completed by the end of fiscal 2003, we now believe that implementation may not be completed until the end of calendar 2003. Further difficulties may delay completion of the implementation even longer. We also anticipate that we will need to expend greater time, money and resources than we originally expected. If we continue to experience further difficulties in the implementation, this could:


	•	result in significant and unexpected increases in our operating expenses;

	•	complicate and prolong our internal data gathering and analysis processes;

	•	require us to restructure or develop our internal processes to adapt to the new system;

	•	result in extended work hours for our employees and the temporary use of outside resources, with a resulting increase in expenses, to resolve any software configuration issues or to process transactions manually until issues are resolved;

	•	result in the loss of management focus as attention paid to implementation is diverted from other issues; and

	•	cause disruption of our operations if the transition to the new enterprise resource planning system creates new or unexpected difficulties or if this system does not perform as expected.


	We may not be able to operate our business successfully as it grows, if we are unable to improve our internal systems, processes and controls.

In order to operate our business successfully as it grows, we need to improve our internal systems, processes and controls. In order to achieve this, we are increasingly relying on technical systems such as sales prospects management systems, technical support systems, scheduling systems and order entry systems. If we have difficulty providing and managing our internal systems, processes and controls, these difficulties could disrupt existing customer relationships, causing us to lose customers, limit us to smaller deployments of our products or increase our technical support costs.


	We derive a material portion of our revenues from customers outside of North America, and our failure to address the difficulties associated with marketing, selling and supporting our products outside North America could cause our sales to decline.

We have significant international operations including development facilities, sales personnel and customer support operations. Our primary product development facilities are located in Vancouver, Canada and Ipswich, England. We derived 26% of our total revenues in fiscal 2001, 2002 and 2003 from sales outside of North America. Our international operations are subject to certain inherent risks including:


	•	exchange rate fluctuations and the impact on pricing of our products and our expenses;

	•	increases in tariffs, duties, price controls, restrictions on foreign currencies or trade barriers imposed by foreign countries such as import and export restrictions;

	•	technical difficulties associated with product localization;

	•	lack of experience in certain geographic markets;

	•	longer payment cycles for sales in certain foreign countries;

	•	seasonal reductions in business activity in the summer months in Europe and certain other countries;

-34-


	•	the significant presence of some of our competitors in some international markets;

	•	potentially adverse tax consequences;

	•	management, staffing, legal and other costs of operating an enterprise spread over various countries;

	•	political instability in the countries where we are doing business; and

	•	fears concerning SARS or other travel or health risks that may adversely affect our ability to sell our products and services in any country in which the business sales culture encourages face-to-face interactions.

These factors could have an adverse effect on our business, results of operations and financial condition.

In addition, we intend to continue to invest resources to expand our sales and support operations into strategic international locations such as the People’s Republic of China. If the revenues generated by these operations are not adequate to offset the expense of establishing these foreign operations, our business, results of operations and financial condition could be materially harmed.

Our ability to pay dividends and engage in other transactions may be limited if we do not receive Comerica Bank — California’s consent because we are subject to limitations under our revolving line of credit.

In October 2002, we executed an agreement with Comerica Bank — California for a $15.0 million revolving line of credit. As of June 27, 2003 and the date of this document, we did not have any outstanding borrowings under the revolving line. Subject to limited exceptions, we are restricted in our ability to pay dividends by the covenants contained in our revolving loan agreement with Comerica. We are permitted to repurchase stock and/or pay cash dividends in an aggregate amount not to exceed $2.0 million during the term of the agreement, provided that we are not in default under the agreement and that a default would not occur immediately after payment of the dividend. We may be unable to repurchase stock or pay dividends in excess of those amounts if Comerica does not agree.

The terms of the revolving line also require us, among other things, to maintain quarterly financial covenants related to liquidity, minimum tangible net worth and quarterly free cash flow. We are restricted from selling, leasing or otherwise disposing of any part of our business or property under most circumstances. In addition, the agreement places restrictions on entering into arrangements that will result in a change of control and restricts our ability to incur specified forms of indebtedness. We are also restricted from making some types of distributions or investments. We are also required to maintain at least an aggregate of $10.0 million in investment accounts with Comerica and some of its affiliates. We may not be able to engage in these types of transactions, such as the sale of debt securities, unless we obtain Comerica’s consent. A potential acquirer, lender or other strategic party may be reluctant to enter into an arrangement with us that contemplates any of these transactions unless we obtain Comerica’s consent. If we are unable to obtain consent or cannot obtain consent in a timely manner, the other party may not elect to proceed with a transaction that we believe to be in our stockholders best interests.


	We may be obligated to indemnify our customers if they are subject to third party claims and any indemnification obligation could hurt our results of operations and harm our reputation.

Our license agreements with our customers typically contain provisions designed to limit our exposure to potential product liability claims. Existing or future United States federal or state laws, foreign laws or unfavorable judicial decisions may make these provisions ineffective. Because our products are used with enterprise software systems and databases, our liability

-35-

could be substantial if we receive an unfavorable judgment. In addition, our insurance against product liability may not be adequate to cover a potential claim.


	We are a party to litigation, including an action commenced by Vedatech Corporation in the United Kingdom, which could cause us to incur expenses to defend ourselves, and in the event of an adverse judgment against us in any litigation, we may have to pay damages, which could affect our liquidity.

In November 1997, Vedatech commenced an action in the Chancery Division of the High Court of Justice in the United Kingdom against Crystal Decisions (UK) Limited, our wholly owned subsidiary. The liability phase of the trial was completed in March 2002, and we prevailed on all claims except for a quantum meruit claim. The court ordered the parties to mediate the amount of that claim and we came to a mediated settlement with Vedatech in August 2002. The mediated settlement was not material to our operations and contained no continuing obligations. In September 2002, however, we received notice that Vedatech is seeking to set aside the settlement. In April 2003, we filed an action in the High Court of Justice seeking a declaration that the mediated settlement agreement is valid and binding. Although we believe that Vedatech’s basis for seeking to set aside our mediated settlement is meritless, the outcome cannot be determined at this time. If our mediated settlement were to be set aside, a negative outcome could adversely affect our business, results of operations and financial condition.

In addition to the foregoing, we are subject to other litigation in the ordinary course of our business. While we believe that the ultimate outcome of these matters will not have a material adverse effect on us, the outcome of these matters is not determinable and negative outcomes may adversely affect our business, results of operations and financial condition.

Risks Related to our Relationship with New SAC and Seagate Technology

that Will Impact Us if the Proposed Acquisition Does Not Occur


	If we are compelled to pay any indemnity claims by VERITAS, our assets could be depleted substantially.

In connection with these transactions, New SAC and certain of its affiliates, including us, agreed to indemnify VERITAS, Old Seagate and some of their affiliates for substantially all liabilities arising in connection with our operating assets. Although we have agreed with Seagate Technology and several of its affiliates on a methodology to allocate liability, our liability, like Seagate Technology’s, is not capped. As a result, we continue to face possible liability for actions, events or circumstances arising or occurring both before and after the November 2000 transactions. Some areas of potential liability include:


	•	tax liabilities;

	•	obligations under federal, state and foreign pension and retirement benefit laws; and

	•	existing and future litigation.

In the event that our indemnity obligations are triggered, we could experience a material adverse effect on our business and financial condition.

-36-


	Our directors may have conflicts of interest because of their ownership of capital stock of, and their board membership or employment with, New SAC and its other affiliates.

Many of our directors own interests in our majority stockholder, New SAC, and some of them hold shares and options to purchase the capital stock of Seagate Technology. Ownership of New SAC or Seagate Technology could create, or appear to create, potential conflicts of interest when our directors are faced with decisions that could have different implications for us and for New SAC or its other affiliates.

Some of our directors also serve on the boards of directors of New SAC, Certance Holdings, a removable tape storage company and an affiliate of New SAC, and Seagate Technology. Several of our directors also serve as officers of those entities, as well as other affiliates of New SAC. We expect that some of our directors will continue to spend a substantial portion of their time on the affairs of New SAC and Seagate Technology, for which those entities may pay our directors director fees or other compensation. In view of these overlapping relationships, conflicts of interest may exist or arise with respect to existing and future business dealings, including the relative commitment of time and energy by our directors to us and New SAC and Seagate Technology, potential acquisitions of businesses or properties and other business opportunities, the issuance of additional capital stock, the election of new or additional directors or the payment of dividends by us. We cannot assure you that any conflicts of interest will be resolved in our favor.


	Because New SAC controls our board of directors and owned 98.6% of our outstanding stock as of June 27, 2003, your ability to influence corporate matters is greatly limited.

New SAC owned approximately 98.6% of our outstanding common stock as of June 27, 2003, and we expect New SAC to continue to own a substantial number of shares of the combined company after the acquisition. In addition, the shareholders of New SAC are parties to a shareholders agreement governing the ownership of New SAC’s stock. These arrangements result in New SAC and the New SAC shareholders acting together with respect to matters submitted to our stockholders. Through its influence on our board of directors and as a majority stockholder, New SAC has the ability to determine the direction of our business, our operating budget, whether to pursue possible acquisitions, whether to pursue a sale of our company and other matters, including all matters submitted to our stockholders. For example, New SAC and its wholly owned subsidiary, Seagate Software (Cayman) Holdings, have delivered actions by written consent to Business Objects for the purpose of effecting the proposed acquisition, and the number of shares represented by those consents are sufficient to approve the proposed acquisition. Stockholders who are opposed to the merger would have appraisal rights as their remedy. New SAC and the shareholders of New SAC may be the largest single stockholder of the combined company after the acquisition is completed and for the foreseeable future and may decide not to enter into a transaction in which you would receive consideration for your Business Objects shares that is much higher than the cost to you or the then-current market price of those shares. In addition, New SAC and New SAC’s shareholders could elect to sell a controlling interest in us and you may not have a right to participate in the sale. Any decision regarding their ownership of us or Business Objects that New SAC and its shareholders may make at some future time will be in their absolute discretion.

-37-

FORWARD-LOOKING STATEMENTS

This document, including the sections entitled “Summary”, “Risk Factors”, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business”, contains forward-looking statements. These statements relate to future events or our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by the forward-looking statements. These risks and other factors include those listed under “Risk Factors” and elsewhere in this document. In some cases, you can identify forward-looking statements by terminology such as “may”, “will”, “should”, “expects”, “intends”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential”, “continue” or the negative of these terms or other comparable terminology. These statements are only predictions. Actual events or results may differ materially. In evaluating these statements, you should specifically consider various factors, including the risks outlined under “Risk Factors”. These factors may cause our actual results to differ materially from any forward-looking statement.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of these forward-looking statements. We are under no duty to update any of the forward-looking statements after the date of this document to conform our prior statements to actual results.

DIVIDEND POLICY

We have never declared or paid any dividends on our capital stock. We currently expect to retain any future earnings for use in the operation and expansion of our business and do not anticipate paying any cash dividends in the foreseeable future. Subject to limited exceptions, we are restricted in our ability to pay dividends by the covenants contained in our revolving loan agreement with Comerica. We are permitted to repurchase stock and/or pay cash dividends in an aggregate amount not to exceed $2.0 million during the term of the Comerica agreement, provided that we are not in default under the agreement and that a default would not occur immediately after payment of the dividend.

-38-

CAPITALIZATION

The following table sets forth our capitalization as of June 27, 2003.


				As of June 27, 2003

				(in thousands,
				except share data)
Stockholders’ equity:
	Common stock, $0.001 par value, 150,000,000 shares authorized, 76,091,581 shares issued and outstanding			$	76
	Additional paid-in capital				35,771
	Retained earnings				39,893
	Accumulated other comprehensive income				16

		Total stockholders’ equity			75,756

			Total capitalization	$	75,756

In addition to the 76,091,581 shares of common stock outstanding as of June 27, 2003, we may issue additional shares of common stock including:


	•	17,828,827 shares of common stock issuable upon exercise of options outstanding at a weighted average exercise price of $4.62 per share as of June 27, 2003; and

	•	a total of 9,030,592 shares of common stock available for future issuance under our various stock plans, excluding the annual increases in the number of shares authorized under each of our stock plans beginning July 3, 2004. See “Executive Compensation — Incentive Plans” for a description of how these annual increases are determined.

The number of shares subject to outstanding options to acquire our common stock set forth above includes the following options that will become fully vested and exercisable before the closing of our proposed acquisition by Business Objects and terminate to the extent those options are not exercised before the effective time of the proposed acquisition. Options to purchase:


	•	103,450 shares of our common stock at a weighted average exercise price per share of $4.00 per share that are issued and outstanding pursuant to our 2000 stock option plan that were granted to employees of Old Seagate;

	•	649,312 shares our common stock at a weighted average exercise price per share of $4.00 per share that are issued and outstanding under the U.K. sub-plan to our 1999 stock option plan; and

	•	3,742,917 shares of our common stock at a weighted average exercise price of $4.24 per share that are issued and outstanding under our 1999 stock option plan and held by our non-employee directors.

We expect to record a dividend in connection with the vesting and exercisability of the options outstanding under the 2000 stock option plan. We do not expect the vesting and exercisability of the other options set forth above to result in compensation expense or a dividend.

You should read this table together with the sections of this document entitled “Selected Financial Data” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and with our financial statements and related notes beginning on page F-1.

-39-

SELECTED FINANCIAL DATA

The selected financial data set forth below should be read together with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our financial statements and related notes. We have derived the statement of operations data for the fiscal years ended June 29, 2001, June 28, 2002 and June 27, 2003 and the balance sheet data as of June 28, 2002 and June 27, 2003 from the audited financial statements included elsewhere in this document. The statement of operations data for the fiscal years ended July 2, 1999 and June 30, 2000 and the balance sheet data as of July 2, 1999, June 30, 2000 and June 29, 2001 were derived from the audited financial statements that are not included in this document. Historical results are not necessarily indicative of results to be expected for future periods.



			Fiscal Years Ended

			July 2,			June 30,			June 29,			June 28,		June 27,
			1999			2000			2001			2002		2003


			(in thousands, except per share data)
Statement of Operations Data:
Revenues:
	Licensing		$	92,013		$	74,182		$	107,028		$	140,009	$	185,532
	Maintenance, support and services			50,552			52,727			60,694			77,161		101,976

		Total revenues		142,565			126,909			167,722			217,170		287,508
Cost of revenues:
	Licensing			3,938			3,906			5,504			4,993		5,617
	Maintenance, support and services			37,374			41,346			41,996			46,377		56,313
	Amortization of developed technologies			4,545			198			3,050			5,078		—
	Write-off of developed technologies			4,700			—			—			—		—

		Total cost of revenues		50,557			45,450			50,550			56,448		61,930

Gross profit				92,008			81,459			117,172			160,722		225,578
Operating expenses:
	Sales and marketing			65,488			65,752			73,888			94,449		108,470
	Research and development			23,657			27,377			29,236			30,515		41,924
	General and administrative			10,334			17,659			15,465			18,464		29,434
	Amortization of goodwill and other intangible assets			4,772			3,038			2,023			2,358		—
	Write-off of in-process research and development			—			—			7,073			—		—
	Unusual items			86,714			242,569			1,851			—		—
	Restructuring costs			—			1,301			573			—		—

		Total operating expenses		190,965			357,696			130,109			145,786		179,828

Income (loss) from operations				(98,957	)		(276,237	)		(12,937	)		14,936		45,750
Interest and other income (expense), net				56			20			2,651			1,319		896

Income (loss) before income taxes				(98,901	)		(276,217	)		(10,286	)		16,255		46,646

Provision for (benefit from) income taxes				(2,526	)		(55,055	)		1,183			3,300		13,191

Net income (loss)			$	(96,375	)	$	(221,162	)	$	(11,469	)	$	12,955	$	33,455

Basic net income (loss) per share			$	(1.28	)	$	(2.95	)	$	(0.15	)	$	0.17	$	0.44

Diluted net income (loss) per share			$	(1.28	)	$	(2.95	)	$	(0.15	)	$	0.17	$	0.42

Weighted average number of shares used in basic net income (loss) per share				75,001			75,001			75,253			75,601		75,978
Weighted average number of shares used in diluted net income (loss) per share				75,001			75,001			75,253			76,806		80,317



	As of

	July 2,			June 30,		June 29,		June 28,		June 27,
	1999			2000		2001		2002		2003


	(in thousands)
Balance Sheet Data:
Cash, cash equivalents and short-term investments	$	7,419		$	3,621	$	34,379	$	71,451	$	104,703
Restricted cash		—			—		—		—		2,019
Working capital (deficit)		(11,163	)		8,860		10,750		26,426		49,762
Total assets		79,820			72,545		105,126		136,846		208,698
Long-term liabilities		459			381		3,600		2,575		3,090
Total stockholders’ equity		2,883			23,113		35,609		41,452		75,756

-40-

MANAGEMENT’S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following information should be read together with the audited consolidated financial statements and the notes thereto and other information included elsewhere in this document.

Overview

General

We provide business intelligence software and services that enable the effective use and management of information within and among organizations. Our revenues are derived primarily from licensing fees for software products and, to a lesser extent, fees for services relating to these products, including maintenance, technical support, training and consulting. We sell our software products through two channels: directly to end user customers through our sales force and indirectly through resellers, original equipment manufacturers, systems integrators and distributors, including independent software vendors. Original equipment manufacturers, which are independent software vendors and hardware vendors, generally integrate our products with theirs or resell them with their products. Our other indirect vendors resell our software products to end user customers.

We operate and report financial results on a fiscal year of 52 or 53 weeks ending on the Friday closest to June 30. Accordingly, fiscal 2001 ended on June 29, 2001, fiscal 2002 ended on June 28, 2002 and fiscal 2003 ended on June 27, 2003. Fiscal 2001, 2002 and 2003 were each comprised of 52 weeks.

Sources of Revenues

Licensing revenues. We generate licensing revenues from the sale of licenses to use our software products. We price our products on a per user, processor or concurrent user basis. We generally do not sell licenses for our products on a time or subscription basis.

We currently operate with virtually no order backlog because our software products are typically delivered shortly after orders are received. Licensing revenues in any quarter are substantially dependent on orders booked and delivered in that quarter. Historically, we have recognized a substantial portion of our revenues in the last month of a quarter. As we sell more large-scale deployments of our products, orders may become larger and the impact of the longer sales cycle of these deployments may make our revenues harder to predict.

Maintenance, support and services revenues. Our maintenance revenues are derived from selling rights to existing customers to receive product upgrades, when and if we make them available. Our maintenance agreements generally have a term of one year. Customers may renew their maintenance agreements for additional consecutive periods.

Our technical support revenues are derived from fees charged to customers for post-sales efforts. We sell technical support services under several different programs generally on a 12-month basis, on a fee for use, fixed price or a per incident basis.

Our professional services organization generates revenues for training and consulting to plan and execute the deployment of our products and accelerate end user adoption. In addition, we provide training to our customers’ employees to enhance their ability to utilize fully the features and functionality of the product purchased. We provide training and consulting services related to the use of our products and receive project- or time-based fees as a result.

Costs of Revenues

Our cost of licensing revenues consists primarily of materials, product packaging, distribution costs, related fulfillment personnel and third-party royalties. Our cost of maintenance,

-41-

support and services revenues consists primarily of personnel and related overhead costs for technical support, training, consulting and the cost of materials delivered with product upgrades and enhancements. Prior to the end of fiscal 2002, our total cost of revenues also included the amortization of the fair value of developed technologies on our balance sheet that arose as the result of certain transactions described further under “Change in Control of Crystal Decisions.”

Operating Expenses

Sales and marketing expenses include salaries, benefits, commissions and bonuses earned by sales and marketing personnel, advertising, product promotional campaigns, promotional materials, travel, facilities and other overhead costs. Research and development expenses are expensed as incurred and consist primarily of personnel and related costs associated with development of new products, the enhancement and localization of existing products, quality assurance and testing, as well as facilities and other overhead costs. General and administrative expenses consist primarily of personnel costs for finance, legal and human resources, as well as other administrative costs.

In May 2003, we pledged $1.0 million to the Community Foundation of Silicon Valley, which we accrued and expensed in fiscal 2003 and paid on June 30, 2003. We also agreed to match employee contributions to the Community Foundation of Silicon Valley up to 1% of our income before interest, taxes and amortization for the prior fiscal year. The maximum amount of our matching contribution in fiscal 2003 was approximately $220,000, which we accrued and expensed in fiscal 2003 and paid in July 2003. The maximum amount that we could pay under this matching plan for fiscal 2004 would be approximately $453,000. The Community Foundation of Silicon Valley is an independent, public benefit organization that provides grants to charitable groups in areas such as education, arts and cultural participation and neighborhoods and civic engagement. The Community Foundation of Silicon Valley also works with independent, public benefit organizations to provide grants that are used in communities outside of the San Francisco bay area. The Community Foundation of Silicon Valley awards grants equal to at least 5% of its endowment annually.

Foreign Exchange

We conduct the majority of our business and collect the majority of our revenues in U.S. dollars, which is the currency in which we report our financial results. We also earn approximately 20% of our revenues in currencies other than the U.S. dollar including the Euro, the British pound and the Canadian dollar. Our total revenues are affected by changes in the exchange rates for these currencies relative to the U.S. dollar.

We incur a significant portion of our expenses in Canadian dollars. Our total expenses fluctuate according to the changes in the exchange rate of the Canadian dollar relative to the U.S. dollar. With the exception of our Canadian dollar expenses, the impact of fluctuations in foreign exchange rates on our net operating income is nominal as our foreign denominated expenses are substantially offset by our foreign denominated revenues. For fiscal 2003, a 10% increase in the exchange rate for the Canadian dollar would have increased our revenues by less than 1% but would have increased our expenses by approximately 4%. We recently implemented a partial hedging strategy for these exposures. We may experience substantial foreign exchange gains or losses due to the volatility of the Canadian dollar, to the extent our hedging activities are ineffective, or other currencies compared to the U.S. dollar.

Critical Accounting Policies and Estimates

Our financial statements have been prepared in accordance with accounting principles generally accepted in the United States and form the basis for the following discussion and analysis of critical accounting policies and estimates. We make estimates and assumptions that

-42-

affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities during the course of preparing these financial statements. On a regular basis, we evaluate our estimates and assumptions including those related to the recognition of revenues, allowance for doubtful accounts, contingent liabilities and income taxes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable. These estimates form the basis of our judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Our actual results may differ from these estimates.

The following critical accounting policies reflect the more significant estimates and assumptions we have used in the preparation of our financial statements:

Recognition of Revenues

We follow specific and detailed guidelines in measuring revenues; however, certain judgments and estimates affect the application of the policy. Revenues in any given period are difficult to predict and any shortfall in revenues or delay in recognizing revenues could cause our results of operations to vary significantly from quarter to quarter.

We sell licenses for software products separately or with services as part of a bundled arrangement. We sell maintenance and technical support contracts with licenses in a bundled arrangement or separately as a contract renewal. We provide training and consulting services as part of a bundled arrangement or separately based on a project or time and materials basis.

For each sales transaction, we determine whether evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable and collection is probable. If any of these criteria are not met, we defer recognition of revenues until such time as all of the criteria are met.

In bundled software arrangements that include rights to multiple software products and/or services, we recognize revenues using the residual method as prescribed by the Statement of Position 98-9 “Modification of SOP No. 97-2 Software Revenue Recognition with Respect to Certain Transactions”. Under the residual method, revenues are allocated to the undelivered elements based on vendor specific objective evidence of fair value of the undelivered elements and the residual amount of revenues are allocated to the delivered elements. Vendor specific objective evidence of the fair value of maintenance and technical support contracts is based on renewal rates as determined by the prices paid by our customers when maintenance is sold separately. Vendor specific objective evidence of fair value of training and consulting services is based upon daily rates as determined by the prices paid by our customers when these services are sold separately.

For all bundled arrangements, we assess whether the service elements of the arrangement are essential to the functionality of the other elements of the arrangement. When services are considered essential or the arrangement involves customization or modification of the software, both the license and service revenues under the arrangement are recognized under the percentage of completion method of contract accounting, based on cost of labor inputs. We accrue expected losses, if any, with respect to consulting services once they become known.

For those arrangements for which we have concluded that the service elements are not essential to the other elements of the arrangement, we use vendor specific objective evidence of fair value for the service elements to account for the arrangement using the residual method, regardless of any separate prices stated within the contract for each element. We recognize revenues allocable to maintenance and technical support contracts ratably over the term of the respective contracts, which is typically one year. Maintenance contracts include rights to unspecified software product enhancements and upgrades when and as we make them available. We recognize revenues allocable to training and consulting services as the services are performed.

-43-

For sales to distributors and resellers, we recognize revenues upon the delivery of our products to these parties. We reserve an amount equal to our estimate of all products held by such parties which are subject to rights of return and resale contingencies. We consider several factors in determining these estimates including historical experience, level of inventory in the distribution channels, nature of the product, fixed or determinable fees and payment terms. We reduce our revenues and the related receivables by this estimate.

For sales to original equipment manufacturers, we recognize revenues when the original equipment manufacturer reports sales that have occurred to an end user customer, provided that collection is probable. Some original equipment manufacturer arrangements include the payment of an upfront arrangement fee which is deferred and recognized either ratably over the contractual period or when the original equipment manufacturer reports sales that have occurred to an end user customer, in accordance with the contractual terms. If we determine, through royalty audits or other means, that an original equipment manufacturer did not report revenues accurately, we attempt to reconcile the discrepancies and, if appropriate, record additional revenues upon resolution.

Deferred revenues represent amounts under license and service arrangements for which the earnings process has not been completed. These amounts relate primarily to provision of maintenance and technical support services with future deliverables and arrangements where specified customer acceptance has not yet occurred. Deferred revenues classified as long-term in nature represent revenues that will not be realized for more than 12 months after the date of the balance sheet.

Allowance for Doubtful Accounts

The allowance for doubtful accounts, which is netted against our accounts receivable on our balance sheets, totaled $2.1 million as of June 28, 2002 and $2.6 million as of June 27, 2003. The allowance for doubtful accounts represents estimated losses resulting from the inability of our customers to make required payments. We base our estimates on specific identification of probable bad debts based on collection efforts, aging of accounts receivable, our historical experience including bad write-offs and other factors. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, we may be required to record additional allowances. If the data we use to calculate the allowance does not reflect the future ability to collect outstanding receivables, we may be required to record additional allowances and the future results of our operations could be materially impacted. Our bad debt expenses are reflected in general and administrative expenses.

Contingencies and Litigation

We evaluate contingent liabilities including threatened or pending litigation in accordance with Statement of Financial Accounting Standards No. 5, “Accounting for Contingencies”. We assess the likelihood of any adverse judgments or outcomes to a potential claim or legal proceeding, as well as potential ranges of probable losses, when the outcome of the claims or proceedings are probable and reasonably estimable. A determination of the amount of accrued liabilities required, if any, for these contingencies is made after analysis of each matter. Because of uncertainties related to these matters, we base our estimates on the information available at the time. As additional information becomes available, we reassess the potential liability related to our pending claims and litigation and may revise our estimates. Any revisions in the estimates of potential liabilities could have a material impact on our results of operations and financial position.

-44-

Income Taxes

We are subject to income taxes in both the United States and numerous foreign jurisdictions and we use estimates in determining our worldwide provision for income taxes. This process involves estimating actual current tax liabilities together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities which are recorded on the balance sheet. Our deferred tax assets consist primarily of net operating losses carried forward. We assess the likelihood that deferred tax assets will be recovered from future taxable income, and, a valuation allowance is recognized if it is more likely than not that some portion of the deferred tax assets will not be recognized. We provided a full valuation allowance against all of our deferred tax assets as of June 29, 2001 and June 28, 2002. During fiscal 2003, we released a portion of our valuation allowance against our deferred tax assets and have recorded current and long-term deferred tax assets at June 27, 2003. To the extent we establish any valuation allowance against our deferred tax assets or change this valuation allowance in a period, we reflect the impact in the provision for (benefit from) income taxes in our statements of operations. Although we believe that our tax estimates are reasonable, the ultimate tax determination involves significant judgment that could become subject to audit by tax authorities in the ordinary course of business.

Stock-Based Compensation

We measure compensation expense for the majority of our stock option plans using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 “Accounting for Stock Issued to Employees” and related interpretations. The fair market value of our common stock on the date of grant is determined by the compensation committee of our board of directors. Because there has been no public market for our stock, the compensation committee determined the fair value of our common stock by considering a number of factors, including, but not limited to, contemporaneous valuations, our current financial performance and prospects for future growth and profitability, the status of product releases and product integration, the absence of a resale market for our common stock, the control position held by New SAC and comparisons to certain of our key valuation metrics with similar metrics for comparable publicly traded companies, including measures of market capitalization based on revenue multiples, price-to-earnings ratios and operating margins.

We have elected not to apply fair value-based accounting provided under SFAS No. 123 “Accounting for Stock-Based Compensation” because it requires the use of option valuation models, which in our opinion, do not provide a reliable measure of the fair value of our employee stock options.

As required by SFAS 123, as modified by SFAS No. 148 “Accounting for Stock Based Compensation — Transition and Disclosure — an Amendment of FASB Statement No. 123,” we provide pro forma disclosure of the effect of using the fair value-based method of measuring compensation expense. For purposes of the pro forma disclosure, we estimate the fair value of stock options issued to employees using the Black-Scholes option valuation model. This model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected life of options and our expected stock price volatility. Therefore, the estimated fair value of our employee stock options could vary significantly as a result of changes in the assumptions used.

Change in Control of Crystal Decisions

We became an indirect subsidiary of New SAC on November 22, 2000 when New SAC indirectly acquired 75,001,000 shares, or 99.7% of our common stock outstanding on that date, under the terms of a stock purchase agreement with Old Seagate and Seagate Software

-45-

Holdings. In the acquisition, New SAC purchased all of the operating assets of Old Seagate and its consolidated subsidiaries for cash and borrowings of $1.84 billion, including transaction costs of $25.0 million. This included Old Seagate’s rigid disc drive, storage area network, removable tape storage solutions businesses and operations, our common stock, and certain cash balances, but excluded the approximately 128 million shares of VERITAS common stock then held by Seagate Software Holdings and certain of Old Seagate’s equity investments.

The November 2000 transaction resulted in a change in control of our company. Under rules and regulations of the Securities and Exchange Commission, because more than 95% of our company was acquired and a change of control occurred, we restated all our assets and liabilities in our financial statements as of November 22, 2000 on a push down accounting basis, which involved the application of the purchase method of accounting to the financial statements of our company in the business combination. Push down accounting had a significant impact on our financial statements because the long-lived tangible and intangible assets and liabilities were measured at allocated fair values at the date of the transaction.

The table below lists the net purchase price allocation to our company of the tangible and intangible assets acquired by New SAC.


		Net Purchase Price
		Allocation
Purchase Price Allocation		at November 22, 2000

		(in thousands)
Net current assets acquired		$	9,138
Tangible long-lived assets acquired			5,130
Intangible assets acquired:
	Developed technologies		15,234
	Assembled work force		7,073
	In-process research and development		7,073
	Deferred tax liability		(2,126	)

Total		$	41,522

The purchase price paid by New SAC under the stock purchase agreement was fixed and no contingencies were identified that would have resulted in a change in the overall purchase price. However, in allocating the purchase price, New SAC recorded a full valuation allowance against deferred tax assets in accordance with Statement of Financial Accounting Standards No. 109 “Accounting for Income Taxes”, or SFAS 109. The deferred tax assets subject to this valuation allowance were based on the excess of tax bases over the fair values of acquired property, plant and equipment and liabilities assumed, for which New SAC expected to receive tax deductions in U.S. federal and state returns in future periods based on their ability to generate taxable income in the United States.

-46-

As of June 28, 2002, we reduced to zero the net carrying values of the intangible assets pushed down to our financial statements in connection with the November 2000 transaction. The reduction in our recorded intangible assets resulted from an allocation of the tax benefits recognized by Old Seagate in its U.S. income tax returns attributable to acquisition related deferred tax assets in accordance with SFAS 109. There was no impact on our valuation allowance. Our share of the reduction in intangibles was allocated as follows:


		Allocated to
		Crystal Decisions
		at June 28, 2002

		(in thousands)
Reduction in the net carrying values of developed technologies		$	7,194
Reduction in the net carrying values of assembled workforce			3,340

	Total reduction in intangible assets		10,534

Less deferred tax liability related to intangible assets			(1,403	)

	Total reduction in intangible assets, net of deferred tax liability	$	9,131

The following summarizes the impact of push down accounting on our results:


	•	Revenues. Deferred revenues were reduced by $1.3 million and revenues were reduced on a declining basis during the 12 months following the November 2000 transaction. Consequently, revenues were lower by $1.2 million for fiscal 2001 and $128,000 for fiscal 2002 than they would have been had the push down adjustments not occurred. There was no impact during fiscal 2003.

	•	Depreciation. Our long-lived tangible assets were reduced by $4.3 million on November 22, 2000. Consequently, we recorded $1.5 million less depreciation expense for each of fiscal 2001 and fiscal 2002 and $775,000 less for fiscal 2003 than we would have recorded had the push down adjustments not been made.

	•	Amortization. We recorded additional amortization expense of $3.3 million for fiscal 2001 and $5.6 million for fiscal 2002 from recording the incremental fair value of intangible assets pushed down to our financial statements on November 22, 2000.

	•	In-process research and development. We wrote off in-process research and development of $7.1 million as an expense in fiscal 2001. We did not have any similar expenses in fiscal 2002 or fiscal 2003.

	•	Elimination of intangible assets, net of deferred tax liability. We reduced intangible assets, net of deferred tax liability, by $9.1 million to zero at June 28, 2002.

While we have adopted SFAS No. 142 “Goodwill and Other Intangible Assets” at the beginning of fiscal 2003, the non-amortization provisions and the impairment tests will not be applicable until such time as we have recorded goodwill and other intangible assets on our balance sheet.

-47-

Results of Operations

The following table sets forth certain statements of operations data expressed as a percentage of total revenues for the periods indicated. In view of our significant growth in recent years and as a result of the application of pushdown accounting to our financial statements, we believe that fiscal year-to-year comparisons of our financial results are not necessarily meaningful and you should not rely upon them as an indication of future performance.



			Fiscal Years Ended

			June 29,			June 28,			June 27,
			2001			2002			2003

Revenues:
	Licensing			64	%		64	%		65	%
	Maintenance, support and services			36			36			35

		Total revenues		100			100			100

Cost of revenues:
	Licensing			3			3			2
	Maintenance, support and services			25			21			20
	Amortization of developed technologies			2			2			—

		Total cost of revenues		30			26			22

Gross profit				70			74			78
Operating expenses:
	Sales and marketing			44			43			38
	Research and development			17			14			15
	General and administrative			9			9			10
	Amortization of goodwill and other intangible assets			1			1			—
	Write-off of in-process research and development			4			—			—
	Unusual items			1			—			—
	Restructuring costs			—			—			—

		Total operating expenses		78			67			63

Income (loss) from operations				(8	)		7			16
Interest and other income, net				2			1			—

Income (loss) before income taxes				(6	)		8			16
Provision for income taxes				1			2			4

Net income (loss)				(7	)%		6	%		12	%

Fiscal Years Ended June 28, 2002 and June 27, 2003


	*Revenues*

The following table sets forth information regarding the composition of our revenues and fiscal period-to-period changes (dollars in thousands):



		Fiscal Year Ended

		June 28,			Percent			June 27,
		2002			Change			2003

Licensing revenues		$	140,009			33	%	$	185,532
	Percentage of total revenues		64	%					65	%
Maintenance, support and services revenues		$	77,161			32	%	$	101,976
	Percentage of total revenues		36	%					35	%
Total revenues		$	217,170			32	%	$	287,508

The majority of our revenues were derived from licensing fees for our products and we anticipate that licensing fees will continue to represent the majority of our revenues for the foreseeable future. Our revenues have increased as a result of the continued delivery of new products, better sales training, the increased size and productivity of our sales force and our targeted marketing campaigns. Additionally, we continued to add new customers with our Crystal 8 and 9 product offerings, which included the release of Crystal Enterprise 8.5 in May

-48-

2002, Crystal Analysis 8.5 in June 2002, Crystal Reports 9.0 in August 2002 and Crystal Enterprise 9 in January 2003.

During fiscal 2002, revenues from a distributor, Ingram Micro, accounted for $21.0 million, or approximately 10% of total revenues. Revenues from Ingram Micro represented less than 10% of total revenues during fiscal 2003. No other customer or distributor accounted for 10% or more of our total revenues during these periods.

In fiscal 2002, our revenues were $159.8 million, or 74% of total revenues, from customers in North America, $41.8 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $15.6 million, or 7% of total revenues, from customers in the Asia Pacific region. In fiscal 2003, our revenues were $212.0 million, or 74% of total revenues, from customers in North America, $54.6 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $20.9 million, or 7% of total revenues, from customers in the Asia Pacific region.

Licensing revenues. The increase in licensing revenues occurred across most sales channels and all regions, and was primarily the result of the increased size and productivity of our sales force and the addition of new customers purchasing through our direct channel.

Maintenance, support and services revenues. The increase in maintenance, support and services revenues was primarily attributable to increased maintenance fees associated with sales of new licenses of our products and to increased technical support revenues. Because many of our customers renew maintenance agreements each year, increased maintenance revenues are generated from the cumulative growth in our customer base.


	*Cost of Revenues*

The following table sets forth information regarding the composition of our cost of revenues and fiscal period-to-period changes (dollars in thousands):



		Fiscal Year Ended

		June 28,			Percent			June 27,
		2002			Change			2003

Cost of licensing revenues		$	4,993			12	%	$	5,617
	Percentage of licensing revenues		4	%					3	%
Cost of maintenance, support and services revenues		$	46,377			21	%	$	56,313
	Percentage of maintenance, support and services revenues		60	%					55	%
Amortization of developed technologies		$	5,078			(100	)%	$	—
	Percentage of total revenues		2	%					—
Total cost of revenues		$	56,448			10	%	$	61,930
	Percentage of total revenues		26	%					22	%

The absolute dollar increase in cost of licensing revenues was equally due to increased license volume and cost associated with new product releases. Cost of licensing revenues vary depending on the volume, distribution method and mix of software licenses shipped. Cost of maintenance, support and services revenues increased as we continued to expand our customer support and professional services organizations to meet the demands of our growing customer base. These costs included increases in salary and benefit costs of $7.4 million, additional overhead cost allocations associated with increased headcount of $4.0 million, a decrease in outside service costs of $933,000 and cost savings of $857,000 associated with travel and entertainment. Our overheads, which increased as the result of additional facilities and information technology costs, are generally allocated across departments based on headcount. Amortization of developed technologies for fiscal 2002 related to the fair value of developed technologies of $15.2 million pushed down to our financial statements as a result of the November 2000 transaction. There was no amortization during fiscal 2003 as a result of the

-49-

reduction in June 2002 in the net carrying values of the developed technologies that were pushed down to our financial statements.


	*Gross Margin*

Our gross profit as a percentage of total revenues, or gross margin, increased from 74% for fiscal 2002 to 78% for fiscal 2003. The increase was primarily attributable to the elimination of amortization of developed technologies in fiscal 2003. Our gross margin from licensing revenues increased from 96% for fiscal 2002 to 97% for fiscal 2003. Our gross margin from maintenance, support and services revenues increased from 40% for fiscal 2002 to 45% for fiscal 2003. The increase was primarily the result of improved margins in maintenance and technical support, which was partially offset by decreased margins in our professional services organization. Our maintenance, support and services margins are impacted by the rate of utilization of our personnel and personnel costs relating to the use of our employees versus outside contractors, who are generally more expensive than our personnel.


	*Operating Expenses*

The following table sets forth information regarding the composition of our operating expenses and fiscal period-to-period changes (dollars in thousands):



		Fiscal Year Ended

		June 28,			Percent			June 27,
		2002			Change			2003

Sales and marketing		$	94,449			15	%	$	108,470
	Percentage of total revenues		43	%					38	%
Research and development		$	30,515			37	%	$	41,924
	Percentage of total revenues		14	%					15	%
General and administrative		$	18,464			59	%	$	29,434
	Percentage of total revenues		9	%					10	%
Amortization of other intangible assets		$	2,358			(100	)%	$	—
	Percentage of total revenues		1	%					—
Total operating expenses		$	145,786			23	%	$	179,828
	Percentage of total revenues		67	%					63	%

Sales and marketing. The increase in sales expenses in absolute dollars was primarily associated with increased salary and benefits expense of $8.7 million related to an overall increase in our sales force of approximately 60 people and the resultant higher total commissions. In addition, ancillary costs such as travel and entertainment increased by $2.1 million. Marketing expenses increased in absolute dollars of $1.1 million as the result of additional headcount in the department and the related costs associated with increased marketing campaigns and promotional material associated with major releases. The decrease in our sales and marketing expenses as a percentage of total revenues resulted primarily from increased productivity in our direct sales force in addition to a higher total percentage of sales through our indirect channels.

Research and development. The increase in research and development expenses in absolute dollars primarily resulted from increased salary and benefits costs of $5.6 million associated with increased headcount. Expenses also increased by $945,000 as a result of incremental outsourcing costs for research and development related to final quality assurance testing for our products. In addition, as research and development headcount comprises approximately 25% of our headcount, allocations for increases in facilities and overhead costs accounted for $5.0 million of the increase. We expect research and development costs to increase in absolute dollars in future periods as we invest in new products and improvements to our existing products.

-50-

General and administrative. The increase in general and administrative expenses in absolute dollars and as a percentage of total revenues were primarily due to increases in salary and benefits expense of $5.4 million relating to increased staffing to support our growth and our enterprise resource planning system implementation. Expenses also increased by $2.8 million as a result of increased professional service fees, a non-recurring termination fee of $625,000 paid to Seagate Technology for the benefit of New SAC related to a previous consulting and advisory contract and recruiting fees and relocation fees of $781,000 associated with the hiring of several strategic positions. In addition, we accrued and expensed a charitable contribution to the Community Foundation of Silicon Valley of $1.2 million.

Amortization of other intangible assets. Amortization of other intangible assets for fiscal 2002 related to the fair value of assembled workforce of $7.1 million pushed down to our financial statements as a result of the November 2000 transaction. There was no amortization during fiscal 2003 as a result of the reduction in June 2002 in the net carrying values of the intangible assets that were pushed down to our financial statements.

Interest and Other Income (Expense), Net

Interest and other income (expense), net was comprised of the following (dollars in thousands):



		Fiscal Year Ended

		June 28,			Percent			June 27,
		2002			Change			2003

Net interest income		$	1,723			(21	)%	$	1,354
Other income (expense)			(404	)		13	%		(458	)
	Interest and other income, net	$	1,319			(32	)%	$	896

Net interest income for fiscal 2002 included $301,000 of interest received on the net receivable balance from Seagate Technology and $450,000 of non-recurring interest received on tax refunds. Since October 2001, we have earned the majority of our net interest income from our cash and cash equivalents at interest rates that were generally lower than those earned from Seagate Technology, which managed our cash prior to October 2001. Net interest income fluctuates depending on movements in the general level of interest rates, our average cash and available-for-sale securities balances, and, previously, our net position under the revolving loan agreement we had with Seagate Technology and the interest rates applied thereon.

Other income (expense) was largely comprised of net foreign exchange gains and losses, which represent the impact of foreign exchange rate fluctuations on the translation of foreign exchange transactions and balances into U.S. dollars and varies depending upon movements in currency exchange rates. During fiscal 2003, we incurred a net foreign exchange loss of $503,000, which was the result of an $1.2 million loss primarily as the result of the translation of Canadian dollar payables at quarter end, offset by a $660,000 gain as a result of the change in functional currency of certain foreign subsidiaries from their respective local currency to the U.S. dollar. We recently implemented a partial hedging strategy for the Canadian exposures.

Income Taxes



		Fiscal Year Ended

		June 28,			June 27,
		2002			2003


		(dollars in thousands)
Provision for income taxes		$	3,300		$	13,191
	Effective tax rate		20	%		28	%

The change in effective tax rate was due primarily to the effect of continuing growth in profitability, a decrease in available foreign research and development tax credits and utilization

-51-

of U.S. net operating losses in fiscal 2002 that had previously been subject to a valuation allowance.

Fiscal Years Ended June 29, 2001 and June 28, 2002

Revenues

The following table sets forth information regarding the composition of our revenues and fiscal year-to-year changes (dollars in thousands):



		Fiscal Year Ended

		June 29,			Percent			June 28,
		2001			Change			2002

Licensing revenues		$	107,028			31	%	$	140,009
	Percentage of total revenues		64	%					64	%
Maintenance, support and services revenues		$	60,694			27	%	$	77,161
	Percentage of total revenues		36	%					36	%
Total revenues		$	167,722			29	%	$	217,170

Revenues from Ingram Micro accounted for $27.7 million, or 16% of total revenues, for fiscal 2001 and $21.0 million, or 10% of total revenues, for fiscal 2002. The primary reason for the decrease during fiscal 2002 was the transition of one of our products from the distributor channel to direct sales. No other customer accounted for 10% or more of our total revenues during fiscal 2001 or fiscal 2002.

In fiscal 2001, our revenues were $123.5 million, or 74% of total revenues, from customers in North America, $31.8 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $12.5 million, or 7% of total revenues, from customers in the Asia Pacific region. In fiscal 2002, our revenues were $159.8 million, or 74% of total revenues, from customers in North America, $41.8 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $15.6 million, or 7% of total revenues, from customers in the Asia Pacific region.

Licensing revenues. The increase in licensing revenues was primarily attributable to an increase in the size and productivity of our direct sales force. Our direct sales force continued to add new customers, while continuing to make additional sales to our existing customers. In addition, we increased revenues from indirect sales, primarily from original equipment manufacturers. All of our channels benefited from the releases of our Crystal 8 product suite throughout fiscal 2001 and fiscal 2002.

Maintenance, support and services revenues. The absolute dollar increase in maintenance, support and services revenues was attributable to a higher cumulative installed customer base receiving maintenance. In addition, both consulting and technical support revenues increased as a result of new and existing agreements with our customers and the initiation of new pricing arrangements for these services.

-52-


	*Cost of Revenues*

The following table sets forth information regarding the composition of our cost of revenues and fiscal year-to-year changes (dollars in thousands):



		Fiscal Year Ended

		June 29,			Percent			June 28,
		2001			Change			2002

Cost of licensing revenues		$	5,504			(9	)%	$	4,993
	Percentage of licensing revenues		5	%					4	%
Cost of maintenance, support and services		$	41,996			10	%	$	46,377
	Percentage of maintenance, support and services revenues		69	%					60	%
Amortization of developed technologies		$	3,050			66	%	$	5,078
	Percentage of total revenues		2	%					2	%
Total cost of revenues		$	50,550			12	%	$	56,448
	Percentage of total revenues		30	%					26	%

We realized cost savings in cost of licensing revenues due to initiatives to reduce our production, fulfillment and shipping costs as a percentage of revenues. The absolute dollar increase in cost of maintenance, support and services revenues was the result of costs associated with increased headcount of $2.8 million and an increase in the use of external services to support our professional services organization of $2.1 million. The decline in cost of maintenance, support and services as a percentage of maintenance, support and services revenues was primarily attributable to the continued increase in maintenance revenues which had nominal associated costs, increased pricing for our technical support and cost control initiatives. At November 22, 2000, existing developed technologies were revalued and effective November 23, 2000, we began amortizing over 36 months the $15.2 million of developed technologies pushed down to our financial statements. The absolute dollar increase for fiscal 2002 was the result of amortization for fiscal 2001 being charged on a different and smaller intangible asset base up to and including the five months ended November 22, 2000.


	*Gross Margin*

Our gross margin increased from 70% for fiscal 2001 to 74% for fiscal 2002. The increase in our gross margin was primarily attributable to an increase in the margins for maintenance, services and support from 31% in fiscal 2001 to 40% in fiscal 2002.

-53-

Operating Expenses

The following table sets forth information regarding the composition of our operating expenses and fiscal year-to-year changes (dollars in thousands):



		Fiscal Year Ended

		June 29,			Percent			June 28,
		2001			Change			2002

Sales and marketing		$	73,888			28	%	$	94,449
	Percentage of total revenues		44	%					43	%
Research and development		$	29,236			4	%	$	30,515
	Percentage of total revenues		17	%					14	%
General and administrative		$	15,465			19	%	$	18,464
	Percentage of total revenues		9	%					9	%
Amortization of goodwill and other intangible assets		$	2,023			17	%	$	2,358
	Percentage of total revenues		1	%					1	%
Write-off of in-process research and development		$	7,073			(100	)%	$	—
	Percentage of total revenues		4	%					—
Unusual items		$	1,851			(100	)%	$	—
	Percentage of total revenues		1	%					—
Restructuring costs		$	573			(100	)%	$	—
	Percentage of total revenues		—						—
Total operating expenses		$	130,109			12	%	$	145,786
	Percentage of total revenues		78	%					67	%

Sales and marketing. The absolute dollar increase in sales and marketing expenses was primarily associated with increased salary and benefits expense of $11.3 million related to an overall increase in our sales force headcount and $7.1 million related to higher total commissions associated with increased revenues. In support of our sales efforts, travel and entertainment costs increased by $1.1 million. The decrease as a percentage of revenues resulted from increased productivity of our sales force.

Research and development. The absolute dollar increase was primarily associated with costs associated with increased headcount of $1.4 million, offset by targeted reductions in discretionary spending of $355,000. The decrease in research and development costs as a percentage of total revenues was the result of revenues increasing at a greater rate than research and development costs due to cost control measures.

General and administrative. The increase in absolute dollars was primarily attributable to higher salary expense associated with our headcount growth of $755,000 and increased outside service costs of $1.9 million, which was offset in part by cost management initiatives.

Amortization of goodwill and other intangible assets. At November 22, 2000, existing goodwill and other intangible assets were revalued and effective November 23, 2000, we began amortizing over 36 months the $7.1 million of assembled workforce pushed down to our financial statements. The absolute dollar increase was the result of amortization for fiscal 2001 being charged on a different and smaller intangible asset base up to and including the five months ended November 22, 2000.

Write-off of in-process research and development. As part of the push down of the purchase price allocation of the November 2000 transaction, $7.1 million of in-process research and development was recorded. This amount, which was 4% of total revenues for fiscal 2001, was written off in its entirety in fiscal 2001 because the acquired technologies had not yet reached technological feasibility and there were no future alternative uses. We had no write-off of in-process research and development for fiscal 2002.

Unusual items. Unusual items were comprised of non-cash compensation expense arising from the acceleration and net exercise of Old Seagate options to purchase 51,500 shares of Old

-54-

Seagate common stock held by our employees on November 22, 2000. We had no unusual items for fiscal 2002.

Restructuring costs. The restructuring costs for fiscal 2001 related to the closure of eight offices in Europe and were part of a restructuring plan announced in September 2000 to consolidate our European sales organization. The restructuring costs were primarily comprised of costs related to the termination of office leases and other related office closure costs, as well as severance and benefits for nine sales and marketing employees who were terminated in September 2000. As of June 28, 2002, no material amount remained outstanding. We had no restructuring charges during fiscal 2002.

Interest and Other Income (Expense), Net

Interest and other income (expense), net was comprised of the following (dollars in thousands):



		Fiscal Year Ended

		June 29,		Percent			June 28,
		2001		Change			2002

Net interest income		$	1,950		(12	)%	$	1,723
Other income (expense)			701		(158	)%		(404	)
	Interest and other income (expense), net	$	2,651		(50	)%	$	1,319

Interest income earned on the net receivable balance under our agreements with Old Seagate and its successor, Seagate Technology, was approximately $1.8 million for fiscal 2001 and $301,000 for fiscal 2002. Since October 2001, we have earned the majority of our net interest income from our cash and cash equivalent balances. While our cash and cash equivalents balances increased, the average interest rate was lower, which resulted in a decrease in net interest income for fiscal 2002.

Other income (expense) was largely comprised of net foreign exchange gains and losses, which represented the impact of foreign exchange rate fluctuations on the translation of foreign exchange transactions into U.S. dollars and varied depending upon movements in currency exchange rates. During fiscal 2002, we had a net foreign exchange loss of $434,000 primarily as the result of the strengthening of the Canadian dollar relative to the U.S. dollar.

Income Taxes



		Fiscal Year Ended

		June 29,		June 28,
		2001		2002


		(dollars in thousands)
Provision for income taxes		$	1,183	$	3,300
	Effective tax rate		—		20	%

The change in the effective tax rate was due primarily to our achievement of profitability and the absence of certain non-cash charges associated with the November 2000 transaction. In addition, the income tax provision for fiscal 2001 included benefits recorded during the period from July 1, 2000 to November 22, 2000 under the tax allocation agreement we had with Old Seagate. We provided a valuation allowance for fiscal 2001 and fiscal 2002 against the deferred tax assets arising primarily from temporary differences and net operating losses carried forward due to the uncertainty of their realizability.

The effective rate used to record the income tax provision differed from the 35% U.S. federal statutory rate in fiscal 2001 due primarily to the fact that we operate in various foreign jurisdictions, as well as an increase in the valuation allowance for U.S. deferred tax assets arising subsequent to the termination of the tax allocation agreement on November 22,

-55-

2000 and non-deductible charges arising from push down accounting. Other significant items impacted by the above were the recognition of previously deferred revenues and an adjustment to the acquisition related intangible assets.

The effective rate used to record the income tax provision differed from the 35% U.S. federal statutory rate in fiscal 2002 due primarily to the benefits of operating in various foreign jurisdictions, including the availability of research and development investment tax credits in Canada, an increase in the valuation allowance and the inclusion of a reconstituted net operating loss. The increase in the valuation allowance and the inclusion of a reconstituted net operating loss are the results of filing the U.S. federal and state income tax returns for the year ended June 29, 2001 and reflecting a final revised purchase price allocation schedule regarding the November 2000 transaction.

Selected Quarterly Financial Data

The table below shows our unaudited quarterly statements of operations data for each of the eight quarters in the period ended June 27, 2003. This information has been derived from our unaudited financial statements, which, in our opinion, have been prepared on the same basis as our audited financial statements and include all adjustments, consisting only of normal recurring adjustments, necessary for the fair presentation of the information for the quarters presented. The results of operations for any quarter are not necessarily indicative of the results of operations for any future period.

-56-



			Quarters Ended

			Sept. 28,		Dec. 28,		March 29,		June 28,		Sept. 27,		Dec. 27,		March 28,			June 27,
			2001		2001		2002		2002		2002		2002		2003			2003


			(in thousands, except per share data)
Revenues:
	Licensing		$	30,855	$	32,916	$	36,737	$	39,501	$	41,787	$	46,966	$	46,309		$	50,470
	Maintenance, support and services			17,196		18,654		19,438		21,873		23,261		24,206		26,737			27,772

		Total revenues		48,051		51,570		56,175		61,374		65,048		71,172		73,046			78,242
Cost of revenues:
	Licensing			1,469		1,063		1,296		1,165		1,732		1,379		1,334			1,172
	Maintenance, support and services			10,153		11,092		11,903		13,229		13,907		13,249		14,196			14,961
	Amortization of developed technologies			1,269		1,270		1,270		1,269		—		—		—			—

		Total cost of revenues		12,891		13,425		14,469		15,663		15,639		14,628		15,530			16,133

Gross profit				35,160		38,145		41,706		45,711		49,409		56,544		57,516			62,109
Operating expenses:
	Sales and marketing			21,373		23,101		23,996		25,979		23,900		27,501		29,007			28,062
	Research and development			6,945		7,217		7,527		8,826		9,403		10,095		10,360			12,066
	General and administrative			4,059		4,213		5,270		4,922		6,580		7,589		6,564			8,701
	Amortization of goodwill and other intangible assets			589		589		589		591		—		—		—			—

		Total operating expenses		32,966		35,120		37,382		40,318		39,883		45,185		45,931			48,829

Income from operations				2,194		3,025		4,324		5,393		9,526		11,359		11,585			13,280
Interest and other income (expense), net				729		116		359		115		452		252		(518	)		710

Income before income taxes				2,923		3,141		4,683		5,508		9,978		11,611		11,067			13,990
Provision for income taxes				502		501		660		1,637		2,895		3,273		2,942			4,081

Net income			$	2,421	$	2,640	$	4,023	$	3,871	$	7,083	$	8,338	$	8,125		$	9,909

Basic net income per share			$	0.03	$	0.03	$	0.05	$	0.05	$	0.09	$	0.11	$	0.11		$	0.13

Diluted net income per share			$	0.03	$	0.03	$	0.05	$	0.05	$	0.09	$	0.11	$	0.10		$	0.12

Weighted average number of shares used in basic net income per share				75,445		75,490		75,620		75,848		75,895		75,950		76,008			76,061
Weighted average number of shares used in diluted net income per share				75,445		75,817		76,739		78,947		79,677		79,194		79,823			82,258

-57-

Our total revenues and gross profit increased in each of the eight quarters ended June 27, 2003, reflecting the growth of our business and increased customer base. Sales and marketing expenses generally increased each quarter as we steadily invested in our sales and marketing personnel and resources to address market opportunities. Sales and marketing expenses decreased in the quarter ended September 27, 2002 due to reduced marketing expenses in the quarters, following the release of products in the prior two quarters, a reduction in sales and marketing systems development expenses and reduced sales expenses. Sales expense decreased in the three months ended June 27, 2003, due to reduced commission expense in the quarter. Research and development expenses have increased in each of the quarters ending June 27, 2003, reflecting our commitment to continuing investment in product development and technology advancement. The quarterly fluctuation in general and administrative expenses was due to a variety of factors. In the three months ended March 29, 2002, general and administrative expenses increased due primarily to increased salary expenses, legal fees and other outside services expenses. In the three months ended September 27, 2002, general and administrative expenses increased due primarily to recruiting and relocation expenses for our senior executives, an additional bonus awarded by our board of directors to a senior executive officer and increased outside services costs, including consulting and legal fees. In the three months ended December 27, 2002, general and administrative expenses increased due primarily to increased personnel costs and consulting fees related to the implementation of our new enterprise resource planning system, a one-time payment of $625,000 to Seagate Technology for the benefit of New SAC relating to the termination of a consulting and advisory arrangement and increased outside services expenses, including legal fees. In the three months ended March 28, 2003, we had $801,000 of foreign exchange expense due to the strengthening of the Canadian dollar relative to the U.S. dollar. In the three months ended June 27, 2003, $1.2 million of donation expense was accrued which was related to our donation commitment to the Community Foundation of Silicon Valley.

Liquidity and Capital Resources



	As of

	June 29,		June 28,		June 27,
	2001		2002		2003


	(in thousands)
Cash and available-for-sale securities*	$	34,379	$	71,451	$	107,918
Working capital		10,750		26,426		49,762


*	Includes cash equivalents and short and long-term investments, and for June 27, 2003 excludes restricted cash of approximately $2.0 million.

The majority of our cash and available-for-sale securities are held in U.S. dollar denominated bank deposits or highly liquid investments in accordance with our investment policy. The remaining portion of our cash balances is denominated in the local currencies of our foreign operations, including Canadian dollars, British pounds, Japanese yen, Euros and other currencies. All of our cash is maintained in accounts with high credit quality financial institutions and our available-for-sale securities are maintained in highly rated instruments.



	Fiscal Years Ended

	June 29,			June 28,			June 27,
	2001			2002			2003


	(in thousands)
Net cash provided by operating activities	$	13,037		$	41,069		$	57,028
Net cash (used) in investing activities		(9,594	)		(9,877	)		(27,538	)
Net cash provided by (used in) financing activities		27,810			5,294			(1,103	)

-58-


	*Operating Activities*

Our principal source of liquidity is our cash and available-for-sale securities, as well as the cash we generate from operations. For fiscal 2001, fiscal 2002 and fiscal 2003, we have generated more cash from our operating activities than we used. We earned more revenues year-over-year, including deferred revenues, and improved cash collections to 65 average days sales outstanding for fiscal 2003 from 68 days for fiscal 2002. In addition, we increased our gross margins and reduced our overall operating costs as a percentage of total revenues.

In fiscal 2003, we began a extensive implementation of an enterprise resource planning system for our North America and Asia Pacific regions. The system included modules for use by our financial and administrative functional departments including human resources, payroll, project management, budgeting, order management, accounts receivable, accounts payable, general ledger and other financial functions. To date, we have incurred approximately $6.6 million of expenditures in connection with the implementation of our enterprise resource planning system. The implementation of the enterprise resource planning system and the adjustment of our procedures to adapt to the new system has been slower and more costly than we anticipated. We expect to implement the system in Europe in the first half of fiscal 2004 and expect to have the entire implementation completed by the end of calendar 2003.


	*Investing Activities*

Prior to fiscal 2003, our investing activities consisted solely of the purchase of property and equipment to support the growth of our business. In fiscal 2001, investing activities were primarily for the purchase of leaseholds improvements, computers, furniture and office equipment. During fiscal 2002, investing activities were primarily for the purchase of computer equipment and costs related to the purchase and implementation of a global enterprise resource planning system. Our investing activities in fiscal 2003 included costs related to implementation of new systems, including our enterprise resource planning system, leasehold improvements and furniture related to the expansion of existing leased space and other computer purchases.

We anticipate that our capital expenditures will be approximately $22 million for fiscal 2004. The majority of our capital expenditures are denominated in Canadian dollars. The amount we spend on capital expenditures will vary significantly depending on a number of factors including the timing of our facilities expansion, our information technology and telecommunications systems upgrades and build outs and our completion of our enterprise resource planning system implementation.

Prior to fiscal 2003, we did not invest in securities with maturities of 90 days or more. In addition, prior to October 2001, the majority of our cash balances were managed for us by Old Seagate and Seagate Technology, and represented a net receivable balance on the consolidated financial statements, on which we earned interest. During fiscal 2003, we purchased $14.2 million of short-term investments and received $9.3 million on maturity of some of these investments. In addition, we purchased $3.3 million of long-term investments, which had not matured as of June 27, 2003.


	*Financing Activities*

Prior to fiscal 2001, some of our working capital requirements were financed by borrowings from Old Seagate available under a revolving loan agreement that was subsequently amended on July 4, 2001 and renewed with Seagate Technology. The revolving loan agreement originally provided for maximum outstanding borrowings of up to $60.0 million, with the amount being reduced to $15.0 million on renewal. The revolving loan agreement expired on July 4, 2002 and was not renewed. There was no outstanding receivable or payable balance under this agreement upon its expiration.

-59-

We borrowed $24.0 million from Old Seagate in fiscal 2000 under the revolving loan agreement to fund our operations. During fiscal 2001, we repaid $4.8 million to Old Seagate under the revolving loan agreement. As a result of the receivable that arose in conjunction with the tax allocation agreement with Old Seagate, we received $31.0 million. During fiscal 2002, in conjunction with the expiration of the revolving loan agreement, Old Seagate repaid the remaining balance of $4.3 million on the receivable balance, which was offset by nominal borrowing of $871,000 during fiscal 2002.

We receive cash payments on the issuance of common stock on the exercise of stock options by our employees and directors. Cash received from this source was $1.6 million in fiscal 2001, $1.9 million in fiscal 2002 and $916,000 in fiscal 2003. We cannot predict when our employees or directors will exercise their stock options and as such this source of cash is expected to vary.

During fiscal 2003, our Canadian subsidiary deposited $2.0 million into a guaranteed investment certificate to secure an overdraft credit facility and foreign exchange forward trading line. The balance and interest earned thereon is classified as restricted cash.

The following table summarizes our facilities operating lease commitments as of June 27, 2003 (in thousands):



		Fiscal Years

	Total	2004		2005-2006		2007-2008		2009-2015

Operating leases	$48,009	$	8,361	$	11,275	$	8,141	$	20,232

In May 2003, we agreed to pledge $1.0 million to the Community Foundation of Silicon Valley, which we accrued and expensed in fiscal 2003 and paid on June 30, 2003. We also agreed to match employee contributions to the Community Foundation of Silicon Valley up to 1% of our income before interest, taxes and amortization for the prior fiscal year. The amount accrued for our matching contribution in fiscal 2003 was approximately $220,000, which we expensed in fiscal 2003 and paid in July 2003. The maximum amount that we could pay under this matching plan for fiscal 2004 would be approximately $453,000.

Certain shares issued and option grants made under our 1999 stock option plan to residents of California, Maryland and New York may not have complied with all applicable securities laws of those states. Accordingly, we are planning to make a rescission offer to these stockholders and optionees which will allow the holders to elect, during a limited period of time, to return their shares or options to us in return for a payment equal to their purchase price or 20% of their aggregate exercise price, plus any applicable interest. As of June 27, 2003 approximately 291,010 outstanding shares of our common stock and approximately 1,361,928 shares subject to outstanding options will be subject to the rescission offer. The shares and options had purchase and exercise prices ranging from $4.00 to $8.00 per share. We do not believe that the holders of these shares of our common stock and options to purchase our common stock will accept our offer because the prices at which we are offering to repurchase them are less than the estimated fair market value of the Business Objects ADSs and cash that our stockholders will receive and estimated fair market value of the options to acquire Business Objects ADSs our optionees will receive if Business Objects’ proposed acquisition of our company is completed. However, in the unlikely event that all of these persons accepted our offer, we would make total payments of approximately $2.9 million, which we would fund from our existing cash balances.

Financing Agreements

In October 2002, we executed an agreement with Comerica for a $15.0 million revolving line of credit. The revolving line provides for interest to be calculated at U.S. prime rate or LIBOR plus 2.5% per annum. Borrowings under the revolving line are limited to 80% of eligible accounts

-60-

receivable, with an additional $2.0 million available in any month in which we maintain $15.0 million in our investment accounts with Comerica or some of its affiliates. On September 30, 2004, any outstanding principal and interest under the line of credit will be immediately due and payable. Upon notice to Comerica and without penalty, Crystal Decisions may terminate the agreement at any time provided that all obligations have been paid in full. The revolving line is collateralized by substantially all of our personal property, excluding our intellectual property. The agreement also required our U.S. and Canadian subsidiaries to pledge all of their assets in support of our obligations under the agreement. We pledged shares of most of our subsidiaries.

The terms of the revolving line require us, among other things, to maintain the following quarterly financial covenants on a consolidated basis:


	•	a ratio of unrestricted cash and cash equivalents plus 80% of eligible accounts receivable to current liabilities less deferred revenue of at least 1.25 to 1.0;

	•	a tangible net worth of at least $28.0 million plus 50% of the net income for each quarter ending after October 1, 2002 plus 75% of the gross proceeds received by us from the sale of our equity securities; and

	•	positive free cash flow for the four quarter period then ended and positive free cash flow for at least two of the four quarters in such period.

We are restricted from selling, leasing or otherwise disposing of any part of our business or property under most circumstances. In addition, the agreement places restrictions on entering into arrangements that will result in a change of control, places restrictions on our ability to pay dividends and restricts our ability to incur other forms of indebtedness. We are also restricted from making some types of distributions or investments. We are also required to maintain at least an aggregate of $10.0 million in investment accounts with Comerica and some of its affiliates. No amounts were outstanding under the revolving line at June 27, 2003 or as of the date of this document. As of June 27, 2003, we maintained $57.1 million of our cash equivalents balance with Comerica.

Our Canadian subsidiary entered into a overdraft credit facility with The Bank of Nova Scotia during fiscal 2002 whereby The Bank of Nova Scotia will provide up to Canadian $2.0 million credit for certain overdrafts plus a foreign exchange forward trading line generally supporting notional contracts in the range of $4.0 million to $6.0 million. Any overdraft balances are subject to interest computed at the bank’s prime lending rate payable monthly. During fiscal 2003, there were no balances outstanding under this agreement. On September 26, 2002, our Canadian subsidiary placed $2.0 million on deposit with The Bank of Nova Scotia as a general hypothecation to the overdraft credit facility and the foreign exchange line. The funds held and the interest earned thereon are classified as restricted cash on our balance sheet.

Our future liquidity and capital requirements will depend on numerous factors, including:


	•	the amount and timing of our revenues;

	•	the extent to which our existing and new products gain market acceptance;

	•	the extent to which customers continue to renew maintenance agreements;

	•	the extent of required and planned capital expenditures required to support our current operations and growth; and

	•	available borrowings under future credit arrangements, if any.

We believe that our current cash, cash equivalents, short-term investments and the cash generated from our operations, the overdraft agreement with The Bank of Nova Scotia, and the available borrowings under the line of credit with Comerica will be sufficient to meet our operating and capital requirements for at least the next 12 months. We anticipate that our capital

-61-

expenditures will be approximately $22.0 million in fiscal 2004. We have no current plans, and we are not currently negotiating, to obtain additional financing. The factors described above will affect our future capital requirements and the adequacy of our available funds. If we need to raise funds in the future, we may be required to raise those funds through public or private financings, strategic relationships or other arrangements. We cannot assure you that the funding, if needed, will be available on terms attractive to us, or at all. Furthermore, any additional equity financing may be dilutive to stockholders and debt financing, if available, may involve restrictive covenants. Our failure to raise capital as and when needed could have a negative impact on our ability to pursue our business strategy and maintain profitability.

Quantitative and Qualitative Disclosures About Market Risk

Market risk represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates. Our market risk exposure is primarily a result of fluctuations in interest rates and foreign exchange rates. We do not hold or issue financial instruments for trading purposes.


	*Interest Rate Risk*

Our exposure to market rate risk for changes in interest rates relates primarily to our investment portfolio. The investment of cash is regulated by our investment policy of which the primary objective is the safety and preservation of our invested funds by limiting default risk, market risk and reinvestment risk. Among other selection criteria, our current investment policy states that all investments, with the exception of up to 20% of cash and cash equivalents, must be maintained in U.S. dollar denominated investment grade securities, with no maturities exceeding two years. We may hold up to 20% of cash and cash equivalents in investment grade non-U.S. denominated securities. In addition, our investment policy does not allow for investment in technology companies.

We mitigate the effect of default risk by investing in only high credit quality securities and by using a portfolio manager to respond appropriately to a significant reduction in credit rating of any investment issuer, guarantor or depository. The portfolio includes only diversified marketable securities with active secondary or resale markets to ensure portfolio liquidity.

Our investments in debt securities include money market funds, investment grade commercial paper, corporate bonds, government agency securities and other debt securities. The diversity of our portfolio helps us to achieve our investment objective. As of June 27, 2003, all of our cash, cash equivalents, short-term and long-term investments were classified as available-for-sale.

While we are exposed to interest rate fluctuations in many countries, our interest income is most sensitive to fluctuations in the general level of U.S. interest rates. Declines in interest rates over time will reduce our interest income and we do not attempt to reduce or eliminate our exposure to interest rate risk through the use of derivative financial instruments due to the short-term nature of the investments. For fiscal 2002 and fiscal 2003, fluctuations in the U.S. interest rate did not have a material impact on our net interest income.


	*Foreign Exchange Risk*

We conduct business on a global basis in international currencies. As such, we are exposed to adverse or beneficial movements in foreign exchange rates. The majority of our sales are denominated in U.S. dollars, the currency in which we report our financial statements; however, we do conduct a portion of our sales in currencies other than the U.S. dollar, including the British pound, Euro, Canadian dollar and Japanese yen.

We are also exposed to foreign exchange rate fluctuations as the financial results of our foreign subsidiaries are translated into U.S. dollars on consolidation. Commencing on March 29,

-62-

2003, all translation gains and losses will be included in the determination of net income and will no longer be recorded as an adjustment to accumulated other comprehensive income in stockholders’ equity. As exchange rates vary, these results, when translated, may vary from expectations and adversely or beneficially impact overall expected profitability. We also have exposure to foreign exchange rate fluctuations when we translate cash from one currency into another to fund operational requirements. In addition, we have exposure to the change in rates as the result of timing differences between expenses being incurred and paid. As exchange rates vary, we may experience a negative impact on financial results.

We incur the majority of our research and development, customer support costs and administrative expenses in Canadian dollars and British pounds. For example, approximately 80% of our revenues were denominated in U.S. dollars, 6% in British pounds and less than 5% in Canadian dollars for fiscal 2003. Approximately 34% of our total expenses were denominated in U.S. dollars, 15% in British pounds and 40% in Canadian dollars in fiscal 2003. These percentages fluctuate with exchange rates, business operating changes and cash flow versus expense patterns. We have evaluated our exposure to these risks and have determined that our only significant operating exposure to foreign currencies at this time is to the Canadian dollar. The strengthening of the Canadian dollar has negatively affected and may continue to negatively affect our operating expenses and net income and we continue to have foreign currency risk from this source. For fiscal 2003, a 10% increase in the Canadian dollar relative to the U.S. dollar would have increased our revenues by less than 1% but would have increased our expenses by approximately 4%.

We cannot predict the effect of exchange rate fluctuations upon our future results. We recently implemented a partial hedging strategy for exposure to fluctuations in the exchange rate of the Canadian dollar relative to the U.S. dollar. Although we recently have begun hedging, we cannot be sure that any hedging techniques we may implement will be successful or that our business, results of operations, financial condition and cash flows will not be adversely affected by exchange rate fluctuations.

-63-

BUSINESS

Crystal Decisions

Our products are used by organizations of all sizes across almost all segments of the economy. As of June 27, 2003, we had delivered more than 15 million product licenses and had registered users in more than 170 countries. As a result, we have a diverse customer base that includes software developers, approximately 350 independent software vendors and numerous well established companies, such as Aetna, ADP, Citigroup, Coca-Cola, JP Morgan Chase Bank, Kraft Foods and Northrop Grumman.

Industry Background

Organizations of every size need to analyze and assess their performance quickly and effectively. As a result, every organization has a fundamental and widespread need for useful information. The burden on organizations to make more effective use of information is increasing rapidly in today’s environment, which is characterized by increasing data volume, uncertain economic trends, increasing competition and heightened legislative and regulatory requirements for data collection, reporting and disclosure.

Organizations have spent billions of dollars implementing software systems to efficiently capture, organize, store and protect data that measures their performance, including customer sales, expenses, inventory management and employee data. However, these transactional software systems were not primarily designed to facilitate easy access, viewing, manipulation and broad dissemination of data. Employees and customers often do not have access to the information within these systems. If they do, employees and customers do not typically have the ability to customize the information or analyze it from multiple perspectives. As a result, there is a basic need to access, analyze, understand and deliver information more effectively within and among organizations.

A broad category of software known as business intelligence has been developed to help organizations address the need to transform the organizations’ growing amount of data into useful information. In 2003, IDC estimated that the market for business intelligence software would be $4.5 billion in 2007.

Organizations have typically deployed business intelligence products that are custom developed or purchased as stand-alone products in a specific department or for an individual project. This approach has resulted in a proliferation of products and systems that are often not integrated with each other or existing enterprise systems and, as a result, only provide a fragmented view of the overall business. Many of these products and systems are costly and complex to maintain and support. In addition, many business intelligence products are designed primarily for sophisticated analytical users and are difficult for the non-technical user to master. Most non-technical users require intuitive and seamless access to data as part of their regular work tasks, regardless of where the data is stored in an organization.

-64-

To allow broad user access to data within and among organizations and to maximize the organizations’ return on investment, a business intelligence product should meet a range of complex needs. A business intelligence product should integrate data from disparate systems and applications, scale to support large numbers of users and offer flexible reporting that is easy to use and provides a full range of presentation, formatting and interactivity. We believe there is a significant opportunity to provide organizations with a different approach to business intelligence software by focusing on the most common information and reporting needs. In order to accomplish this objective, we believe business intelligence products should serve as an underlying information infrastructure that allows every user to access information in a form appropriate for the user.

The Crystal Decisions Solution

We develop, market and support products that enable users to access data, add value to it through analysis and reporting and reliably manage and deliver the results within business applications or processes. Our business is driven by a primary guiding principle: to help organizations bring together their people and information to improve decision-making and performance. Our products focus first on solving the most common business intelligence need, which is for information reporting and delivery. To achieve our goals, we designed our products as a core reporting and analysis infrastructure for an organization’s data systems and applications. Our products allow organizations to maximize the value of the data they have without requiring extensive re-engineering or creation of additional systems that cannot work with the existing transactional software systems.

Our products offer the following benefits to our customers:

Lower overall information technology costs through standardization. Our products have been designed to access data from, and integrate with, a wide range of existing transactional software, database and custom-built systems. Our products facilitate data access, analysis and reporting in a consistent, standardized manner. This standardization empowers more users to access more information in a more usable form and allows organizations to integrate functions and applications more easily. As a result, organizations can better use and increase the return on their existing information technology investments. We also believe that our products are able to lower the overall information technology purchase, maintenance and training costs for organizations by consolidating those data analysis and reporting systems into our single platform.

Meet essential information management demands. We believe that information reporting, analysis and delivery are essential parts of almost every application in every organization. As organizations increasingly depend on using their information for most processes, the business intelligence infrastructure upon which they rely is subject to increased technological demands. We have developed our products to meet these demands and to be:


	•	scalable in terms of concurrent user volume, capacities, processing, throughput and use of hardware assets;

	•	reliable by providing high levels of uptime, high fault tolerance, disaster recovery and redundancy capability;

	•	high performance in terms of response and processing times for users and requests;

	•	manageable in terms of ease of deployment and cost of maintenance and ownership;

	•	flexible enough to be used in any size deployment; and

	•	extensible as organizational needs change over time.

-65-

Address the information requirements of all users and organizations. Our products can be used by technical and non-technical staff to improve decision-making and enhance competitiveness. Our products are flexible enough to provide users with an appropriate level of interactivity and sophistication. We believe that our products create a complete and integrated reporting, analysis, query and information delivery infrastructure to satisfy the requirements of sophisticated analysts and technical users while also providing the ease of use necessary to appeal to non-technical users. To address the specific requirements of customers of all sizes and their projects, our products are available individually or together as an integrated suite.

Ease of integration with existing systems. Our products are designed to be easy to deploy, customize and integrate into a customer’s existing information technology environment and processes. As the needs of each customer are unique, our products are open and flexible enough to provide developers and systems integrators with the means to complete deployments on an organizational or departmental basis. As a result, our customers can use our products in the manner that best suits their requirements and generates value from their systems and software investments.

Products

We offer an integrated suite of business intelligence products that include:

Crystal Reports

Crystal Reports is an integrated software package for query, report design, application development and report publishing functions. Crystal Reports is used to generate data driven, highly formatted, interactive reports which are stored in a proprietary file format. Crystal Reports is designed in a range of versions to meet the needs of report authors, analysts and application developers. Crystal Reports allows these users to:


	•	access most types of structured data;

	•	format, design and process a variety of reports; and

	•	integrate these reports into .NET, Java, COM and other development environments.

Reports can be published in a variety of formats including DHTML, RTF, Microsoft Excel, PDF and XML. Crystal Reports is deployed on the Windows operating system and is available in Simplified Chinese, English, French, German, Italian, Japanese, Korean and Spanish.

To build a common business report, such as a sales report, a technical report author could use Crystal Reports to access relevant sales and customer databases, organize and format the appropriate information, such as customer name, sales amount, product selection and shipping dates. The report could include tables of information, graphs, maps and/or images, conditional formatting, advanced business logic and summarized calculations. The finished report could be viewed and used by any end user, who could navigate the report by page or by clicking on charts or summaries for more detail and could also print or e-mail the report. An application developer could use one of the reporting components embedded within Crystal Reports to include this sales report as a seamless part of another application, such as a sales management system.

Crystal Analysis

Crystal Analysis consists of software that includes functions for user ad hoc analysis, analytic reporting, analytic application development and online analytical processing for multi-dimensional data. We provide Crystal Analysis products in a range of client and server versions for a variety of users including non-technical users, analysts and developers. Our client-based analysis product provides powerful and guided data navigation and enables the creation of

-66-

interactive report applications. Our analytic server product can be used to consolidate large amounts of data with complex business logic to facilitate sophisticated analysis by the end user.

All Crystal Analysis components can integrate with Crystal Enterprise and Crystal Reports. Our client-based analysis product can be deployed on Windows. Our analytic server product can be deployed on servers using the Windows, Solaris, AIX, HP-UX and Linux operating systems. Crystal Analysis is available in English, French, German and Japanese.

A business analyst could use the client-based Crystal Analysis product to access a large multidimensional data warehouse and track key information, such as product sales by region over time. The business analyst could simultaneously integrate key variables, such as margin and pipeline, and interactively explore sales results using different views of the data to identify trends in the information and forecast the impact of changes on the sales model or product mix.

Crystal Enterprise

Crystal Enterprise is infrastructure software that integrates our products and fosters efficient management and delivery of report information. It offers a customizable solution for providing interactive information to employees, customers and suppliers. Crystal Enterprise addresses a range of information management needs including the need for:


	•	a scalable, reliable platform to manage, process, store and deliver information to a large number of internal and external users; and

	•	standardized reporting, analysis and information delivery across multiple business applications.

Crystal Enterprise can be deployed on servers using the Windows, Solaris and AIX operating systems. Almost any web-browser or standards-based application can serve as the Crystal Enterprise user interface. Crystal Enterprise is available in English, French, German and Japanese.

A customer could use Crystal Enterprise to build, deploy and maintain a web-based sales information application or to deliver specific sales reports as part of a packaged customer relationship management system. Crystal Enterprise would store report content from Crystal Reports or Crystal Analysis, integrate with the customer’s existing user security protocols and process reports on demand for any user. The user interface could be presented as a user-customized summary page with navigation, scheduling and viewing capabilities to enable easy use by any type of user.

Crystal Applications

Crystal Applications are software templates that provide reports, user interface components and data models to support common processes, such as performance management, sales force management, e-commerce and telecommunications billing analyses. These templates are built using our Crystal Enterprise platform and are functional examples of how our products can be combined to address specific issues. We believe that these templates help accelerate customer adoption and deployment of our products.

A customer could customize, complete and deploy our performance management application template with Crystal Enterprise to provide a management scorecard to help track corporate performance against key metrics, such as number of new orders booked by month, days’ sales outstanding, customer shipments and sales representative turnover.

Crystal Enterprise Partner Kits

Our Crystal Enterprise partner kits are a series of software toolkits and packages that enable customers to integrate our products with those of other independent software vendors by

-67-

providing an interface to the transactional software system’s data structures and security regimes. Most kits include data access drivers, sample reports and data structures and may include special documentation, support and services. We currently offer packages for many transactional software systems including SAP R/3, SAP BW, Siebel CRM, PeopleSoft and Baan ERP.

Services

We believe that high quality, real time customer support is important to the successful marketing, sales and implementation of our products. Accordingly, in addition to offering our software products, we offer our customers a broad range of post-sale support services such as technical support, training and consulting. These services are designed to help us to optimize customer satisfaction and influence customers’ future purchasing decisions. We are committed to developing and sustaining long-term relationships with our customers and have dedicated substantial resources to customer service and support, including 476 dedicated staff members as of June 27, 2003.

Maintenance

We offer maintenance programs for most of our products, which generally consist of product enhancements and upgrades when and as we make them available. We generally sell maintenance in 12-month increments.

Professional Services

To speed end user adoption of our products, our professional services organization provides consulting and training to plan and execute their deployment. We have a dedicated team in North America and England who perform these services for us alone or in combination with other consultants, system integrators or value added resellers.

Technical Support

Our technical support services are designed to assist our customers to use our products to their full potential. We believe effective technical support during product evaluations and implementations benefits our customers and that post-sales support has been and will continue to be a means to achieve greater customer satisfaction. We provide a range of technical support services to match the needs of different organizations including fee-for-service offerings. We operate technical support groups that are located at various sites around the world, including North America and Europe. We also offer 24 hour, seven-day toll-free telephone services with some types of technical support packages.

Strategic Relationships

We have developed relationships with a wide range of technology vendors and service providers including industry leaders and influencers such as Microsoft and SAP. In many cases, we have integrated our products with those of the other party and our products are delivered with theirs. We believe these relationships generate new sales opportunities, increase our deployment capacity and enhance our products’ features.

Microsoft

We began our relationship with Microsoft in 1993. Microsoft currently integrates our products into its developer product suite, Visual Studio.NET and Business Solutions products. We receive advance notice of planned upgrades and improvements to Microsoft’s products so that we can integrate our products before shipment. We have a full time staff at Microsoft’s Redmond, Washington facilities. We also coordinate sales and marketing efforts where possible.

-68-

Through its Business Solutions value-added reseller channel, Microsoft resells our products with its customer relationship management and enterprise resource planning products.

SAP

We have an original equipment manufacturer and reseller arrangement with SAP whereby SAP incorporates our Crystal Enterprise and Crystal Reports products into SAP’s BW 3.0 product, its data warehouse product. We receive advance notice of planned upgrades and improvements to SAP’s products so that we can integrate our products before shipment. We have full time staff at a site adjacent to SAP’s Walldorf, Germany facility.

Other Strategic Relationships

We also have original equipment manufacturer relationships with approximately 350 independent software vendors. These companies sell and support our products and/or integrate our products into their applications. As a result of these relationships, we believe our customers may derive incremental value from the other applications by using our integrated reporting and analysis products without a separate deployment or integration cycle. We consider our relationships with these companies to be of strategic importance to us because they are generally industry leaders and influence adoption of products and technologies by customers.

Customers

As of June 27, 2003, we had delivered more than 15 million product licenses and had registered users in more than 170 countries. Our products are used by organizations of all sizes in almost every segment of the economy. As a result, we have a diverse customer base that includes a broad community of software developers and a number of well established companies. The following table lists some of our top 50 end user customers who purchased products and services directly from us by revenues we recognized from July 3, 1999 to June 27, 2003.


Consumer/Retail The Coca-Cola Company Kraft Foods, Inc. Pepsi-Cola Company Safeway, Inc. Financial Services/Insurance Aetna Life Insurance Company Automatic Data Processing, Inc. Bank of America Citigroup, Inc. Insurance Corporation of British Columbia J.P. Morgan Chase Bank Morgan Stanley & Co. Inc. R+V Allegemeine Versicherung AG Suntrust Banks, Inc. Healthcare/Pharmaceuticals Genentech, Inc. Johnson & Johnson Pfizer Inc. Information and Other Technology Microsoft Corporation Seagate Technology		Manufacturing/Industrials Air Products & Chemicals Inc. The Boeing Company Ford Motor Company International Paper Company Northrop Grumman Corporation Toyota Motor Manufacturing North America, Inc. Trans-Canada Pipelines Limited Professional Services KPMG International Telecommunications AT&T Corp. AT&T Wireless Services, Inc. SBC Operations, Inc. Verizon Wireless

We derived a substantial portion of our revenues from one distributor, Ingram Micro, during the last three fiscal years. As a percentage of our total revenues, Ingram Micro accounted for 16% in fiscal 2001, 10% in fiscal 2002 and less than 10% in fiscal 2003. No other customer or distributor accounted for 10% or more of our total revenues in fiscal 2001, fiscal 2002 or fiscal

-69-

2003. In fiscal 2001, our revenues were $123.5 million, or 74% of total revenues, from customers in North America, $31.8 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $12.5 million, or 7% of total revenues, from customers the Asia Pacific region. In fiscal 2002, our revenues were $159.8 million, or 74% of total revenues, from customers in North America, $41.8 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $15.6 million, or 7% of total revenues, from customers in the Asia Pacific region. In fiscal 2003, our revenues were $212.0 million, or 74% of total revenues, from customers in North America, $54.6 million, or 19% of total revenues, from customers in Europe, the Middle East and Africa and $20.9 million, or 7% of total revenues, from customers in the Asia Pacific region. See note 16 to our consolidated financial statements in this document for more information.

Our customers often purchase licenses for a single location, department or division and may later expand their use of our products to other parts of their organizations. We believe we can sell additional licenses of our existing products to our existing customer base and also sell those customers new products as we expand our product line.

Customer Case Study

The following case study illustrates how one of our customers, Aetna, a health insurance and benefits provider, adopted our products to solve a business problem. Aetna’s management needed to pull financial and operational data from disparate systems throughout the company, analyze that data quickly and present the resulting information in a form that would assist management in making effective business decisions. Aetna integrated our Crystal Enterprise 8.5 and Crystal Reports 8.5 products into its existing information systems, allowing Aetna to extract and present a unified view of financial and operational data from 50 different data sources that feed into its Microsoft SQL Server and IBM DB2 databases. Previously, in order for Aetna to tabulate monthly financial information from dozens of geographically dispersed offices, a full month was required using a combination of Microsoft Excel spreadsheets and Microsoft Word documents. With our products in place, Aetna was able to cut the time it takes to generate such monthly financial data from a full month to only 12 to 14 days. The reports created with our products present the information to Aetna’s management in a unified, flexible view that can break down financial and operational information based on business units, geography or customer segments. Additionally, by providing Aetna’s management with a one-company view of the organization, our software provides Aetna with a better view of the performance and profitability of its various products.

Sales and Marketing

We organize our sales and marketing programs by geographic regions, including North America, Japan, the Asia Pacific region and the European region, which includes the Middle East and Africa. In most cases, we sell our English language products. In some cases, we adapt certain products for foreign markets, including translation of documentation and user interfaces to local languages.

To reach our customers, we utilize a direct sales force and indirect sales channels, such as our original equipment manufacturer relationships and a network of resellers and distributors. Our sales channels are supported by our pre-sales and technical specialists. Customers can also purchase some of our products by downloading them over the Internet.


	*Direct Sales*

We sell our products primarily through a direct sales force that is comprised of field sales personnel, inside sales personnel, telesales personnel and our eStore staff. Our field sales force, consisting of customer account managers, professional service account coordinators and support

-70-

managers, focus on mid-sized and large enterprises. Our inside sales force, consisting of customer account managers, professional services account coordinators and support managers, focus their efforts on small and mid-sized enterprises, with most selling conducted over the telephone. Our inside sales force most often contacts sales prospects who already use our Crystal Reports product. Our telesales group serves as a direct telephone link to customers who call our offices, affording us the opportunity to address customer issues and make additional sales. Our eStore provides us with an opportunity to test pricing and promotional strategies and conduct low-cost sales via the world wide web. Our direct sales force for North America is managed from our Vancouver, Canada offices. We also have a direct sales presence throughout the world managed from our offices in England, Japan and Singapore.


	*Indirect Sales*

Our indirect revenues include sales to distributors, other resellers and original equipment manufacturers and as a percentage of total revenues were 37% in fiscal 2001, 33% in fiscal 2002 and 34% in fiscal 2003. We have established indirect sales channels through distributors and resellers, who primarily focus their sales efforts on small and mid-sized organizations. We sell our products through original equipment manufacturers that bundle our products with theirs. We have a sales team targeted at developing and maintaining our relationships with original equipment manufacturers.


	*Marketing*

Our marketing activities consist of several key components:


	•	targeted print advertising in trade, technical and business publications;

	•	online advertising on our web site;

	•	cooperative marketing programs with original equipment manufacturers, distributors and other resellers;

	•	participation in seminars and tradeshows;

	•	direct mailings to both prospective and existing customers; and

	•	extensive public relations activities and programs to build relationships with key information technology community analysts and influencers.

Our marketing groups produce, or oversee the production of, substantially all of our online and print product literature, brochures, advertising and similar marketing and promotional material.

Research and Development

Since our inception, we have devoted significant resources to the development of our products and technology. We believe that our future success depends in large part on continued innovation and rapid product development. We conduct a majority of our research and development operations in Vancouver, Canada and Ipswich, England. As of June 27, 2003, our research and development team consisted of 450 persons.

We had research and development expenses of $29.2 million in fiscal 2001, $30.5 million in fiscal 2002 and $41.9 million in fiscal 2003. Our customers did not fund any of our research and development expenses in fiscal 2001, fiscal 2002 or fiscal 2003. We pursue our product development objectives by developing new software products and product enhancements internally, but may from time to time acquire products, technologies and businesses complementary to ours or form alliances with other companies. We recently began to outsource

-71-

some of the final quality assurance testing for our products and anticipate that we may outsource other development functions in the future.

Patents and Intellectual Property Rights

Our success and ability to compete is dependent in part on our ability to develop and maintain the proprietary aspects of our technology and operate without infringing upon the proprietary rights of others. We rely primarily on a combination of copyright, trade secret and trademark laws, confidentiality procedures, contractual provisions and other similar measures to protect our proprietary information. Due to the rapidly changing nature of applicable technologies, we believe that the improvement of existing products, reliance upon trade secrets and unpatented proprietary know-how and development of new products are generally more important than patent protection. As of June 27, 2003, we had two United States issued patents, eight patent applications pending in the United States and one foreign patent application pending. We also have an ongoing trademark registration program pursuant to which we register some of our product names, slogans and logos in the United States and in some foreign countries.

We also use contractual provisions to protect our intellectual property rights. We license our software to be integrated or sold with the products of numerous independent software vendors, as well as licensing directly to end users. These license agreements, which address our technology, documentation and other proprietary information, include restrictions intended to protect and defend our intellectual property. These licenses are generally non-transferable and are typically perpetual. We also require all of our employees, contractors and many of those with whom we have business relationships to sign non-disclosure and confidentiality agreements.

Our products also include third party software that we obtain the rights to use through license agreements. We use this software primarily to add features that we do not choose to develop internally.

Competition

The market for our products is highly competitive, rapidly evolving and subject to changing technology, customer needs and new product introductions. We compete principally with vendors of integrated query, reporting, analysis and information delivery software, such as Actuate, Brio Software, Business Objects, Cognos, Hummingbird, Information Builders and MicroStrategy. We also face or expect to face some competition from the SAS Institute and Informatica and expect increased competition from additional market entrants, including companies that specialize in the development, marketing and support of software products that assist users to access, analyze and interpret data to make business decisions. We also face competition from database and application vendors, such as Microsoft, Oracle, SAP and IBM, who offer reporting and analysis tools with their products.

The competitive factors affecting the market for our products include:


	•	product functionality;

	•	performance and reliability;

	•	quality of customer support;

	•	ease of use and installation;

	•	availability and quality of consulting and implementation services;

	•	vendor reputation;

	•	demonstrable cost-effective benefits for users;

	•	price;

	•	sales and marketing capabilities; and

	•	financial stability of the software provider.

-72-

We believe that we currently compete effectively with our competitors on the basis of these factors. Our ability to remain competitive will depend to a great extent upon our ongoing performance in the areas of product development and customer support. To be successful in the future, we believe that we must respond promptly and effectively to the challenges of technological change and our competitors’ innovations by continually enhancing our product offerings. Performance in these areas will in turn depend upon our ability to attract and retain highly qualified technical personnel in a competitive market for experienced and talented software developers.

Employees

As of June 27, 2003, we had 1,769 full-time employees, including 618 in sales and marketing, 476 in services and support, 450 in research and development and 225 in general and administrative functions. None of our employees are represented by a labor union or are the subject of a collective bargaining agreement. We have never experienced a work stoppage and believe that our employee relations are good. We believe our future success will depend in large part upon our ability to attract and retain highly skilled managerial, product development, sales and marketing personnel.

Properties

Our principal executive offices are located in Palo Alto, California. Our properties consist of leased facilities for sales and marketing, research and development, services and support and administrative personnel. The majority of our facilities are occupied under leases that expire at various times through fiscal 2015. At June 27, 2003, our leased space approximated 362,000 square feet with approximately 220,000 square feet located in Canada, 61,000 square feet located in the United States, 60,000 square feet located in Europe and 21,000 square feet located in the Asia Pacific region. These figures exclude approximately 105,000 square feet of unoccupied space in Canada and approximately 3,000 square feet leased to others in the United States. We have continued to lease additional space in our Vancouver, Canada location and are currently in the process of building out unoccupied space in this location.

We believe that our facilities are adequate for our current needs and that suitable additional or substitute space will be available as needed to accommodate expansion of our operations.

Legal Proceedings

In addition to the foregoing, we are subject to other litigation in the ordinary course of our business. While we believe that the ultimate outcome of these matters will not have a material adverse effect on us, the outcome of these matters is not determinable and negative outcomes may adversely affect business, results of operations and our financial condition.

-73-

MANAGEMENT

Directors and Executive Officers

Our directors and executive officers and certain information about them as of June 27, 2003 are as follows:


				Director or
				Executive
				Officer
Name	Age		Position	Since

Jonathan J. Judge		49	President, Chief Executive Officer and Director		2002
William G. Gibson		54	Chief Operating Officer		2000
Eric Patel		46	Chief Financial Officer		1999
Anthony L. Wind		41	Chief Technology Officer		2001
Andrew L. Handford		36	Vice President of Products and Research and Development		2001
Gregory B. Kerfoot		43	Chairman of the Board of Directors		1999
Fred D. Anderson		59	Director		2002
Robert L. Bailey		46	Director		2003
Justin T. Chang		36	Director		2001
Stephen J. Luczo		46	Director		1999
David J. Roux		46	Director		2001
John W. Thompson		54	Director		2001
Donald L. Waite		70	Director		1999

Jonathan J. Judge has served as our president and chief executive officer since October 2002 and a director since November 2002. From 1976 until he joined our company, Mr. Judge held various management positions with IBM, most recently as general manager of IBM’s personal computing division.

William G. Gibson has served as our chief operating officer since September 2000. From April 1998 to September 2000, Mr. Gibson served as the president, western region, of Rogers Wireless, Inc. From August 1997 to March 1998, Mr. Gibson served as vice president-business units at Lucent Technologies, Inc. Mr. Gibson served as vice president and general manager at Sprint PCS from April 1997 to August 1997. Mr. Gibson served as vice president and general manager of Ameritech Cellular and Paging from June 1993 to April 1997.

Eric Patel has served as our chief financial officer since November 1999. From February 1997 to November 1999, Mr. Patel served in various capacities at University Games, a board game manufacturing company, the most recent of which was chief financial officer and vice president of operations and international sales and marketing. From May 1993 to November 1996, Mr. Patel served as director of strategy for Dreyers Ice Cream.

Anthony L. Wind has served as our chief technology officer since July 2001. From December 1999 to July 2001, Mr. Wind served as our vice president of products and research and development. From February 1998 to December 1999, Mr. Wind served as our predecessor’s vice president of products. Mr. Wind served as director of research and development for our predecessors from September 1994 to February 1998.

Andrew L. Handford has served as our vice president of products and research and development since July 2001. From June 1999 to July 2001, Mr. Handford served as our director of product management. From July 1995 to June 1999, Mr. Handford held a series of management roles in our company and its predecessors.

Gregory B. Kerfoot has served as a director since August 1999 and has served as the chairman of our board of directors since July 2002. Mr. Kerfoot served as our chief executive officer from August 2000 until October 2002, and as president from August 1999 to October

-74-

2002. Mr. Kerfoot also served as our chief operating officer from August 1999 until August 2000. Mr. Kerfoot joined Old Seagate in May 1994 when Old Seagate acquired Crystal Computer Services. He continued as director of research and development for Crystal Computer Services. In May 1996, he was appointed president of Crystal Computer Services and later in 1996 was named executive vice president and general manager of Crystal Computer Services. From September 1997 to September 1999, Mr. Kerfoot served as the chief strategic officer for Seagate Software Holdings, as well as executive vice president and general manager of Seagate Software Holdings.

Fred D. Anderson has served as a member of our board of directors since August 2002. Mr. Anderson is executive vice president and chief financial officer of Apple Computer, Inc., which he joined in April 1996. Mr. Anderson is also a member of the board of directors of 3Com Corporation.

Robert L. Bailey has served as a member of our board of directors since April 2003. Mr. Bailey is the president and chief executive officer of PMC-Sierra, Inc. in which capacity he has served since July 1997. Mr. Bailey has served as a director for PMC-Sierra since October 1996 and as chairman of PMC-Sierra’s board of directors from February 2000 to February 2003.

Justin T. Chang has served as a member of our board of directors since February 2001. Mr. Chang is a partner of Texas Pacific Group and has been an executive of Texas Pacific Group since 1993. Prior to joining Texas Pacific Group, Mr. Chang was a financial analyst in the Merchant Banking Group and the Mergers and Acquisitions Group of Wasserstein Perella & Co., Inc. Mr. Chang is also a member of the board of directors of ON Semiconductor.

Stephen J. Luczo has served as a member of our board of directors since August 1999. Mr. Luczo served as the chairman of our board of directors from August 1999 to July 2002 and served as our chief executive officer from August 1999 to November 2000. Mr. Luczo became the chief executive officer and a director of Seagate Technology and New SAC in November 2000. From July 1998 to May 2000, he served as president and chief executive officer of Old Seagate and was a director of Old Seagate from July 1998 to November 2000. He joined Old Seagate in October 1993 as senior vice president, corporate development. In March 1995, he became Old Seagate’s executive vice president, corporate development and chief operating officer of the software group. Mr. Luczo is a member of the Listed Company Advisory Committee of the New York Stock Exchange.

David J. Roux has served as a member of our board of directors since February 2001. Mr. Roux is a managing member of Silver Lake Partners, a private equity firm he co-founded in January 1999. Since November 2000, Mr. Roux has served as chairman of New SAC and as a director of Seagate Technology. Mr. Roux is also currently serving as a director and Compensation Committee member of SubmitOrder.com, Inc. and a director of EConnections, Inc. From November 2000 until June 2002, Mr. Roux also served as chairman of Seagate Technology. From February 1998 to November 1998, he served as the chief executive officer and president of Liberate Technologies. From September 1994 until December 1998, Mr. Roux held various management positions with Oracle Corporation, most recently as executive vice president of corporate development. Before joining Oracle, Mr. Roux served as senior vice president, marketing and business development at Central Point Software from April 1992 to July 1994. Mr. Roux is a member of the boards of directors of Gartner, Inc. and VERITAS.

John W. Thompson has served as a member of our board of directors since February 2001. Mr. Thompson has served as a director of Seagate Technology since November 2000. Mr. Thompson is chairman of the board of directors and chief executive officer of Symantec Corporation, which he joined in April 1999. From 1971 to April 1999, Mr. Thompson held various executive and management positions with IBM. Mr. Thompson is a member of the boards of directors of NiSource Inc. and United Parcel Service, Inc.

-75-

Donald L. Waite has served as a member of our board of directors since August 1999. Since November 2000, Mr. Waite has served as executive vice president and chief administrative officer of New SAC and Seagate Technology. Mr. Waite also serves as officer and/or director of several subsidiaries and affiliates of Seagate Technology. From March 1995 to November 2000, Mr. Waite served as executive vice president and chief administrative officer of Old Seagate. Mr. Waite also served as chief financial officer of Old Seagate from October 1983 to February 1998. Mr. Waite joined Old Seagate in 1983. Mr. Waite also serves as a member of the board of directors of California Micro Devices Corporation.

Board Composition

Our board of directors consists of nine members, each of whom is currently subject to election at our annual meeting of stockholders.

Executive officers are elected by the board of directors on an annual basis and serve until their successors have been duly elected and qualified. There are no family relationships among any of our directors or executive officers.

Committees of the Board of Directors

Our board of directors has a nominating and corporate governance committee, an audit committee and a compensation committee. Each of our committees will have the composition and responsibilities described below:

Nominating and Corporate Governance Committee

Our nominating and corporate governance committee is comprised of Messrs. Chang, Kerfoot and Roux, each of whom is a nonmanagement member of our board of directors. The nominating and corporate governance committee is responsible for, among other things:


	•	recommending to our board of directors a slate of directors for nominating;

	•	developing and recommending to our board of directors a set of corporate governance principles applicable to our company;

	•	overseeing the process for evaluating our board of directors and management;

	•	evaluating the current composition, organization and governance of our board of directors and its committees, determining future requirements and making recommendations to our board of directors for approval; and

	•	reviewing and evaluating, at least annually, the performance of the nominating and corporate governance committee and its members, including the compliance of the nominating and corporate governance committee with its charter.

Audit Committee

Our audit committee is comprised of Messrs. Anderson, Bailey, Thompson and Waite, each of whom is a nonmanagement member of our board of directors. Messrs. Anderson, Bailey and Thompson are independent directors.

Compensation Committee

Our compensation committee is comprised of Messrs. Anderson, Luczo, Roux and Thompson, each of whom is a nonmanagement member of our board of directors. In accordance with our compensation committee charter, at least two members of the compensation committee are outside directors as that term is defined in Section 162(m) of the Internal Revenue Code of 1986, as amended, and at least two members are nonemployee directors within the meaning of

-76-

Rule 16b-3 of the rules promulgated under the Securities Exchange Act of 1934, as amended. The compensation committee is responsible for, among other things:


	•	reviewing and making recommendations to our board of directors relating to the compensation policy for our employees, officers, directors and consultants;

	•	reviewing and making recommendations to our board of directors regarding all forms of compensation to be provided to our chief executive officer and all equity compensation grants to our officers;

	•	reviewing and making recommendations to our board of directors regarding general compensation goals and guidelines for our employees and the criteria by which bonuses to our employees are determined;

	•	making recommendations to our board of directors with respect to amendments to our benefit plans and changes to the number of shares reserved for issuance under our benefit plans; and

	•	producing an annual report on executive compensation for inclusion in our annual proxy statement.

Director Compensation

Beginning in June 2003, we began paying our directors cash compensation of $25,000 per year for their service as members of our board of directors. We began also paying the chairperson of our audit committee an additional $10,000 per year and the other members of that committee an additional $5,000 per year. We reimburse our directors for reasonable travel expenses in connection with attendance at board and committee meetings. Prior to June 2003, we did not pay any cash compensation to our directors, except for reimbursement for reasonable travel expenses in connection with attendance at board and committee meetings.

Under our 1999 stock option plan, nonemployee directors are eligible to receive stock option grants at the discretion of the board of directors. In May 2003, we granted each of Messrs. Anderson, Chang, Luczo, Roux, Thompson and Waite an option to acquire 20,000 shares of our common stock at $8.00 per share. In May 2003, we granted Mr. Bailey an option to purchase 50,000 shares of our common stock at $8.00 per share. In August 2002, we granted Mr. Anderson an option to purchase 50,000 shares of our common stock at $5.50 per share. In May 2001, we granted each of Messrs. Chang, Roux and Thompson an option to purchase 50,000 shares of our common stock at $4.00 per share. In November 1999, we granted Mr. Luczo an option to purchase 275,000 shares and granted Mr. Waite an option to purchase 50,000 shares of our common stock at an exercise price of $4.00 per share. Each of the grants vest as to 25% of the shares at the first anniversary of grant and as to 1/48th of the shares monthly thereafter.

Compensation Committee Interlocks and Insider Participation

Our board of directors established its compensation committee in November 1999. Prior to establishing the compensation committee, our board of directors as a whole performed the functions delegated to the compensation committee. Mr. Luczo, a member of our board and compensation committee, is an executive officer of Seagate Technology. Mr. Luczo is also a former officer of our company. Mr. Roux, a member of our board and compensation committee, is a principal of Silver Lake Partners. In addition, we previously paid New SAC, of which Mr. Roux is a director and Mr. Luczo is a director and chairman and chief executive officer, management fees. These fees were discontinued in December 2002. Seagate Technology, of which Mr. Roux is a director and Mr. Luczo is a director and chairman and chief executive officer, provided various administrative services to us under several service agreements. In addition, we have licensed Seagate Technology some of our products. See “Our Relationships and Arrangements with New SAC, Seagate Technology, our Officers and our Directors” for more information about transactions between us and Mr. Luczo and Mr. Roux.

-77-

EXECUTIVE COMPENSATION

Summary Compensation Table

The following table sets forth all compensation awarded, earned or paid for services rendered in all capacities to us during fiscal 2001, 2002 and 2003, to our chief executive officer and our four next most highly compensated executive officers, to whom we refer to collectively as the named executive officers in this document, each of whose compensation exceeded $100,000 in fiscal 2003. Our former chief executive officer, Gregory B. Kerfoot, is also included in the following table.


												Long-Term
												Compensation
				Annual Compensation								Awards

									Other Annual			Securities
		Fiscal							Compensation			Underlying
Name and Principal Position		Year		Salary($)		Bonus($)			($)			Options(1)


Jonathan J. Judge			2003	$	301,533	$	450,000		$	56,457	(2)		2,000,000
	President and Chief Executive Officer(3)		2002		—		—			—			—
			2001		—		—			—			—
Gregory B. Kerfoot			2003		69,095		100,000			—			—
	Chairman of the Board(4)		2002		262,500		500,000			—			500,000
			2001		235,386		231,800	(5)		—			—
William G. Gibson			2003		257,229		135,946			—			90,000
	Chief Operating Officer(6)		2002		245,223		97,580			—			200,000
			2001		218,259		120,620			—			400,000
Eric Patel			2003		207,627		111,287			1,645			56,250
	Chief Financial Officer(7)		2002		189,172		97,853			2,017			100,000
			2001		188,024		102,976			82,690	(8)		100,000
Anthony L. Wind			2003		199,092		71,972			1,655			56,250
	Chief Technology Officer(9)		2002		180,467		52,548			1,592			57,000
			2001		167,001		55,050			1,670			50,000
Andrew L. Handford			2003		174,301		68,451			1,666			100,000
	Vice President of Products and Research		2002		131,900		49,013			1,592			28,125
	and Development(10)		2001		115,787		22,144			1,617			27,000


	(1)	The stock options listed in the table represent options to purchase our common stock. See “Option Grants in Fiscal 2003” for additional information regarding options to purchase our stock granted during fiscal 2003.

	(2)	Includes $46,795 of cost of living allowances paid to Mr. Judge under his agreement. See “Employment Contracts, Change-of-Control Arrangements and Separation Agreements” for additional information regarding Mr. Judge’s agreement.

	(3)	Mr. Judge became our president and chief executive officer in October 2002 and is paid an annual base salary of $400,000 with a maximum bonus payout of $800,000. Mr. Judge’s compensation for fiscal 2003 included amounts since joining us in October 2002. Mr. Judge’s compensation includes amounts contributed by Mr. Judge to the group registered retirement savings plan in the amount of $3,387 for fiscal 2003. Included in Mr. Judge’s Other Annual Compensation is the employer match made by us under the group registered retirement savings plan, which was $1,693 for fiscal 2003. See “Employment Contracts, Change-of-Control Arrangements and Separation Agreements” for additional information regarding Mr. Judge’s agreement.

	(4)	Mr. Kerfoot was our chief executive officer from August 2000 to October 2002, our president from August 1999 to October 2002 and our chief operating officer from August 1999 to August 2000.

	(5)	Mr. Kerfoot donated his bonus to the Crystal Decisions Foundation, a non-profit charitable foundation.

	(6)	Mr. Gibson’s compensation for fiscal 2001 included amounts since joining us in September 2000 as our chief operating officer.

	(7)	Mr. Patel’s compensation includes amounts contributed by Mr. Patel to the group registered retirement savings plan in the amounts of $2,449 for fiscal 2001, $9,342 for fiscal 2002 and $9,635 for fiscal 2003. Included in Other Annual Compensation is the employer match made by us under the group registered retirement savings plan, of $1,225 for fiscal 2001, $2,017 for fiscal 2002 and $1,645 for fiscal 2003.

-78-


	(8)	Fiscal 2001 Other Annual Compensation included approximately $76,900 related to a one-time net tax equalization amount that was paid by us on Mr. Patel’s behalf after his repayment of certain advances for Canadian tax liabilities.

	(9)	Mr. Wind’s compensation includes amounts contributed by Mr. Wind to the group registered retirement savings plan in the amounts of $3,817 for fiscal 2001, $3,640 for fiscal 2002 and $3,780 for fiscal 2003. Included in Other Annual Compensation is the employer match made by us under the group registered retirement savings plan of $1,670 for fiscal 2001, $1,592 for fiscal 2002 and $1,655 for fiscal 2003.

(10)

Mr. Handford’s compensation includes amounts contributed by Mr. Handford to the group registered retirement savings plan in the amounts of $3,367 for fiscal 2001, $3,210 for fiscal 2002 and $3,358 for fiscal 2003. Included in Other Annual Compensation is the employer match made by us under the group registered retirement savings plan, of $1,617 for fiscal 2001, $1,592 for fiscal 2002 and $1,666 for fiscal 2003.

All named executive officers are employed in Canada and paid in Canadian dollars. The amounts shown in the above table are expressed in U.S. dollars converted from Canadian dollars using the weighted average annual exchange rate for the relevant fiscal year.

Option Grants in Fiscal 2003

The following table sets forth certain information concerning grants of stock options to each of our named executive officers during fiscal 2003. All stock options to the named executive officers were granted at the fair market value of our common stock at November 19, 2002, which was $5.50 per share.



										Potential Realizable Value
			% of Total							at Assumed Annual
	Number of		Options							Rates of Stock
	Securities		Granted to							Price Appreciation
	Underlying		Employees			Exercise or				for Option Term
	Options		in Fiscal			Base Price		Expiration
Name	Granted		Year			Per Share		Date		5%		10%

Jonathan J. Judge		2,000,000		35.62	%	$	5.50		11/19/12	$	6,917,841	$	17,531,167
Gregory B. Kerfoot		—		—			—		—		—		—
William G. Gibson		90,000		1.60	%		5.50		11/19/12		311,303		788,903
Eric Patel		56,250		1.00	%		5.50		11/19/12		194,564		493,064
Anthony L. Wind		56,250		1.00	%		5.50		11/19/12		194,564		493,064
Andrew L. Handford		100,000		1.78	%		5.50		11/19/12		345,892		876,558

All stock options granted to named executive officers in fiscal 2003 vest as to 25% of the shares subject to the option on the first anniversary of the vesting commencement date and as to 1/48th per month thereafter. Under our 1999 stock option plan, our board retains discretion to modify the terms of outstanding options. The percentage of total options granted was based on aggregate grants of options to purchase 5,614,225 shares of common stock to our employees, nonemployee directors and named executive officers in fiscal 2003.

The foregoing options were granted to our named executive officers at an exercise price equal to the fair market value of our common stock on the grant date, as determined by the compensation committee of our board of directors. Because there is no public market for our stock, the compensation committee determined the fair market value of our common stock by considering a number of factors, including, but not limited to, contemporaneous valuations, our current financial performance and prospects for future growth and profitability, the status of product releases and product integration, the absence of a resale market for our common stock, the control position held by New SAC and comparisons of certain of our key metrics with similar metrics for comparable publicly traded companies, including measures of market capitalization based on revenue multiples, price-to-earnings ratios and operating margins.

The table sets forth the hypothetical gains or option spreads that would exist for the options at the end of their respective 10-year terms based on assumed annualized rates of compound stock price appreciation of 5% and 10% from the dates the options were granted until the expiration of the 10-year option term. The disclosure of 5% and 10% assumed rates is required

-79-

by the rules of the Securities and Exchange Commission and does not represent our estimate or projection of future common stock prices or stock price growth.

Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End Option Values

The following table sets forth certain information regarding the exercise of stock options in fiscal 2003 by the named executive officers and the value of options held by these individuals at June 27, 2003.



					Number of Securities				Value of Unexercised In-
	Number of				Underlying Unexercised				the-Money Options at
	Shares				Options at June 27, 2003				June 27, 2003
	Acquired on		Value
Name	Exercise		Received		Exercisable		Unexercisable		Exercisable		Unexercisable

Jonathan J. Judge		—		—		—		2,000,000	$	—	$	5,000,000
Gregory B. Kerfoot		—		—		2,758,332		541,668		10,981,245		2,093,755
William G. Gibson		—		—		358,332		331,668		1,412,495		1,162,505
Eric Patel		—		—		332,289		173,961		1,318,740		596,886
Anthony L. Wind		—		—		286,249		127,001		1,139,059		415,317
Andrew L. Handford		—		—		121,384		133,741		482,607		380,862

The value received is calculated as the market value of our common stock at the exercise date minus the exercise price. The value of unexercised in-the-money options is deemed to be the fair market value of our common stock at fiscal year end minus the exercise price. The fair market value of our common stock at June 27, 2003, as determined by the compensation committee of our board of directors, was $8.00 per share.

Employment Contracts, Change-of-Control Arrangements and Separation Agreements

In September 2002, we entered into an agreement with Mr. Judge in connection with Mr. Judge’s employment as our president and chief executive officer. We agreed to pay Mr. Judge a base salary of $400,000 with additional performance-based bonus compensation of up to a maximum of $800,000 per year. Mr. Judge also received an option grant of 2,000,000 shares at a per share exercise price of $5.50 in November 2002. Mr. Judge’s initial option vests as to 25% of the shares on the first anniversary of his employment with us and as to 1/48th of the total number of shares monthly thereafter. In addition, we agreed to recommend to our board of directors that the board grant Mr. Judge an option to purchase 250,000 shares of our stock upon successful completion of an initial public offering, as well as an option to purchase an additional 250,000 shares of stock upon completion of four successive quarters of attaining 100% of our revenues and profitability targets after completion of an initial public offering. These additional options will be granted at a fair market value to be determined by the board of directors on the date of grant and will be subject to four-year vesting from the date of grant.

Mr. Judge also is entitled to health benefits as well as reimbursement for reasonable premium costs for a $1.0 million term life insurance policy, up to a maximum annual premium of

-80-

$20,000. We agreed to provide Mr. Judge with coverage for typical relocation expenses, reasonable attorneys’ fees in connection with the negotiation of his letter agreement and reasonable annual tax and financial planning expenses.

We have agreed to pay Mr. Judge a severance payment of $400,000 upon termination of his employment for any reason after five years as our employee. We have also agreed to assist Mr. Judge in establishing a Canadian immigrant trust. Mr. Judge agreed to place his Georgia residence in the trust during his employment with us for up to one day less than five years. In return, we agreed to pay or reimburse Mr. Judge for any Canadian departure taxes arising from his residence relating to the employment period of up to one day less than five years. If Mr. Judge is employed by us for at least five years, we have agreed to pay or reimburse him for any Canadian departure taxes related to his residence whenever the departure tax liability may arise, including following termination of his employment for any reason. However, if we terminate his employment without cause prior to his five-year employment anniversary, we will not be obligated to cover his Canadian departure taxes related to his residence. We refer to these payments as the residence tax payments.

In the event that we terminate Mr. Judge for any reason other than cause or if he resigns as a result of involuntary termination on or before his one-year anniversary of employment with us, we have agreed to pay Mr. Judge, in lieu of any other severance other than the severance payment or the residence tax payments, if due, 1.5 times his base salary and target bonus for the year and to cover his COBRA premiums for the full period provided by law or provide up to $2,500 per month for the same period in reimbursement for healthcare premiums if COBRA is not available. In the event that this termination occurs after his one-year anniversary of his employment with us, we have agreed to pay him the sum of his base salary and target bonus for the year in addition to the coverage for the COBRA premiums discussed above. In the event that we terminate Mr. Judge for cause or if he voluntarily resigns other than pursuant to involuntary termination, we may elect, in our sole discretion, to provide him with the benefits described in this paragraph so that he will be subject to a non-compete agreement and so that he will sign a release of all claims against us, our directors and our employees.

In the event of a change-of-control, we have agreed to provide Mr. Judge with immediate vesting of 50% of his then unvested shares with respect to his initial option grant of 2,000,000 shares and his pending grant of 250,000 options to be granted upon the successful completion of an initial public offering, as well as one additional year of vesting on any of his other options. In the event that he resigns within three months following a change-of-control in which he is not made the chief executive officer of the surviving entity, we have agreed to pay Mr. Judge, in lieu of any other severance other than the accelerated vesting described above and the severance and residence tax payments, if due, a lump sum cash payment equal to two times the sum of his base salary and target bonus. In the event of an involuntary termination or termination by us without cause within 12 months following a change-of-control, we have agreed to pay Mr. Judge, in lieu of any other severance other than the accelerated vesting and the severance and residence tax payments, if due, a lump sum cash payment equal to two times the sum of his base salary and target bonus for the year, as well as providing full acceleration of his initial option grant of 2,000,000 shares and his pending grant of 250,000 shares and acceleration of one year of vesting for all of his other options, if any.

In August 2003, we entered into an amendment to his employment agreement with Mr. Judge that contemplates the proposed acquisition. Mr. Judge has relinquished his right to the 250,000 share option grants to be made to him upon the successful completion of an initial public offering and upon four consecutive quarters of achievement of revenue and profitability targets for two cash payments of $500,000, less applicable withholding taxes. Provided that Mr. Judge is an employee of the combined company upon the closing of the proposed acquisition and he executes a release of claims in our favor, the first $500,000 payment will be made upon the closing of the proposed acquisition. The second $500,000 payment will be made to Mr. Judge on

-81-

his last day of employment with the combined company as long as he continues to be an employee of the combined company for a transition period of no more than six months following the closing of the proposed acquisition. In addition, upon the closing of the proposed acquisition, Mr. Judge will be entitled to receive all benefits due to him upon an involuntary termination without cause within 12 months following a change-of-control; provided, however, that for purposes of calculating any severance payments due to him, the lump sum of Mr. Judge’s salary and target bonus will be deemed to equal $1.0 million per year. Provided that he executes a release of claims, Mr. Judge will be entitled to the payment of $2.0 million and the two $500,000 payments described above upon the closing of the proposed acquisition. In the event that he is terminated without cause or he resigns as a result of an involuntarily termination prior to the closing of the proposed acquisition if the proposed acquisition is completed subsequently, Mr. Judge will be entitled to the payment of $2.0 million, the two $500,000 payments and all the benefits that would be due to him upon an involuntary termination without cause within 12 months following a change-of-control described above provided that he executes a release of claims. If Mr. Judge is terminated without cause or he reigns as a result of an involuntary termination after the closing of the proposed acquisition but prior to the payment of the second $500,000 payment, Mr. Judge will receive the second $500,000 payment on his last day of employment with the combined company provided that he executes a release of claims.

In July 2000, we entered into an agreement with Mr. Gibson in connection with Mr. Gibson’s employment as our chief operating officer. We agreed that if we terminated Mr. Gibson’s employment without just cause for which we have agreed to provide him written notice, we would pay him his then current base salary for one year, an amount equal to his bonus for the calendar year immediately preceding his termination and an allowance of 10% of his annual base salary in lieu of all other benefits. We would be required to pay these amounts to Mr. Gibson monthly over a one-year period.

We are a party to management retention agreements with each of the members of our executive committee other than Mr. Judge including: William G. Gibson, chief operating officer, Andrew L. Handford, vice president of products and research and development, Eric Patel, chief financial officer, and Anthony L. Wind, chief technology officer. Under the management retention agreements each of the members of our executive committee will be entitled to:


	•	continued employment for a period of three months following the closing of the proposed acquisition by Business Objects; and

	•	accelerated vesting of options as a result of the proposed acquisition as follows:


	•	50% of all unvested shares subject to each such option to acquire our common stock outstanding as of July 18, 2003 will become vested and exercisable upon the closing of the proposed acquisition; and

	•	the remaining 50% of all unvested shares subject to each option outstanding as of July 18, 2003 will become vested and exercisable on (i) the first anniversary of the closing of the proposed acquisition provided he continues in employment and (ii) his termination date if he is terminated without cause or resigns for good reason, as defined in the management retention agreements, within 12 months after the closing of the proposed acquisition and he executes a release of claims.

The management retention agreements for Messrs. Gibson, Handford, Patel and Wind will provide that a termination will be:


	•	by the employer, without cause if we or our successor were to terminate the applicable officer’s employment without cause (as such term is defined by the common law of British Columbia); or

-82-


	•	by the employee, for good reason if the applicable officer were to terminate the officer’s employment for any of the following reasons:


	–	a significant reduction in the officer’s duties (not including title) or responsibilities; provided, however, that a reduction of duties, position or responsibilities solely by virtue of us being acquired and being made part of a larger entity shall not constitute grounds for a termination for good reason;

	–	a reduction in the officer’s base salary or target bonus opportunity (other than pursuant to a proportional reduction applying to all senior executives of us or our successor);

	–	a material reduction in kind or level of the officer’s benefits (other than pursuant to a proportional reduction applying to all senior executives of us or our successor); and

	–	the relocation of his principal place of employment to a place outside of the Lower Mainland region of British Columbia; or

	–	any action by us that would constitute a constructive dismissal under the common law of British Columbia.

The management retention agreements provide that if within 12 months of the closing of the proposed acquisition an officer is terminated without cause or resigns for good reason, or, in the case of Mr. Gibson, upon the expiration of his employment 11 months after the closing of the proposed acquisition, and the officer executes a release of claims in our favor, then the officer is entitled to receive:


	•	a lump sum payment of 12 months of the officer’s base salary and 100% of the officer’s target bonus, in each case, as in effect at the time of such termination and welfare benefits for up to 12 months following termination and in the case of Mr. Patel, continuation of certain health care benefits for up to 12 months;

	•	accelerated vesting of all of the officer’s outstanding options that were in existence as of July 18, 2003; and

	•	reimbursement of reasonable expenses of up to $5,000 for individual executive outplacement services.

The management retention agreement for Mr. Handford also provides that if Mr. Handford voluntarily terminates his employment without good reason within 15 months after the proposed acquisition and he executes a release of claims, then he is entitled to receive:


	•	a lump sum payment of 12 months of his base salary and 100% of his target bonus, in each case, as in effect at the time he entered into his management retention agreement, in the case of termination within six months, and at the time of such termination, in the case of termination between six and 15 months, together with welfare benefits for up to 12 months following termination;

	•	in the case of termination between nine and 15 months, accelerated vesting of all of his outstanding options that were in existence as of July 18, 2003; and

	•	reimbursement of reasonable expenses of up to $5,000 for individual executive outplacement services.

In addition to the benefits listed above, the management retention agreements for Messrs. Gibson, Handford, Patel and Wind also provide that the officer’s benefits will be increased such that his lump sum payment will be 18 months of his base pay and target bonus and his employee benefits, and in the case of Mr. Patel certain health care benefits, will continue

-83-

for 18 months if the officer agrees that for a period of 12 months after the termination of his employment not to:


	•	directly or indirectly, alone or as a partner, officer, director, lender, shareholder, employee, or consultant of any other person, firm or entity, render any services in Canada or the United States of any of the certain competitors of us with respect to business intelligence software or services;

	•	solicit directly, or assist anyone else in the solicitation of any employee to leave his or her employment with us or any person, firm or corporation in the habit of dealing with us; and

	•	in the event the officer provides services to any business intelligence software or services entity, solicit business or any orders for business intelligence software or services from any person or entity that has been a client of us or our successor within the 18 months preceding his termination of employment.

The management retention agreements for Messrs. Gibson, Handford, Patel and Wind also provide for a reduction in the benefits payable to the officer under his management retention agreement to the extent his benefits, together with any other payments he is eligible to receive in connection with the proposed acquisition, would exceed 2.99 times his “base amount,” as such term is defined in Section 280G of the Internal Revenue Code of 1986, as amended, unless requisite stockholder approval is obtained in accordance with Section 280G of the Internal Revenue Code to exempt such benefits from the application of Section 280G of the Internal Revenue Code.

Other than our agreements with Messrs. Judge, Gibson, Handford, Patel and Wind and we currently do not have change-of-control or separation agreements with any of the named executive officers nor do we have any employment agreements that require our named executive officers to provide services to us for any specific term.

Incentive Plans


	*1999 Stock Option Plan*

Our board of directors adopted our 1999 stock option plan in August 1999 and reserved 22,500,000 shares of common stock for issuance under the 1999 plan. The 1999 plan was approved by our stockholders in August 1999.

The 1999 plan provides for grants of incentive stock options to employees, including officers and employee directors and nonstatutory stock options to employees, consultants and nonemployee directors of our company, our parent and our respective subsidiaries. The purposes of our 1999 plan are to attract and retain the best available personnel for positions of substantial responsibility, to provide additional incentive to our employees and consultants to perform future services and to promote the success of our business. At the direction of the board of directors, the compensation committee administers our 1999 plan and determines, among other things, the optionees and the terms of options granted, including the exercise price, number of shares subject to the option and the exercisability thereof.

The term of the options granted under the 1999 plan is set forth in the option agreement. The term of an option may not exceed 10 years and, in the case of an incentive stock option granted to an optionee who owns more than 10% of the voting power of all the classes of stock of our company, parent or subsidiaries at the time of grant, the term of an option may not exceed five years. The exercise price for options granted under the 1999 plan is determined in the option agreement. However, in the case of options granted to an employee who owns stock representing more than 10% of the voting power of all classes of voting stock of our company, parent or subsidiaries, the exercise price may be no less than 110% of the fair market value of a share of our common stock at the time of the grant. For all other employees, the exercise price

-84-

may not be less than fair market value of our common stock for an incentive stock option and may not be less than 85% of the fair market value for a nonstatutory stock option. Generally, options granted under the 1999 plan vest as to 25% of the shares subject to the option on the first anniversary of the vesting commencement date and as to 1/48th per month thereafter of the shares subject to the option.

No incentive stock options may be granted to an optionee, which, when combined with all other incentive stock options becoming exercisable in any calendar year that are held by that person, would have an aggregate fair market value in excess of $100,000. In any fiscal year, we may not grant any employee options to purchase more than 5,000,000 shares. However, in connection with his or her initial employment, an employee may be granted options to purchase up to an additional 3,000,000 shares that will not count against the 5,000,000 share limit.

In the event of a merger of our company or a sale of substantially all of our assets, any option which is not assumed or substituted by a successor will fully vest and then terminate after 15 days from the date that the notice is sent to the optionee informing the optionee of such vesting acceleration.

The 1999 plan will terminate in August 2009, unless our board of directors terminates it sooner. Other than options held by nonemployee members of our board of directors or outstanding under the United Kingdom sub-plan of the 1999 plan, at the effective time of the proposed acquisition options then outstanding under the 1999 plan will become options to acquire Business Objects ADSs pursuant to an exchange ratio and adjustment to the per share exercise price determined at the effective time. Options held by nonemployee members of our board of directors or granted under the United Kingdom sub-plan will become fully exercisable prior to our proposed acquisition by Business Objects. Any of those options not exercised prior to the effective time of the proposed acquisition will terminate and will no longer be exercisable or represent the right to purchase Business Objects ADSs.

As of June 27, 2003, we had issued 1,090,581 shares of common stock upon the exercise of options under the 1999 plan. In addition, there were 17,725,377 options to purchase shares of our common stock outstanding and 3,684,042 shares available for grant under the 1999 plan as of June 27, 2003.


	*2000 Stock Option Plan*

Our board of directors adopted our 2000 stock option plan in June 2000 and reserved 200,000 shares of common stock for issuance under the 2000 plan. Our stockholders approved the 2000 plan in June 2000.

The 2000 plan provides for grants of incentive stock options to employees, including officers and employee directors, of our company, parent or subsidiaries and nonstatutory stock options to employees, consultants and nonemployee directors of our company, our parent and our respective subsidiaries. The purposes of our 2000 plan are to attract and retain the best available personnel for positions of substantial responsibility, to provide additional incentive to our employees, consultants and nonemployee directors and to promote the success of our business. At the request of the board of directors, the compensation committee administers our 2000 plan and determines, among other things, the optionees and the terms of options granted, including the exercise price, number of shares subject to the option and the exercisability thereof.

The term of the options granted under the 2000 plan is set forth in the option agreement. The term of an option may not exceed 10 years and, in the case of an incentive stock option granted to an optionee who owns more than 10% of the voting power of all of the classes of stock of our company, parents or subsidiaries at the time of grant, the term of an option may not exceed five years. The exercise price for options granted under the 2000 plan is determined in the option agreement. However, in the case of options granted to an employee who owns stock

-85-

representing more than 10% of the voting power of all classes of voting stock of our company, parent or subsidiaries, the exercise price may be no less than 110% of the fair market value of a share of our common stock at the time of the grant. For all other employees, the exercise price may not be less than fair market value of our common stock for an incentive stock option and may not be less than 85% of the fair market value for a nonstatutory stock option. Under the terms of the stock option agreements under which the outstanding stock options were granted, the options were granted at fair market value and become fully vested and exercisable immediately prior to a merger or sale of substantially all of our assets, or on the date upon which a registration statement related to an initial public offering is declared effective by the Securities and Exchange Commission. We expect to record a non-cash dividend upon vesting of these options at some time prior to the proposed acquisition, as all of the options under this plan have been granted to employees of our parent or a company under common control.

The 2000 plan will terminate in June 2010, unless our board of directors terminates it sooner. Prior to our proposed acquisition by Business Objects, options outstanding under the 2000 plan will become fully exercisable. Any options not exercised at the effective time of the proposed acquisition will terminate and will no longer be exercisable or represent the right to receive an option to purchase Business Objects ADSs.

As of June 27, 2003, we had granted options to purchase 161,450 shares of our common stock under the 2000 plan of which 103,450 options were outstanding; however, no shares have been issued upon the exercise of options under the 2000 plan. As of June 27, 2003, 96,550 shares remained available for grant under the 2000 plan.


	*2002 Stock Option Plan*

Our board of directors adopted our 2002 stock option plan in May 2002 and amended it in May 2003. A total of 5,000,000 shares of common stock have been reserved for issuance under our 2002 plan, together with an annual increase in the number of shares of common stock reserved under the plan beginning on the first day of our fiscal year, commencing July 3, 2004, in an amount equal to the lesser of:


	•	7,500,000 shares of common stock;

	•	5.0% of our outstanding shares of common stock on the last day of the prior fiscal year; or

	•	an amount determined by our board of directors.

The 2002 plan provides for grants of incentive stock options to our employees including officers and employee directors of our company, parent or subsidiaries and nonstatutory stock options to employees, consultants and nonemployee directors. The purposes of our 2002 plan are to attract and retain the best available personnel, to provide additional incentive to our employees, consultants and nonemployee directors and to promote the success of our business. At the request of the board of directors, the compensation committee administers our 2002 plan and determines, among other things, the optionees and the terms of options granted, including the exercise price, number of shares subject to the option and the exercisability thereof.

The term of the options granted under the 2002 plan is set forth in the option agreement. However, the term of an incentive stock option may not exceed 10 years and, in the case of an option granted to an optionee who owns more than 10% of the total combined voting power of all classes of stock of our company, parent or subsidiaries at the time of grant, the term of an option may not exceed five years. Options granted under the 2002 plan vest and become exercisable as set forth in each option agreement.

With respect to any optionee who owns more than 10% of the total combined voting power of all classes of stock of our company, parent or subsidiaries, the exercise price of any stock option granted must be at least 110% of the fair market value of our common stock on the grant

-86-

date. For all other employees, the exercise price may not be less than fair market value. However, for all employees, options may be granted with an exercise price of less than fair market value on the date of grant pursuant to a merger or other corporate transaction.

No incentive stock options may be granted to an optionee, which, when combined with all other incentive stock options becoming exercisable in any calendar year that are held by that person, would have an aggregate fair market value in excess of $100,000. In any fiscal year, we may not grant any employee options to purchase more than 1,000,000 shares or 4,000,000 shares in the case of an employee’s initial employment.

In the event of a merger of our company or a sale of substantially all of the assets of our company, any option that is not assumed or substituted by a successor will fully vest and will terminate upon completion of the transaction.

The 2002 stock option plan will terminate in May 2013, unless our board of directors terminates it sooner.

As of June 27, 2003, we had not granted any options nor issued any shares of common stock upon the exercise of options granted under our 2002 plan and 5,000,000 shares remain available for grant under our 2002 plan.

The 2002 plan will become effective only upon the effective date of a registration statement of a firm commitment underwritten initial public offering. Assuming the proposed acquisition is completed, we currently expect that the 2002 plan will not become effective.

2002 Director Option Plan

Our board of directors adopted our 2002 director option plan in May 2002 and amended it in May 2003. We have reserved a total of 250,000 shares of common stock for issuance under the 2002 director option plan, together with an annual increase in the number of shares of common stock reserved under the plan beginning on the first day of our fiscal year commencing July 3, 2004 equal to the lesser of:


	•	300,000 shares of common stock;

	•	0.2% of the outstanding shares of our common stock on the last day of the prior fiscal year; or

	•	an amount determined by the board of directors.

The option grants under the 2002 director option plan are automatic and nondiscretionary, and the exercise price of the options is 100% of the fair market value of our common stock on the grant date.

Only nonemployee directors are eligible for grants under our 2002 director option plan. The 2002 director option plan provides for an initial grant to a new nonemployee director of an option to purchase 50,000 shares of common stock. Subsequent to the initial grants, each nonemployee director will be automatically granted an option to purchase 20,000 shares of common stock on the first meeting of our board of directors after our annual meeting of stockholders. So long as that director has been a member of our board of directors for six months or more at the time of our annual meeting.

The term of the options granted under the 2002 director option plan is 10 years, but the options expire three months following the termination of the optionee’s status as a director or 12 months if the termination is due to death or disability. The grants will become exercisable at a rate of 25% of the shares subject to the grant after the first anniversary of the date of grant and 1/48th of such shares per month commencing thereafter.

-87-

In the event of a merger of the company or a sale of substantially all of the assets of the company, any option which is not assumed or substituted will fully vest and will terminate upon completion of the transaction.

The 2002 director option plan will terminate in May 2013, unless our board of directors terminates it sooner.

As of June 27, 2003, we had not granted any options nor issued any shares of common stock upon the exercise of options under our 2002 director option plan and 250,000 shares remain available for grant under our 2002 director option plan.

The 2002 director option plan will become effective only upon the effective date of a registration statement of a firm commitment underwritten initial public offering. Assuming the proposed acquisition is completed, we currently expect that the 2002 director option plan will not become effective.

Registered Retirement Savings Plan

Our regular full- and part-time employees in Canada are entitled to participate in a group registered retirement savings plan that we sponsor. This plan is established by contractual arrangement between participating employees and the Royal Bank of Canada, who operates the plan. The plan is registered under Section 146 of the Income Tax Act (Canada) and provides that employees may contribute, on a pre-tax basis, funds for investment on their behalf by Royal Bank of Canada. We contribute, on behalf of each participating employee, fifty cents for every dollar that the employee contributes to his or her plan account, up to an annual maximum of Canadian $2,500 or 6% of the employee’s annual salary, whichever is less. Employee participation in the plan is voluntary. We made matching contributions to the plan of an aggregate of Canadian $1.3 million in fiscal 2001, Canadian $1.5 million in fiscal 2002 and Canadian $1.7 million in fiscal 2003.

401(k) Plan

Our employees in the United States are eligible to participate in the Seagate Technology 401(k) plan, if they have attained the age of 21 and have completed one month of service with us. The Seagate Technology 401(k) plan excludes from participation employees of affiliated employers, employees subject to collective bargaining agreements and nonresident alien employees. The Seagate Technology 401(k) plan is intended to qualify under Sections 401(a), 401(m) and 401(k) of the Internal Revenue Code of 1986, as amended, and the Seagate Technology 401(k) plan trust is intended to qualify under Section 501(a) of the Internal Revenue Code. All contributions to the Seagate Technology 401(k) plan by eligible employees, and the investment earnings thereon, are not taxable to these employees until withdrawn and are 100% vested immediately. Our eligible employees may elect to reduce their current compensation up to the maximum statutorily prescribed annual limit, and to have these salary reductions contributed on their behalf to the Seagate Technology 401(k) plan. In connection with the proposed acquisition, our employees who participated in Seagate Technology’s 401(k) plan will be provided the opportunity to roll their Seagate Technology 401(k) plan interests into the Business Objects 401(k) plan, to the extent that the rollover is available under the terms of the Business Objects 401(k) plan and applicable law. After the closing of the proposed acquisition, our employees will no longer be eligible to make new contributions to Seagate Technology’s 401(k) plan but generally may maintain their existing balances in the Seagate Technology 401(k) plan if they so choose. We made matching contributions to the Seagate Technology 401(k) plan of an aggregate of $295,000 in fiscal 2001, $367,000 in fiscal 2002 and $426,000 in fiscal 2003.

-88-


	Limitations on Liability and Indemnification Matters

We have adopted provisions in our certificate of incorporation that limit the liability of our directors and executive officers for monetary damages for breach of their fiduciary duties to the maximum extent permitted by Delaware law. Under Delaware law, a certificate of incorporation may provide that directors of a corporation will not be personally liable for monetary damages for breach of their fiduciary duties as directors except liability for:


	•	any breach of their duty of loyalty to our company or our stockholders;

	•	acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law;

	•	unlawful payments of dividends or unlawful stock repurchases or redemptions as provided in Section 174 of the Delaware General Corporation Law; or

	•	any transaction from which the director derived an improper personal benefit.

The limits on a director’s or officer’s liability in our certificate of incorporation does not apply to liabilities arising under the federal securities laws and will not affect the availability of equitable remedies such as injunctive relief or rescission.

Our certificate of incorporation, together with our bylaws, provide that we must indemnify our directors and officers and may indemnify our other employees and agents to the fullest extent permitted by law. Our bylaws also permit us to secure insurance on behalf of any officer, director, employee or other agent for any liability arising out of his or her actions in that capacity, regardless of whether our bylaws would otherwise permit indemnification. We believe that the indemnification provisions of our certificate of incorporation and bylaws are necessary to attract and retain qualified persons as directors and officers. We also maintain directors’ and officers’ liability insurance.

We have entered and expect to continue to enter into agreements to indemnify our directors, executive officers and other employees as determined by the board of directors. These agreements provide for indemnification for related expenses including attorneys’ fees, judgments, fines and settlement amounts incurred by any of these individuals in any action or proceeding. We believe that these provisions and agreements are necessary to attract and retain qualified persons as our directors and executive officers. Messrs. Luczo, Roux, Thompson and Waite have entered into indemnification agreements with New SAC. In addition, Mr. Roux, one of our directors, has entered into an indemnification agreement with an affiliate of Silver Lake Partners. An affiliate of Silver Lake Partners also maintains directors’ and officers’ liability insurance that covers Mr. Roux’s membership on our board.

At present we are not aware of any pending litigation or proceeding involving any director, officer, employee or agent of our company in such person’s capacity with our company where indemnification will be required or permitted. We are also not aware of any threatened litigation or proceeding that might result in a claim for indemnification.

-89-

PRINCIPAL STOCKHOLDERS

The following table sets forth information known to us with respect to the beneficial ownership of our common stock as of June 27, 2003 by the following:


	•	each stockholder known by us to own beneficially more than 5% of our common stock;

	•	each of our named executive officers;

	•	each of our directors; and

	•	all directors and named executive officers as a group.

Except as otherwise noted below, the address of the beneficial owners is c/o Crystal Decisions, Inc., 895 Emerson Street, Palo Alto, California 94301.

We have determined beneficial ownership in accordance with the rules of the Securities and Exchange Commission. Except as otherwise indicated, we believe that the beneficial owners of the common stock listed below, based on the information furnished by these owners, have sole voting power and investment power with respect to these shares, subject to applicable community property laws. New SAC, affiliates of Silver Lake Partners, affiliates of Texas Pacific Group and affiliates of August Capital are parties to a shareholders agreement and other arrangements that result in these persons acting as a group with respect to all matters submitted to our stockholders. We have based our calculation of the percentage of beneficial ownership of 76,091,581 shares of common stock outstanding as of June 27, 2003.

In computing the number of shares of common stock beneficially owned by a person and the percent ownership of that person, we deemed outstanding shares of common stock subject to options held by that person that are currently exercisable or exercisable within 60 days of June 27, 2003. We did not deem these shares outstanding for purposes of computing the percent ownership of any other person.



		Shares of
		Common Stock
		Beneficially Owned

Name and Address of Beneficial Owner		Number		Percentage

New SAC(1)			75,001,000		98.6%
	c/o M&C Corporate Services Limited P.O. Box 309GT, Ugland House South Church Street George Town Grand Cayman, Cayman Islands
Affiliates of Silver Lake Partners, L.P.(2)			75,001,000		98.6
	c/o Silver Lake Partners, L.P. 2725 Sand Hill Road, Suite 150 Menlo Park, California 94025
TPG SAC Advisors III Corp.(3)			75,001,000		98.6
	c/o Texas Pacific Group 301 Commerce Street, Suite 3300 Fort Worth, Texas 76102
Affiliates of August Capital III, L.P.(4)			75,001,000		98.6
	c/o August Capital 2480 Sand Hill Road, Suite 101 Menlo Park, California 94025
Named Executive Officers and Directors:
Jonathan J. Judge			—		*
Eric Patel(5)			351,040		*
Anthony L. Wind(6)			301,123		*
Andrew L. Handford(7)			127,847		*

-90-



	Shares of
	Common Stock
	Beneficially Owned

Name and Address of Beneficial Owner	Number		Percentage

William G. Gibson(8)		383,332		*
Fred D. Anderson(9)		12,500		*
Robert L. Bailey		—		*
Justin T. Chang(10)		75,032,249		98.6
Gregory B. Kerfoot(11)		3,104,165		3.9
Stephen J. Luczo(12)		75,271,000		98.8
David J. Roux(13)		75,032,249		98.6
John W. Thompson(14)		31,249		*
Donald L. Waite(15)		75,051,000		98.6
All directors and executive officers as a group (13 persons)(16)		79,667,671		99.2


	*	Less than one percent.


	(1)	A wholly owned subsidiary of New SAC acquired 75,001,000 shares of our outstanding common stock in November 2000. Messrs. Luczo and Roux, in their capacities as directors of New SAC, and Mr. Waite, in his capacity as an officer of New SAC, may be deemed to have shared voting or dispositive power over these shares. Each of them disclaims this beneficial ownership.

	(2)	Includes 75,001,000 shares of our common stock beneficially owned by New SAC, over which affiliates of Silver Lake Partners, L.P. may be deemed, as a result of their ownership of approximately 31.8% of New SAC’s total outstanding shares, to have shared voting or dispositive power. The affiliates of Silver Lake Partners, L.P. are Silver Lake Partners Cayman, L.P., Silver Lake Investors Cayman, L.P. and Silver Lake Technology Investors Cayman, L.P. The sole general partner of each of Silver Lake Partners Cayman, L.P. and Silver Lake Investors Cayman, L.P. is Silver Lake Technology Associates Cayman, L.P. and the sole general partners of each of Silver Lake Technology Associates Cayman, L.P. and Silver Lake Technology Investors Cayman, L.P. is Silver Lake (Offshore) AIV GP LTD. The shareholders of Silver Lake (Offshore) AIV GP LTD are James A. Davidson, Glenn H. Hutchins, David J. Roux, Integral Capital Partners SLP LLC, Yolande Jun and Karl Schade. Ms. Jun and Mr. Schade are employees of an affiliate of Silver Lake Partners, L.P. All persons identified above disclaim beneficial ownership of these shares.

	(3)	Includes 75,001,000 shares of our common stock beneficially owned by New SAC, over which affiliates of TPG SAC Advisors III Corp. may be deemed, as a result of their ownership of approximately 22.1% of New SAC’s total outstanding shares, to have shared voting or dispositive power. TPG SAC Advisors III Corp. is the sole general partner of TPG SAC GenPar, L.P., which is the sole general partner of SAC Investments, L.P. The shareholders of TPG SAC Advisors III Corp. are David Bonderman, James G. Coulter, William S. Price, Justin T. Chang and John Marren. Each of them, however, disclaims beneficial ownership of these shares, except to extent of his pecuniary interest therein.

	(4)	Includes 75,001,000 shares of our common stock beneficially owned by New SAC, over which affiliates of August Capital III, L.P., may be deemed, as a result of their ownership of 11.4% of New SAC’s outstanding shares, to have shared voting or dispositive power. The members of August Capital Management III, L.L.C. may be deemed to have shared voting or dispositive power over those shares. August Capital Management III, L.L.C. is the general partner of August Capital III, L.P. The members of August Capital Management III, L.L.C. are Andrew S. Rapaport, John Johnston, David F. Marquardt and Andrew Anker. Each of them, however, disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest therein.

	(5)	Includes 351,040 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

	(6)	Includes 301,123 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

	(7)	Includes 127,847 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

	(8)	Includes 383,332 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

	(9)	Includes 12,500 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

-91-


(10)	Represents 75,001,000 shares of common stock beneficially owned by New SAC to which Mr. Chang may be deemed, in his capacity as a principal of Texas Pacific Group, to have shared voting or dispositive power. Includes 31,249 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003. TPG SAC Advisors III Corp., which owns approximately 22.1% of New SAC’s total outstanding shares, is the sole general partner of TPG SAC GenPar, L.P., which is the sole general partner of SAC Investments, L.P. Mr. Chang is also a shareholder of TPG SAC Advisors III Corp., which is the sole general partner of TPG SAC GenPar, L.P., which is the sole general partner of SAC Investments, L.P., which owns approximately 22.1% of New SAC’s total outstanding shares. Mr. Chang disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest therein.

(11)	Includes 2,904,165 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003. Mr. Kerfoot also owns 170,000 shares of New SAC, representing 1.5% of New SAC’s total outstanding shares.

(12)	At June 27, 2003, we held repurchase rights on 12,917 shares. Also, includes 95,000 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003. Includes 75,001,000 shares of common stock beneficially owned by New SAC to which Mr. Luczo may be deemed, in his capacity as the chief executive officer and director of New SAC, to have shared voting or dispositive power. Mr. Luczo disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest therein. Mr. Luczo owns 556,904 shares of New SAC, representing 4.9% of New SAC’s total outstanding shares.

(13)	Represents 75,001,000 shares of common stock beneficially owned by New SAC to which Mr. Roux may be deemed, in his capacity as a director of New SAC, to have shared voting or dispositive power. Mr. Roux disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest therein. Includes 31,249 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003.

(14)	Includes 4,166 shares of common stock that may be acquired upon the exercise of stock options exercisable within 60 days after June 27, 2003. Mr. Thompson owns 13,000 shares of New SAC, representing 0.1% of New SAC’s total outstanding shares.

(15)	At June 27, 2003, we held repurchase rights on 4,168 shares. Also includes 75,001,000 shares of common stock beneficially owned by New SAC to which Mr. Waite may be deemed, in his capacity as an officer of New SAC, to have shared voting or dispositive power. Mr. Waite disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest therein. Mr. Waite owns 124,738 shares of New SAC, representing 1.1% of New SAC’s total outstanding shares.

(16)	See notes 2 through 15.

-92-

OUR RELATIONSHIPS AND ARRANGEMENTS WITH

NEW SAC, SEAGATE TECHNOLOGY, OUR OFFICERS AND OUR DIRECTORS

Transactions with Seagate Technology

In December 2000, we signed a software license agreement with Old Seagate, whose obligations were assigned to Seagate Technology. Under the terms of the license agreement, we granted Seagate Technology a non-exclusive, non-transferable, perpetual license to use certain business intelligence products and receive related maintenance and support services for one year. The total value of the license agreement was $1.6 million. The license agreement was priced at an approximate 50% discount to our established list price. We recognized $1.5 million of the revenues from the license agreement in fiscal 2001 and the remaining $151,000 in fiscal 2002. We also earned consulting revenues of $327,000 in fiscal 2001 and $30,000 in fiscal 2002.

The maintenance and support services related to the license agreement were renewed for one year during the three months ended December 28, 2001 and for an additional year in the three months ended March 28, 2003. Revenues from maintenance and support services are being recognized ratably over the term of the contract, which is one year. We recognized $282,000 in fiscal 2002 and $455,000 in fiscal 2003 in connection with these maintenance and support services. At June 27, 2003, there were no amounts in accounts receivable due from Seagate Technology as a result of the renewal of maintenance and support services.

Historically, Old Seagate and Seagate Technology, either directly or indirectly, provided substantial administrative and financial services to us under a general services agreement between Seagate Software Holdings and Old Seagate dated June 28, 1997. During fiscal 2001, the general services agreement was replaced by the following agreements between us and Seagate Technology and its affiliates: a corporate services agreement, a payroll services agreement and a management services agreement. Under substantially the same terms as the general services agreement, Seagate Technology and its affiliates continued to provide various cash management, taxation, administrative, accounting and similar corporate and managerial services as requested by us. Seagate Software Holdings contributed its rights, and we assumed Seagate Software Holdings’ obligations under the general services agreement in connection with the asset contribution in fiscal 2000. Seagate Technology assumed Old Seagate’s rights and obligations under the general services agreement in connection with the closing of the November 2000 transactions.

For various corporate services performed on our behalf, Old Seagate and Seagate Technology charged us an aggregate of $1.2 million in fiscal 2001 and Seagate Technology charged us an aggregate of $865,000 in fiscal 2002 and an aggregate of $348,000 in fiscal 2003. The amounts we paid to Old Seagate and Seagate Technology represented a reasonable estimate of Old Seagate or Seagate Technology’s direct and indirect costs incurred in performing services for us. The cost allocated to us was intended to be on a basis no less favorable than what we could obtain from an unaffiliated third party. We have audit rights with respect to the computation and analysis of service fees pursuant to the general services agreement and the agreements that replaced the general services agreement in fiscal 2001.

In December 2002, we paid a non-recurring termination fee of $625,000 to Seagate Technology for the benefit of New SAC related to a previous consulting and advisory contract.

Additionally, on July 4, 2000, we signed a revolving loan agreement with Seagate Technology on substantially the same terms and conditions as the prior agreement, which was dated July 4, 1998, between Seagate Software Holdings and Seagate Technology. In connection with the asset contribution, Seagate Software Holdings’ rights and obligations under the 1998 intercompany revolving loan agreement were contributed to and assumed by us. Under the revolving loan agreement, Seagate Technology financed some of our working capital requirements. The revolving loan agreement provided for maximum borrowings of up to

-93-

$60.0 million and expired on July 4, 2001. On July 4, 2001, we renewed this revolving loan agreement with Seagate Technology. The July 4, 2001 revolving loan agreement provided for maximum borrowings of up to $15.0 million and expired on July 4, 2002. We did not renew the revolving loan agreement and it expired on July 4, 2002.

We had no receivables from Seagate Technology as of June 28, 2002 or June 27, 2003 under the revolving loan agreement. Borrowings from Old Seagate and Seagate Technology were used primarily to fund our operating activities. During fiscal 2001, there were $4.8 million of net repayments under the revolving loan agreement. In addition during fiscal 2001, Seagate Technology repaid $31.0 million of the loan receivable under the revolving loan agreement. During fiscal 2002, Seagate Technology made $3.4 million of net repayments under the revolving loan agreement. There were no borrowings from Seagate Technology or repayments to Seagate Technology during fiscal 2003.

We were included in the consolidated federal and certain combined and consolidated foreign and state income tax returns of Old Seagate until November 22, 2000. Old Seagate and Seagate Software Holdings entered into a tax allocation agreement dated April 4, 1996 pursuant to which we computed hypothetical tax returns as if we were not joined in consolidated or combined returns with Old Seagate and assuming the maximum marginal federal corporate income tax rate. Generally, we were required to pay Old Seagate the positive amount of any hypothetical taxes. If the hypothetical tax returns showed entitlement to refunds, including any refunds attributable to a carryback, then Old Seagate would pay us the amount of any refunds. The amounts relating to the tax allocation agreement were included in the net intercompany revolving loan balance. The tax allocation agreement terminated upon the closing of the November 2000 transactions.

We entered into a state tax allocation agreement with several New SAC affiliates effective as of November 23, 2000. Under the terms of the state tax allocation agreement, each entity that is included in any state unitary and combined return with the other New SAC affiliates must compute hypothetical tax returns, with certain modifications, as if the entity were not included in combined returns with the other New SAC affiliates. Each entity must pay the positive amount of any such hypothetical taxes. If the hypothetical tax returns show entitlement to refunds, including any refunds attributable to carrybacks, then the other New SAC affiliates will pay the entitled entities the amount of such refunds within 30 days of the close of the fiscal year in which the entitled entities otherwise would have been able to utilize the net operating losses or tax credits on a separate return filing basis. We have not been included in any state unitary and combined return with the other New SAC affiliates since June 30, 2001. As of June 27, 2003, there were no tax-related receivables due to us from certain New SAC affiliates.

We occupy two facilities leased by Seagate Technology for which we pay Seagate Technology fair value rent and related costs in aggregate of approximately $340,000 per year. One of the subleases is expected to end in September 2003.

Transactions with VERITAS

VERITAS and a subsidiary of VERITAS Software Corporation entered into a three-year cross license and original equipment manufacturer agreement with Crystal Decisions, Corp., a wholly owned subsidiary, on May 28, 1999. Messrs. Luczo and Kerfoot were members of the board of directors of VERITAS at that time. The cross license agreement provided for the licensing of certain products between the parties. We recognized no revenues from VERITAS in fiscal 2001, fiscal 2002 or fiscal 2003.

On June 21, 2002, the cross license agreement was terminated and we entered into two software license and services agreements with VERITAS Software Global Corporation. Messrs. Luczo and Roux were members of the board of directors of VERITAS at that time. Under one of the agreements, VERITAS granted us a perpetual, irrevocable, non-exclusive, non-transferable, worldwide license to use given products in specified amounts, solely in support of

-94-

our internal business operations. The software license agreement provided for the purchase of annual maintenance and support, which was calculated as a percentage of the actual list price of the licensed software. In July 2002, we recorded approximately $622,000 as a prepaid expense related to the annual maintenance and support contract, which was being expensed ratably in fiscal 2003. In July 2003, the maintenance and support agreement was renewed for selected products of the software and we recorded approximately $111,000 as a prepaid expense, which is being expensed ratably in fiscal 2004. In a separate agreement, we granted VERITAS a perpetual software license to use given products in specified amounts and 18 months of maintenance and support services for no consideration. The fair value of the license and maintenance and support services was approximately $126,000. We recognized no revenues under this agreement.

Sale of Seagate Technology

Our majority stockholder is New SAC, an exempted limited liability company organized under the laws of the Cayman Islands. New SAC was formed by affiliates of Silver Lake Partners, Texas Pacific Group, August Capital, J.P. Morgan Partners LLC, investment partnerships of which the general partner, managing general partner or investment manager is affiliated with Goldman, Sachs & Co. and other investors.

Prior to November 22, 2000, we were a majority owned subsidiary of Seagate Software Holdings, a Delaware corporation and wholly owned subsidiary of Old Seagate.

We became an indirect subsidiary of New SAC on November 22, 2000 when Seagate Software (Cayman) Holdings acquired 75,001,000 shares, or 99.7% of our common stock outstanding on that date, under the terms of a stock purchase agreement with Old Seagate and Seagate Software Holdings. Upon completion of the transaction, New SAC purchased all of the operating assets of Old Seagate and its consolidated subsidiaries for cash and borrowings of $1.84 billion, including transaction costs of $25.0 million. This included Old Seagate’s rigid disc drive, storage area network, removable tape storage solutions businesses and operations, our common stock, and certain cash balances, but excluded the approximately 128 million shares of VERITAS common stock then held by Seagate Software Holdings and certain of Old Seagate’s equity investments, which were subsequently transferred to VERITAS through a merger of a wholly owned subsidiary of VERITAS into Old Seagate.

Messrs. Luczo, Kerfoot and Waite, who are members of our board of directors, each invested in the equity component of the financing for the November 2000 transaction with New SAC and each is a shareholder of New SAC. Mr. Luczo and Mr. Waite also participated in the financing of the transaction through the roll-over of a portion of their outstanding stock and options in Old Seagate to equity interests in New SAC and deferred compensation in a subsidiary of New SAC.

In addition, Mr. Luczo and Mr. Waite entered into employment agreements with Seagate Technology (US) Holdings, Inc. Each employment agreement has a three-year term, subject to automatic successive one-year renewals thereafter. Under the employment agreements, Mr. Luczo was appointed and serves as chief executive officer of New SAC and Seagate Technology, and Mr. Waite was appointed and serves as executive vice president and chief administrative officer of New SAC, Seagate Technology and Seagate Software (Cayman) Holdings, as well as the president and chief operating officer of Certance Holdings. Mr. Luczo also became a director of New SAC and Seagate Technology and Certance Holdings and chief executive officer, president and chief operating officer of Seagate Software (Cayman) Holdings.

Messrs. Luczo, Kerfoot and Waite also received shares of VERITAS common stock and cash to the extent of their outstanding common stock and options in Old Seagate, net of any amounts rolled over into equity and deferred compensation in New SAC and its affiliates. The per

-95-

share amounts paid to these board members were the same as the amounts paid to other holders of Old Seagate common stock.

In connection with the November 2000 transactions, New SAC and its affiliates, including us, agreed to assume and indemnify VERITAS and its affiliates for substantially all liabilities arising in connection with Old Seagate’s and our operating assets and for selected tax liabilities. In return, VERITAS, Old Seagate and their affiliates agreed to indemnify New SAC and its affiliates, including us, for certain liabilities, including all taxes of Old Seagate for which New SAC and its affiliates are not obligated to indemnify VERITAS and its affiliates. VERITAS deposited $150 million in an escrow account. This amount will reduce these tax liabilities, including those of our company and our subsidiaries. To the extent any part of the $150 million is not utilized to satisfy these tax liabilities, it will be paid to the former stockholders of Old Seagate.

In July 2002, we entered into a reimbursement agreement with Seagate Technology and its affiliates which allocates the respective liabilities and obligations of the parties under the indemnification agreement. Under the reimbursement agreement, if we and Seagate Technology became obligated to indemnify VERITAS or Old Seagate under the indemnification agreement, a subsidiary of Seagate Technology will be responsible for the first $125 million of the tax liabilities. Any amount in excess of the first $125 million will be allocated pro rata in accordance with the portion of the purchase price allocated to each entity in connection with the November 2000 transaction among various subsidiaries and affiliates Seagate Technology and us. For indemnification obligations other than tax liabilities, the parties agreed that the responsible entity will reimburse any entity that satisfies the obligation on its behalf.

In connection with the agreement and plan of merger that we entered into on July 18, 2003 with Business Objects, we agreed to use our reasonable efforts to obtain from VERITAS a written release from our obligations to indemnify VERITAS for matters arising prior to the November 2000 transaction.

In addition, on July 18, 2003, New SAC entered into a letter agreement with us whereby New SAC agreed to reimburse us for any claims arising prior to March 31, 2006 and related to tax matters under the reimbursement agreement or the indemnification agreement. The letter agreement will become effective only upon the closing of the proposed acquisition of our company by Business Objects and will not be of any force or effect if the proposed acquisition is not completed.

New SAC Shareholders Agreement

As of the date of the closing of the November 2000 transactions, our parent company, New SAC, entered into a shareholders agreement with its shareholders, certain members of our board of directors and specified members of Seagate Technology’s management. The New SAC shareholders agreement will terminate in the event that 50% or more of New SAC’s shares are sold or distributed to the public or are actively traded on a national securities exchange.


	*Corporate Governance*

New SAC’s board of directors consists of nine members, three of whom are designated by Silver Lake Partners, two of whom are designated by Texas Pacific Group, one of whom is an executive officer of New SAC whose appointment is reasonably acceptable to a majority of the directors, one of whom is an independent director proposed by Silver Lake Partners, approved by Texas Pacific Group and reasonably acceptable to a majority of the directors, one of whom is the chief executive officer of New SAC and one of whom is a director elected pursuant to the provisions of New SAC’s governing documents. The consent of at least seven members of New SAC’s board of directors is required before New SAC may voluntarily commence a bankruptcy proceeding, enter into a material business combination, sell a material amount of assets, enter into a material transaction with some of the shareholders of New SAC or any of its affiliates,

-96-

authorize, issue or sell equity securities or options or warrants to purchase equity securities, pay dividends or redeem equity securities or amend its memorandum and articles of association. Accordingly, our ability to engage in some transactions requiring stockholder approval will effectively be limited without the consent of New SAC shareholders. In addition, the consent of eight directors is required to increase or decrease the size of New SAC’s board, and the consent of seven directors is required for the exercise of the drag-along rights described below, and the consent of at least five directors, with no Seagate Technology management directors participating, is required to terminate the chief executive officer of New SAC or appoint his successor.

Preemptive Rights

The parties to the New SAC shareholders agreement have preemptive rights allowing them to acquire for cash, in proportion to their respective shareholdings in New SAC, additional securities proposed to be issued and sold by New SAC, excluding shares issued upon the exercise of outstanding options granted under employee benefit plans or similar arrangements. If a New SAC shareholder fails to exercise that shareholder’s preemptive rights, New SAC has the right to sell these additional securities.

Transfer Restrictions; Tag-Along Rights; Drag-Along Rights

No party to the New SAC shareholders agreement is permitted to sell, transfer or otherwise dispose of any of New SAC’s shares until the earlier of November 22, 2003 or 180 days after New SAC’s initial public offering without the prior consent of both Silver Lake Partners and Texas Pacific Group, subject to specific exceptions. After the earlier of November 22, 2003 or 180 days after New SAC’s initial public offering, each New SAC shareholder subject to the agreement will have a right of first offer to acquire any New SAC shares that another New SAC shareholder to the agreement proposes to sell or otherwise transfer, and any third party buyer will be subject to approval of New SAC’s board of directors, excluding those directors affiliated with the transferring shareholder. In addition, each New SAC shareholder and member of Seagate Technology management who is a party to the New SAC shareholder’s agreement has tag-along rights, which are the rights to include a proportionate number of shares, on the same terms and conditions, in any sale by another party to the agreement to a third party. Beginning after the earlier of November 22, 2003 or 180 days after New SAC’s initial public offering, any New SAC shareholder holding a majority of the outstanding shares of New SAC will also have drag-along rights, meaning that if the shareholder receives an offer from a third party to purchase a majority of New SAC’s outstanding shares or enter into a business combination, the shareholder will have the right to cause New SAC’s other shareholders to join in the sale or business combination on the same terms and conditions.

Registration Rights

Subject to limitations specified in the New SAC shareholders agreement, New SAC agreed to include New SAC shares held by the New SAC shareholders in any public offering, other than New SAC’s initial public offering by granting:


	•	to each shareholder to the agreement unlimited rights to participate in an offering initiated by New SAC;

	•	to all shareholders holding at least 20% of New SAC’s outstanding shares three demand registrations; and

	•	to any single shareholder holding at least 10% of New SAC’s outstanding shares one demand registration right with respect to that shareholder.

In addition, subject to certain conditions, all New SAC shareholders may require New SAC to register New SAC shares they hold on Form S-3 without limits to the number of those

-97-

registrations. New SAC agreed to pay all registration expenses relating to these registrations and to indemnify the selling shareholders.

Distribution Upon Initial Public Offering of Certain Subsidiaries; New Shareholders Agreement

At any time 190 days after the initial public offering of the shares of designated subsidiaries of New SAC, Silver Lake Partners or Texas Pacific Group, or both, can require that New SAC distribute to its shareholders the remaining shares New SAC holds of the newly public subsidiary’s stock. Upon the distribution of a newly public subsidiary’s shares, the newly public subsidiary is required to enter into a new agreement with the New SAC shareholders, on substantially the same terms as the New SAC shareholders agreement. In connection with our proposed acquisition by Business Objects, Silver Lake Partners and Texas Pacific Group have agreed not to exercise this right in the future with respect to the combined company. Instead, New SAC, New SAC’s shareholders, certain Seagate Technology officers and some of our directors have entered into a new agreement with Business Objects that will only be effective upon the closing of the proposed acquisition.

-98-

Stock and Option Issuances to Our Officers and Directors

Since our inception we have issued the following options to our named executive officers and directors and they have exercised options to acquire our common stock as follows:


		Number of					Number of
		Shares					Shares
		Subject to		Exercise			Acquired			Aggregate
	Date of	Option		Price Per		Date of	Upon			Exercise
Name	Grant	Grant		Share		Exercise	Exercise			Price

Jonathan J. Judge	11/19/02		2,000,000	$	5.50	—		—			—
Gregory B. Kerfoot	11/18/99		1,000,000	$	4.00	03/06/02		200,000		$	800,000
	05/19/00		2,000,000	$	4.00	—		—			—
	11/13/01		500,000	$	4.25	—		—			—
William G. Gibson	11/20/00		400,000	$	4.00	—		—			—
	11/13/01		200,000	$	4.25	—		—			—
	11/19/02		90,000	$	5.50	—		—			—
Eric Patel	11/18/99		250,000	$	4.00	—		—			—
	11/20/00		100,000	$	4.00	—		—			—
	11/13/01		100,000	$	4.25	—		—			—
	11/19/02		56,250	$	5.50	—		—			—
Anthony L. Wind	11/18/99		250,000	$	4.00	—		—			—
	11/20/00		50,000	$	4.00	—		—			—
	11/13/01		57,000	$	4.25	—		—			—
	11/19/02		56,250	$	5.50	—		—			—
Andrew L. Handford	11/18/99		100,000	$	4.00	—		—			—
	11/20/00		27,000	$	4.00	—		—			—
	11/13/01		28,125	$	4.25	—		—			—
	11/19/02		100,000	$	5.50	—		—			—
Fred D. Anderson	08/22/02		50,000	$	5.50	—		—			—
	05/12/03		20,000	$	8.00	—		—			—
Robert L. Bailey	05/12/03		50,000	$	8.00	—		—			—
Justin T. Chang	05/18/01		50,000	$	4.00	—		—			—
	05/12/03		20,000	$	8.00	—		—			—
Stephen J. Luczo	11/18/99		100,000	$	4.00	—		—			—
	11/18/99		175,000	$	4.00	09/01/00		175,000	(1)	$	700,000
	05/12/03		20,000	$	8.00	—		—			—
David J. Roux	05/18/01		50,000	$	4.00	—		—			—
	05/12/03		20,000	$	8.00	—		—			—
John W. Thompson	05/18/01		50,000	$	4.00	05/07/03		27,083		$	108,332
	05/12/03		20,000	$	8.00	—		—			—
Donald L. Waite	11/18/99		50,000	$	4.00	09/01/00		50,000	(2)	$	200,000
	05/12/03		20,000	$	8.00	—		—			—


(1)	As of June 27, 2003, we held the right to repurchase 12,917 of the 175,000 shares. Our repurchase right lapsed for 43,750 shares on October 22, 2000 and thereafter lapses at a rate of 1/48th per month of the shares subject to the option.

(2)	As of June 27, 2003, we held the right to repurchase 4,168 of the 50,000 shares. Our repurchase right lapsed for 12,500 shares on October 22, 2000 and thereafter lapses at a rate of 1/48th per month of the shares subject to the option.

-99-

DESCRIPTION OF CAPITAL STOCK

General

We have 150,000,000 shares of $0.001 par value per share common stock authorized in our certificate of incorporation. We do not have any authorized preferred stock.

Common Stock

As of June 27, 2003, we had 76,091,581 shares of common stock outstanding that were held of record by approximately 265 stockholders.

The holders of common stock are entitled to one vote per share on all matters to be voted upon by the stockholders. Subject to preferences that may be applicable to any outstanding preferred stock, the holders of common stock are entitled to receive ratably any dividends that may be declared from time to time by the board of directors out of funds legally available for that purpose. In the event of our liquidation, dissolution or winding up, the holders of common stock are entitled to share ratably in all assets remaining after payment of liabilities, subject to prior distribution rights of preferred stock then outstanding. The common stock has no preemptive or conversion rights or other subscription rights. There are no redemption or sinking fund provisions applicable to the common stock.

Anti-Takeover Effects of Some Provisions of Delaware Law

Certain provisions of Delaware law and our certificate of incorporation and bylaws could make the acquisition of our company through a tender offer, a proxy contest or other means more difficult and could make the removal of incumbent officers and directors more difficult. We expect these provisions to discourage certain types of coercive takeover practices and inadequate takeover bids and to encourage persons seeking to acquire control of our company to first negotiate with our board of directors. We believe that the benefits provided by our ability to negotiate with the proponent of an unfriendly or unsolicited proposal outweigh the disadvantages of discouraging these proposals. We believe the negotiation of an unfriendly or unsolicited proposal could result in an improvement of its terms.

Anti-Takeover Effects of Certain Provisions of Our Charter Documents

Under Delaware law, a special meeting of stockholders may be called by the board of directors or by any other person authorized to do so in the certificate of incorporation or the bylaws. Our certificate of incorporation and bylaws provide that only a majority of our board of directors, the chairman of the board, the chief executive officer or president can call a special meeting of stockholders. Because our stockholders do not have the right to call a special meeting, a stockholder could not force stockholder consideration of a proposal over the opposition of the board of directors by calling a special meeting of stockholders prior to the time a majority of the board of directors believed or the chief executive officer believed the matter should be considered or until the next annual meeting provided that the requestor met the notice requirements. The restriction on the ability of stockholders to call a special meeting means that a proposal to replace the board also could be delayed until the next annual meeting.

-100-

LEGAL MATTERS

The validity of the common stock which we are offering to repurchase hereby will be passed upon for us by Wilson Sonsini Goodrich & Rosati, Professional Corporation, Palo Alto, California. Investment partnerships comprised of members of and persons associated with Wilson Sonsini Goodrich & Rosati own an interest representing less than 1% of the capital commitments of Silver Lake Partners.

EXPERTS

Ernst & Young LLP, independent auditors, have audited our consolidated financial statements and schedules as of June 28, 2002 and June 27, 2003 and each of the three years in the period ended June 27, 2003, as set forth in their reports. We have included our consolidated financial statements and schedules in this Registration Statement in reliance on Ernst & Young LLP’s reports, given on their authority as experts in accounting and auditing.

WHERE YOU CAN FIND ADDITIONAL INFORMATION

We have filed with the Securities and Exchange Commission, or SEC, a registration statement on Form S-1 under the Securities Act with respect to the common stock outstanding and underlying the options we are offering to repurchase hereby. This document does not contain all of the information set forth in the registration statement and the exhibits and schedules filed as part of the registration statement. For further information with respect to us, our common stock and the options to purchase common stock, we refer you to the registration statement and the exhibits and schedules filed as a part of the registration statement. Statements contained in this document concerning the contents of any contract or any other document are not necessarily complete. If a contract or document has been filed as an exhibit to the registration statement, we refer you to the copy of the contract or document that has been filed. Each statement in this document relating to a contract or document filed as an exhibit is qualified in all respects by the filed exhibit. The reports and other information we file with the SEC can be read and copied at the SEC’s Public Reference Room at 450 Fifth Street, N.W., Washington D.C. 20549. Copies of these materials can be obtained at prescribed rates from the Public Reference Section of the SEC at the principal offices of the SEC, 450 Fifth Street, N.W., Washington D.C. 20549. You may obtain information regarding the operation of the public reference room by calling 1(800) SEC-0330. The SEC also maintains a web site (http://www.sec.gov) that contains reports, proxy and information statements and other information regarding issuers that file electronically with the SEC.

We are subject to the information and periodic reporting requirements of the Securities Exchange Act and, in accordance therewith, file periodic reports, proxy statements and other information with the SEC. These periodic reports, proxy statements and other information are available for inspection and copying at the SEC’s public reference rooms and the web site of the SEC referred to above. Our Internet address is http://www.crystaldecisions.com.

We provide our stockholders with annual reports containing, among other information, financial statements audited by an independent public accounting firm and we make available to our stockholders quarterly reports containing unaudited financial data for the first three quarters of each fiscal year. We also intend to furnish other reports as we may determine or as required by law.

-101-

PROVISIONS OF THE CALIFORNIA CORPORATE SECURITIES LAW OF 1968, AS AMENDED


§25507(b).	*Failure to Qualify Securities.*

(b) No buyer may commence an action under Section 25503 (or Section 25504 or Section 25504.1 insofar as they relate to that section) if, before suit is commenced, such buyer shall have received a written offer approved as to form by the commissioner (1) stating the respect in which liability under such section may have arisen, (2) offering to repurchase the security for a cash price payable upon delivery of the security or offering to pay the buyer an amount in cash equal in either case to the amount recoverable by the buyer in accordance with Section 25503, or, offering to rescind the transaction by putting the parties back in the same position as before the transaction, (3) providing that such offer may be accepted by the buyer at any time within a specified period of not less than 30 days after the date of receipt thereof unless rejected earlier during such period by the buyer, (4) setting forth the provisions of this subdivision (b), and (5) containing such other information as the commissioner may require by rule or order, and such buyer shall have failed to accept such offer in writing within the specified period after receipt thereof.


§25503.	*Rescission or Damages for Failure to Qualify Securities.*

Any person who violates Section 25110, 25130 or 25113, or a condition of qualification under Chapter 2 (commencing with Section 25110) of this part, imposed pursuant to Section 25141, or an order suspending trading issued pursuant to Section 25219, shall be liable to any person acquiring from him the security sold in violation of such section, who may sue to recover the consideration he paid for such security with interest thereon at the legal rate, less the amount of any income received therefrom, upon the tender of such security, or for damages, if he no longer owns the security, or if the consideration given for the security is not capable of being returned. Damages, if the plaintiff no longer owns the security, shall be equal to the difference between (a) his purchase price plus interest at the legal rate from the date of purchase and (b) the value of the security at the time it was disposed of by the plaintiff plus the amount of any income received therefrom by the plaintiff.

Damages, if the consideration given for the security is not capable of being returned, shall be equal to the value of that consideration plus interest at the legal rate from the date of purchase, provided the security is tendered; and if the plaintiff no longer owns the security, damages in such case shall be equal to the difference between (a) the value of the consideration given for the security plus interest at the legal rate from the date of purchase and (b) the value of the security at the time it was disposed of by the plaintiff plus the amount of any income received therefrom by the plaintiff. Any person who violates Section 25120 or a condition of qualification under Chapter 3 (commencing with Section 25120) of this part imposed pursuant to Section 25141, shall be liable to any person acquiring from him the security sold in violation of such section who may sue to recover the difference between (a) the value of the consideration received by the seller and (b) the value of the security at the time it was received by the buyer, with interest thereon at the legal rate from the date of purchase. Any person on whose behalf an offering is made and any underwriter of the offering, whether on a best efforts or a firm commitment basis, shall be jointly and severally liable under this section, but in no event shall any underwriter (unless such underwriter shall have knowingly received from the issuer for acting as an underwriter some benefit, directly or indirectly, in which all other underwriters similarly situated did not share in proportion to their respective interest in the underwriting) be liable in any suit or suits authorized under this section for damages in excess of the total price at which the securities underwritten by him and distributed to the public were offered to the public. Any tender specified in this section may be made at any time before entry of judgment. No person shall be liable under this section for violation of Section 25110, 25120 or 25130 if the sale of the security is qualified prior to the payment or receipt of any part of the consideration for the

-102-

security sold, even though an offer to sell or a contract of sale may have been made or entered into without qualification.


§25504.	*Joint and Several Liability of Principals and Agents.*

Every person who directly or indirectly controls a person liable under Section 25501 or 25503, every partner in a firm so liable, every principal executive officer or director of a corporation so liable, every person occupying a similar status or performing similar functions, every employee of a person so liable who materially aids in the act or transaction constituting the violation, and every broker-dealer or agent who materially aids in the act or transaction constituting the violation, are also liable jointly and severally with and to the same extent as such person, unless the other person who is so liable had no knowledge of or reasonable grounds to believe in the existence of the facts by reason of which the liability is alleged to exist.

-103-

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


	Page

Report of Ernst & Young LLP, Independent Auditors		F-2
Consolidated Balance Sheets as at June 28, 2002 and June 27, 2003		F-3
Consolidated Statement of Operations for the fiscal years ended June 29, 2001, June 28, 2002 and June 27, 2003		F-4
Consolidated Statements of Stockholders’ Equity for the fiscal years ended June 29, 2001, June 28, 2002 and June 27, 2003		F-5
Consolidated Statements of Cash Flows for the fiscal years ended June 29, 2001, June 28, 2002 and June 27, 2003		F-6
Notes to Consolidated Financial Statements		F-7

F-1

REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

To the Board of Directors and Stockholders of

Crystal Decisions, Inc.:

We have audited the accompanying consolidated balance sheets of Crystal Decisions, Inc., as of June 28, 2002 and June 27, 2003 and the related consolidated statements of operations, stockholders’ equity and cash flows for each of the three years in the period ended June 27, 2003. These consolidated financial statements are the responsibility of Crystal Decisions, Inc.’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Crystal Decisions, Inc. at June 28, 2002 and June 27, 2003 and the consolidated results of its operations and its cash flows for each of the three years in the period ended June 27, 2003, in conformity with accounting principles generally accepted in the United States.


	/s/ ERNST & YOUNG LLP

Vancouver, Canada

July 18, 2003

F-2

CRYSTAL DECISIONS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)


			June 28,		June 27,
			2002		2003

ASSETS (notes 14 and 15)
Current assets:
	Cash and cash equivalents (note 4)		$	71,451	$	99,823
	Short-term investments (note 4)			—		4,880
	Restricted cash (note 5)			—		2,019
	Accounts receivable, net of allowance of $2,148 and $2,560, respectively			40,391		51,436
	Income taxes receivable			1,048		77
	Inventories, net			607		515
	Deferred tax assets (note 11)			—		10,229
	Prepaid and other current assets (notes 3 and 11)			5,748		10,635

		Total current assets		119,245		179,614
Property and equipment, net (note 6)				15,901		24,817
Deferred tax assets (note 11)				—		1,052
Other non-current assets (note 11)				1,700		—
Long-term investments (note 4)				—		3,215

		Total assets	$	136,846	$	208,698

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
	Accounts payable (note 8)		$	14,518	$	17,464
	Accrued employee compensation			13,066		20,267
	Accrued expenses (note 3)			11,842		15,217
	Deferred revenues			38,895		48,245
	Income taxes payable			14,498		28,659

		Total current liabilities		92,819		129,852
Deferred tax liabilities (note 11)				583		1,284
Deferred revenues				1,992		1,806

		Total liabilities		95,394		132,942
Commitments and contingencies (notes 2, 3, 8, 14, 15, 17, 18 and 19)

Stockholders’ equity:
Common stock — 150,000,000 shares authorized; issued and outstanding — 75,863,896 and 76,091,581 at $0.001 par value per share, respectively				76		76
Additional paid-in capital				34,814		35,771
Retained earnings				6,438		39,893
Accumulated other comprehensive income (note 3)				124		16

		Total stockholders’ equity		41,452		75,756

		Total liabilities and stockholders’ equity	$	136,846	$	208,698

See accompanying notes.

F-3

CRYSTAL DECISIONS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)



			Fiscal Years Ended

			June 29,			June 28,			June 27,
			2001			2002			2003

			(note 2)
Revenues:
	Licensing (note 8)		$	107,028		$	140,009		$	185,532
	Maintenance, support and services (note 8)			60,694			77,161			101,976

		Total revenues		167,722			217,170			287,508
Cost of revenues:
	Licensing			5,504			4,993			5,617
	Maintenance, support and services			41,996			46,377			56,313
	Amortization of developed technologies			3,050			5,078			—

		Total cost of revenues		50,550			56,448			61,930

Gross profit				117,172			160,722			225,578
Operating expenses:
	Sales and marketing			73,888			94,449			108,470
	Research and development			29,236			30,515			41,924
	General and administrative (note 8)			15,465			18,464			29,434
	Amortization of goodwill and other intangible assets (note 2)			2,023			2,358			—
	Write-off of in-process research and development (note 2)			7,073			—			—
	Unusual items (note 9)			1,851			—			—
	Restructuring costs (note 10)			573			—			—

		Total operating expenses		130,109			145,786			179,828

Income (loss) from operations				(12,937	)		14,936			45,750
	Interest income			1,970			1,780			1,378
	Interest expense			(20	)		(57	)		(24	)
	Other income (expense)			701			(404	)		(458	)

Interest and other income (expense), net				2,651			1,319			896

Income (loss) before income taxes				(10,286	)		16,255			46,646
Provision for income taxes (note 11)				1,183			3,300			13,191

Net income (loss)			$	(11,469	)	$	12,955		$	33,455

Basic net income (loss) per share (note 12)			$	(0.15	)	$	0.17		$	0.44

Diluted net income (loss) per share (note 12)			$	(0.15	)	$	0.17		$	0.42

See accompanying notes.

F-4

CRYSTAL DECISIONS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(In thousands, except per share data)


										Retained			Accumulated
		Common Stock					Additional			Earnings			Other
							Paid-In			(Accumulated			Comprehensive
		Shares			Amount		Capital			Deficit)			Income (Loss)			Total

Balance at June 30, 2000			75,002,050		$	75	$	407,893		$	(384,688	)	$	(167	)	$	23,113
Components of comprehensive loss:
	Foreign currency translation adjustments		—			—		—			—			46			46
	Net loss		—			—		—			(11,469	)		—			(11,469	)

Total comprehensive loss			—			—		—			—			—			(11,423	)
Issuance of common stock eligible for repurchase (note 13)			225,000			—		900			—			—			900
Income tax benefit from Old Seagate stock option exercises (note 11)			—			—		33			—			—			33
Compensation expense for Old Seagate Stock Options (note 9)			—			—		1,851			—			—			1,851
Elimination of accumulated deficit and other comprehensive loss (note 2)			—			—		(389,731	)		389,640			91			—
Push down adjustments reflecting new bases of net assets (note 2)			—			—		20,452			—			—			20,452
Issuance of common stock upon exercise of employee stock options			170,865			—		683			—			—			683

Balance at June 29, 2001 (note 2)			75,397,915		$	75	$	42,081		$	(6,517	)	$	(30	)	$	35,609
Components of comprehensive income:
	Foreign currency translation adjustments		—			—		—			—			154			154
	Net income		—			—		—			12,955			—			12,955

Total comprehensive income			—			—		—			—			—			13,109
Elimination of intangible assets, net of deferred tax liability (note 2)			—			—		(9,131	)		—			—			(9,131	)
Issuance of common stock upon exercise of employee stock options			466,231			1		1,865			—			—			1,866
Repurchase of common stock			(250	)		—		(1	)		—			—			(1	)

Balance at June 28, 2002			75,863,896		$	76	$	34,814		$	6,438		$	124		$	41,452
Components of comprehensive income:
	Foreign currency translation adjustments		—			—		—			—			(88	)		(88	)
	Unrealized loss on derivative financial instruments		—			—		—			—			(20	)		(20	)
	Net income		—			—		—			33,455			—			33,455

Total comprehensive income			—			—		—			—			—			33,347
Stock-based compensation			—			—		41			—			—			41
Issuance of common stock upon exercise of employee stock options			227,685			—		916			—			—			916

Balance at June 27, 2003			76,091,581		$	76	$	35,771		$	39,893		$	16		$	75,756

See accompanying notes.

F-5

CRYSTAL DECISIONS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



			Fiscal Years Ended

			June 29,			June 28,			June 27,
			2001			2002			2003

			(note
			2)
Operating activities
Net income (loss)			$	(11,469	)	$	12,955		$	33,455
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
	Depreciation and amortization of property and equipment			4,373			5,241			9,082
	Amortization of goodwill and other intangible assets including developed technologies			5,073			7,436			—
	Amortization of other non-current assets			—			—			1,700
	Bad debt expense and other reserves			773			32			682
	Deferred income taxes expense (recovery) (note 11)			1,529			(2,314	)		(9,839	)
	Stock based compensation expense on Old Seagate exchange of shares (note 9)			1,851			—			—
	Write-off of in-process research and development (note 2)			7,073			—			—
Changes in operating assets and liabilities:
	Accounts receivable			(13,465	)		(10,948	)		(11,854	)
	Income taxes receivable			1,868			5,119			733
	Income taxes receivable from Old Seagate (note 11)			(3,978	)		—			—
	Inventories			(51	)		118			92
	Prepaid and other current assets			918			(944	)		(4,684	)
	Accounts payable			1,079			2,257			4,699
	Accrued employee compensation			2,674			4,408			7,146
	Accrued expenses			(237	)		(6	)		3,295
	Deferred revenues			10,110			12,653			9,101
	Income taxes payable			4,916			5,062			13,420

		Net cash provided by operating activities		13,037			41,069			57,028

Investing activities
Purchases of property and equipment				(9,594	)		(9,877	)		(19,377	)
Purchases of short-term investments				—			—			(14,157	)
Maturity of short-term investments				—			—			9,265
Purchase of long-term investments				—			—			(3,269	)

		Net cash used in investing activities		(9,594	)		(9,877	)		(27,538	)

Financing activities
Issuance of common stock and common stock subject to repurchase				1,583			1,865			916
Deposit to secure overdraft credit facility				—			—			(2,019	)
Net repayments to Seagate Technology (note 14)				(4,773	)		(871	)		—
Payment from Seagate Technology on intercompany revolving loan receivable (note 14)				31,000			4,300			—

		Net cash provided by (used in) financing activities		27,810			5,294			(1,103	)
Effect of foreign exchange rates on cash and cash equivalents				(495	)		586			(15	)

Net increase in cash and cash equivalents				30,758			37,072			28,372
Cash and cash equivalents at the beginning of the period				3,621			34,379			71,451

Cash and cash equivalents at the end of the period			$	34,379		$	71,451		$	99,823

Supplemental cash flow information:
Cash received for interest income			$	2,952		$	1,780		$	1,235
Cash paid for interest expense			$	1,437		$	57		$	24
Cash paid (received) for income taxes, net of refunds			$	(615	)	$	(5,374	)	$	7,342

See accompanying notes.

F-6

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.	Description of Business, Development of Business and Basis of Presentation


	*Description of Business*

Crystal Decisions, Inc. (“Crystal Decisions” or the “Company”) provides business intelligence software and services that enable the effective use and management of information within and among organizations. Crystal Decisions develops, markets and supports products that allow organizations of all sizes to access data from disparate systems, create useful, interactive information from that data through analysis and reporting and deliver that information to users. Crystal Decisions is incorporated in Delaware and headquartered in Palo Alto, California.

While Crystal Decisions’ primary market is North America, the Company has over 30 offices and operations in 10 countries, through which the Company markets and distributes its products. The Company has significant operations and certain administrative functions in Vancouver, Canada. The Company’s products are sold through a direct sales force and certain indirect sales channels, such as distributors and original equipment manufacturers (“OEMs”).

Crystal Decisions is a majority owned subsidiary of Seagate Software (Cayman) Holdings Corporation, a Delaware corporation, which is a wholly owned subsidiary of New SAC, a Cayman Islands limited corporation (“New SAC”), which is also the majority shareholder of Seagate Technology (“Seagate Technology”), whose predecessor was Seagate Technology, Inc. (“Old Seagate”). Prior to November 22, 2000, the Company was a majority owned subsidiary of Seagate Software Holdings, Inc. (“Seagate Software Holdings”, formerly known as Seagate Software, Inc.), a Delaware corporation and wholly owned subsidiary of Old Seagate.

The minority interests in the Company’s capital stock amounted to approximately 13.0%, 16.1% and 20.1% on a fully converted basis as of June 29, 2001, June 28, 2002 and June 27, 2003, respectively. These minority interests are comprised of the Company’s outstanding common stock held by current and former employees and nonemployee directors of the Company, as well as the outstanding unexercised options granted to purchase the Company’s common stock.

New SAC is owned by a group of investors including affiliates of Silver Lake Partners, Texas Pacific Group, August Capital, J.P. Morgan Partners, LLC, investment partnership affiliates of Goldman, Sachs & Co. and certain individuals, including members of the Company’s Board of Directors.


	*Development of Business*

Seagate Software Holdings commenced operations in May 1994 when Old Seagate acquired Crystal Computer Services, Inc., a company engaged in developing and marketing report writing software.

Prior to May 28, 1999, Seagate Software Holdings comprised two business units, the Information Management Group business (“IMG business”) and the Network Storage and Management Group business (“NSMG business”). The NSMG business developed and marketed software products and provided related services enabling information technology professionals to manage distributed network resources and to secure and protect enterprise data. On May 28, 1999, Seagate Software Holdings contributed its NSMG business to VERITAS Software Corporation (“VERITAS”) in exchange for VERITAS common stock.

On August 23, 1999, Crystal Decisions (formerly Seagate Software Information Management Group Holdings, Inc.) was formed specifically to acquire the operating assets and

F-7

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

assume the liabilities of the IMG business. To incorporate, Crystal Decisions issued 1,000 shares of its common stock to Seagate Software Holdings for aggregate consideration of $1,000.

On October 20, 1999, Old Seagate acquired all outstanding shares and options of Seagate Software Holdings. The acquisition was completed through the merger of Seagate Daylight Merger Corp., a wholly owned subsidiary of Old Seagate, with and into Seagate Software Holdings. On the closing of the merger, Seagate Software Holdings became a wholly owned subsidiary of Old Seagate. On November 16, 1999, Seagate Software Holdings contributed the operating assets, liabilities and interests in subsidiaries of its IMG business to Crystal Decisions. As consideration, Crystal Decisions issued 75,000,000 shares of its common stock to Seagate Software Holdings. Seagate Software Holdings retained the shares of VERITAS common stock and other non-operating assets. On November 22, 2000, 75,001,000 shares, or 99.7% of the then outstanding common stock, of Crystal Decisions was purchased by New SAC, through Seagate Software (Cayman) Holdings and resulted in a change in control of Crystal Decisions as described in note 2.


	*Basis of Presentation*

The consolidated financial statements of Crystal Decisions have been prepared by the Company in accordance with United States generally accepted accounting principles (“GAAP”). The accompanying financial statements present the consolidated financial position of Crystal Decisions and its wholly owned subsidiaries after elimination of intercompany transactions and balances. These consolidated financial statements have been prepared using the historical cost basis of accounting adjusted for the reorganization of the IMG business on November 16, 1999 and the application for push down accounting at November 22, 2000 as the result of the change in control of Crystal Decisions.

Under rules and regulations of the Securities and Exchange Commission, because more than 95% of Crystal Decisions was acquired on November 22, 2000 and a change of control occurred as described in note 2, Crystal Decisions restated all its assets and liabilities in the financial statements as of November 22, 2000 on a “push down” accounting basis. Accordingly, results of operations prior to November 22, 2000 do not reflect these adjustments.

Crystal Decisions operates and reports financial results on a fiscal year of 52 or 53 weeks ending on the Friday closest to June 30. Fiscal 2001 ended on June 29, 2001 (“fiscal 2001”), fiscal 2002 ended on June 28, 2002 (“fiscal 2002”) and fiscal 2003 ended on June 27, 2003 (“fiscal 2003”). Fiscal 2001, 2002 and 2003 were each comprised of 52 weeks.

Certain comparative period figures have been reclassified to conform to the current basis of presentation. Such reclassifications had no effect on net income (loss) as previously reported.


2.	Change in Control of Crystal Decisions, Inc.

At November 22, 2000, as the result of the completion of transactions under a stock purchase agreement (the “Stock Purchase Agreement”) Crystal Decisions became a majority owned subsidiary of New SAC. New SAC indirectly acquired 75,001,000 shares, or 99.7% of Crystal Decisions’ outstanding common stock on November 22, 2000. The Stock Purchase Agreement was entered into on March 29, 2000 by Old Seagate, Seagate Software Holdings and Suez Acquisition Company (Cayman) Limited (“Suez Acquisition Company”), an entity affiliated with, among others, Silver Lake Partners L.P. and Texas Pacific Group. Suez Acquisition Company was a limited corporation organized under the laws of the Cayman Islands and was

F-8

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

formed solely for the purpose of entering into the Stock Purchase Agreement and related acquisitions with Old Seagate and Seagate Software Holdings. Prior to the closing of the transactions under the Stock Purchase Agreement, Suez Acquisition Company assigned all of its rights under the Stock Purchase Agreement to New SAC, an exempted limited liability company organized under the laws of the Cayman Islands.

Upon closing of the transactions under the Stock Purchase Agreement, on November 22, 2000, New SAC purchased substantially all of the operating assets of Old Seagate and its consolidated subsidiaries for cash and borrowings of $1.84 billion, including transactions costs of $25 million. This included Old Seagate’s rigid disc drive, storage area network, removable tape storage solutions businesses and operations, Crystal Decisions’ common stock and certain cash balances, but excluded the approximately 128 million shares of VERITAS common stock then held by Seagate Software Holdings and certain of Old Seagate’s equity investments. In addition, the wholly owned subsidiaries of New SAC assumed substantially all of the operating liabilities of Old Seagate, Seagate Software Holdings and their consolidated subsidiaries. New SAC also acquired certain strategic equity investments in various companies owned by Old Seagate. This transaction is referred to hereafter as the New SAC Transaction.


	*Allocation of Purchase Price to Crystal Decisions Pursuant to the Application of Push Down Accounting*

The New SAC Transaction constituted a purchase of Old Seagate and resulted in a change in control of Crystal Decisions. Under purchase accounting rules, the net purchase price under this transaction was allocated to the assets and liabilities of Old Seagate and its subsidiaries, including Crystal Decisions, based on their fair values at the date of the closing of the New SAC Transaction. The accounting for the purchase transaction has been “pushed down” from New SAC to Crystal Decisions’ consolidated financial statements.

The table below summarizes the $41.5 million net purchase price allocation to Crystal Decisions of the tangible and intangible assets acquired based on their fair values. The fair values of the tangible and intangible assets, including in-process research and development, were determined based upon independent appraisals provided by New SAC. The net purchase price allocation to Crystal Decisions exceeded the book value of the net assets acquired by $20.5 million. This excess of $20.5 million was recorded as an increase to additional paid-in capital to reflect the revaluation of the net tangible and intangible assets acquired.


			Net Purchase
Purchase Price Allocation for Crystal Decisions			Price Allocation

			(in thousands)
Net current assets acquired			$	9,138
Tangible long-lived assets acquired				5,130
Intangible assets acquired:
	Developed technologies(1)			15,234
	Assembled work force(2)			7,073
	In-process research and development(3)			7,073
	Deferred tax liability			(2,126	)

		Total	$	41,522

(1)

The value of the developed technologies was estimated by discounting the expected future cash flows attributable to all existing technology, taking into account risks related to the characteristics and applications of the technology, existing and future markets and assessments of the life cycle stage of the technology. The analysis resulted in a valuation for developed technologies, which had reached technological feasibility and therefore was capable of

F-9

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)


	being capitalized. The developed technologies were amortized on the straight-line basis over its estimated useful life (36 months) and the amortization was included in cost of revenues.

(2)	The estimated value of the assembled work force was determined by estimating the costs to replace the existing employees, including the recruiting, hiring and training costs for each category of employee. The assembled workforce was amortized on a straight-line basis over its estimated useful life (36 months) and the amortization was included in amortization of goodwill and other intangible assets.

(3)	As the basis for identifying the in-process research and development (“IPR&D”), Crystal Decisions’ developmental projects were evaluated in the context of Financial Accounting Standards Board Interpretation 4 and paragraph 11 of Statement of Financial Accounting Standards (“SFAS”) No. 2 “Accounting for Research and Development Costs” (“SFAS 2”) and SFAS No. 86, “Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed” (“SFAS 86”). At the valuation date, the Company was in the process of developing three next generation versions of existing technologies which were estimated to be approximately 85%, 70% and 75% complete based on total man-hours and absolute time. The value of the IPR&D was determined by New SAC by (a) obtaining management estimates of future revenues and operating profits associated with existing development projects (b) projecting the cash flows and costs to completion of the underlying technologies and resultant future revenues to be earned on commercialization of products and (c) discounting these cash flows to their net present value. At November 23, 2000, while the Company expected that the IPR&D would be successfully developed, the entire amount was charged to expense because related technologies had not reached technological feasibility and they had no alternative future use. The nature of the efforts required to develop the IPR&D into commercially viable products principally related to the completion of all planning, designing, prototyping, verification and testing activities that are necessary to establish that the product can be produced to meet its design specifications, including functions, features and technical performance requirements. The Company completed these projects in the fourth quarter of fiscal 2001 with all expenses related to the period of development charged to research and development expense.

As of June 28, 2002, the Company reduced to zero the net carrying values of the intangible assets pushed down to the financial statements in connection with the New SAC Transaction. The reduction in the recorded intangible assets resulted from an allocation of the tax benefits recognized by Old Seagate in its U.S. income tax returns attributable to acquisition related deferred tax assets in accordance with SFAS 109. There was no impact on the Company’s valuation allowance. The Company’s share of the reduction in intangibles, net of income taxes, was allocated as follows:


		Allocated to
		Crystal Decisions
		at June 28, 2002

		(in thousands)
Reduction in the net carrying values of developed technologies		$	7,194
Reduction in the net carrying values of assembled workforce			3,340

	Total reduction in intangible assets		10,534

Less deferred tax liability related to intangible assets			(1,403	)

	Total reduction in intangible assets, net of deferred tax liability	$	9,131

F-10

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

As a result of the New SAC Transaction and the push down accounting, the Company’s results of operations after November 22, 2000, particularly the depreciation and amortization charges, are not necessarily comparable to the results of operations prior to that date. The following summarizes the impact of push down accounting, resulting from the New SAC Transaction, on the Company’s financial statements for the periods presented:


	•	Revenues. Deferred revenues were reduced by $1.3 million and revenues were reduced on a declining basis during the 12 months following the New SAC Transaction. Consequently, revenues were lower by $1.2 million for fiscal 2001 and $128,000 for fiscal 2002, than they would have been had the push down adjustments not occurred. There was no impact during fiscal 2003.

	•	Depreciation. Long-lived tangible assets were reduced by $4.3 million on November 22, 2000. Consequently, depreciation expense recorded was $1.5 million less for each of fiscal 2001 and 2002 and $775,000 less for fiscal 2003, than would have been recorded had the push down adjustments not occurred.

	•	Amortization. Additional amortization expense of $3.3 million and $5.6 million for fiscal 2001 and fiscal 2002, respectively, was recorded resulting from the incremental fair value of intangible assets pushed down to the Company’s consolidated financial statements on November 22, 2000.

	•	Elimination of intangible assets, net of deferred taxes. As a result of the application of SFAS 109, the net carrying values of the intangible assets pushed down to Crystal Decisions’ consolidated financial statements were reduced to zero at June 28, 2002 by a charge of $9.1 million against additional paid-in capital on the statement of stockholders’ equity. Therefore, commencing in the first quarter of fiscal 2003, there was no amortization charged to the Company’s statement of operations related to intangible assets.

	•	In-process research and development. During fiscal 2001, $7.1 million of in-process research and development costs were expensed. There was no similar expense in fiscal 2002 or fiscal 2003.

F-11

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)


	*Selected Financial Information for Fiscal 2001 Pre- and Post- New SAC Transaction*

Because the statement of operations, cash flows and stockholders’ equity reflect the comprehensive revaluation of Crystal Decisions’ assets and liabilities from November 22, 2000, the following presents the statement of operations, cash flows and stockholders’ equity for the period from July 1, 2000 to November 22, 2000, which represents the activity before the New SAC Transaction (“Pre-New SAC Transaction”), and the period from November 23, 2000 to June 29, 2001, which represents that activity after the New SAC Transaction (“Post-New SAC Transaction”).

CRYSTAL DECISIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE FISCAL YEAR ENDED JUNE 29, 2001

(In thousands)


			Pre-New SAC			Post-New SAC			Fiscal Year Ended
			Transaction			Transaction			June 29, 2001

Revenues:
	Licensing		$	34,239		$	72,789		$	107,028
	Maintenance, support and services			23,219			37,475			60,694

		Total revenues		57,458			110,264			167,722
Cost of revenues:
	Licensing			1,656			4,084			5,740
	Maintenance, support and services			17,048			24,712			41,760
	Amortization of developed technologies			88			2,962			3,050

		Total cost of revenues		18,792			31,758			50,550

Gross profit				38,666			78,506			117,172
Operating expenses:
	Sales and marketing			28,111			45,777			73,888
	Research and development			11,443			17,793			29,236
	General and administrative			5,802			9,663			15,465
	Amortization of goodwill and other intangible assets			648			1,375			2,023
	Write-off of in-process research and development			—			7,073			7,073
	Unusual items			1,851			—			1,851
	Restructuring costs			559			14			573

		Total operating expenses		48,414			81,695			130,109

Loss from operations				(9,748	)		(3,189	)		(12,937	)
Interest and other income (expense), net				891			1,760			2,651

Loss before income taxes				(8,857	)		(1,429	)		(10,286	)
Provision for (benefit from) income taxes				(3,905	)		5,088			1,183

Net loss			$	(4,952	)	$	(6,517	)	$	(11,469	)

F-12

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

CRYSTAL DECISIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE FISCAL YEAR ENDED JUNE 29, 2001

(In thousands)


		Pre-New SAC			Post-New SAC			Fiscal Year Ended
		Transaction			Transaction			June 29, 2001

Net cash provided by operating activities		$	2,820		$	10,217		$	13,037
Investing activities
Purchase of property and equipment			(1,901	)		(7,693	)		(9,594	)

	Net cash used in investing activities		(1,901	)		(7,693	)		(9,594	)
Financing activities
Issuance of common stock and common stock subject to repurchase			949			634			1,583
Net (repayments to) Seagate Technology			(180	)		(4,593	)		(4,773	)
Payment from Seagate Technology on intercompany revolving loan receivable			—			31,000			31,000

	Net cash provided by financing activities		769			27,041			27,810
Effect of foreign exchange rate changes on cash and cash equivalents			(394	)		(101	)		(495	)

Increase in cash and cash equivalents			1,294			29,464			30,758
Cash and cash equivalents at the beginning of the period			3,621			4,915			3,621

Cash and cash equivalents at the end of the period		$	4,915		$	34,379		$	34,379

F-13

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

CRYSTAL DECISIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

FOR THE FISCAL YEAR ENDED JUNE 29, 2001

(In thousands, except share data)


											Accumulated
	Common Stock				Additional						Other
					Paid-In			Accumulated			Comprehensive
	Shares		Amount		Capital			Deficit			Income (Loss)			Total

Balance at June 30, 2000		75,002,050	$	75	$	407,893		$	(384,688	)	$	(167	)	$	23,113
Components of comprehensive loss:
Foreign currency translation adjustments		—		—		—			—			76			76
Net loss to November 22, 2000		—		—		—			(4,952	)		—			(4,952	)

Total comprehensive loss		—		—		—			—			—			(4,876	)
Issuance of common stock eligible for repurchase		225,000		—		900			—			—			900
Issuance of common stock upon exercise of employee stock options		12,241		—		49			—			—			49
Income tax benefit from Old Seagate stock option exercises		—		—		33			—			—			33
Compensation expense for Old Seagate stock options		—		—		1,851			—			—			1,851

Balance at November 22, 2000		75,239,291	$	75	$	410,726		$	(389,640	)	$	(91	)	$	21,070
Elimination of accumulated deficit and other comprehensive loss		—		—		(389,731	)		389,640			91			—
Push down adjustments reflecting new bases of net assets		—		—		20,452			—			—			20,452

Adjusted balance at November 22, 2000		75,239,291	$	75	$	41,447		$	—		$	—		$	41,522
Components of comprehensive loss:
Foreign currency translation adjustments		—		—		—			—			(30	)		(30	)
Net loss		—		—		—			(6,517	)		—			(6,517	)

Total comprehensive loss		—		—		—			—			—			(6,547	)
Issuance of common stock upon exercise of employee stock options		158,624		—		634			—			—			634

Balance at June 29, 2001		75,397,915	$	75	$	42,081		$	(6,517	)	$	(30	)	$	35,609


	*VERITAS Merger and Indemnification Agreement*

Immediately following the closing of the transactions under the Stock Purchase Agreement, and under the terms of the agreement and plan of merger and reorganization, VERITAS acquired the remainder of Old Seagate by way of the merger of a wholly owned subsidiary of VERITAS with and into Old Seagate, with Old Seagate becoming a wholly owned subsidiary of VERITAS. At the time of the merger, Old Seagate’s assets included a specified amount of cash, an investment in VERITAS, and certain specified investments and liabilities. This transaction is referred to hereafter as the VERITAS merger.

In connection with the New SAC Transaction, New SAC and its subsidiaries, including Crystal Decisions, entered into an Indemnification Agreement on March 29, 2000 with VERITAS under which the parties agreed to assume and indemnify VERITAS and its affiliates for substantially all liabilities arising in connection with Old Seagate’s and Crystal Decisions operating assets and for selected tax liabilities indefinitely. In return, VERITAS, Old Seagate and their affiliates agreed to indemnify New SAC and its consolidated subsidiaries, including Crystal Decisions, for certain liabilities, including all taxes of Old Seagate for which New SAC and its

F-14

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)

subsidiaries are not obligated to indemnify VERITAS and its affiliates. VERITAS deposited $150 million into an escrow account, of which the full amount remains as of June 27, 2003. This amount may be withdrawn by New SAC to satisfy these liabilities indemnified by VERITAS, including those of Crystal Decisions and its subsidiaries. To the extent that any part of the $150 million is not utilized to satisfy these liabilities, the monies will be paid to the former stockholders of Old Seagate. The terms of the indemnification provide for no limitation to the maximum potential future payments, if any. Accordingly, the maximum potential future payments, if any, cannot be reasonably estimated.

In July 2002, Crystal Decisions entered into a Reimbursement Agreement with Seagate Technology and its affiliates, which allocates the respective liabilities and obligations of New SAC and its affiliates including the Company, under the Indemnification Agreement. Under the Reimbursement Agreement, if Old Seagate and its affiliates, including Crystal Decisions, became obligated to indemnify VERITAS or Old Seagate under the Indemnification Agreement, Seagate Technology HDD Holdings will be responsible for the first $125 million of tax liabilities. Any amount in excess of the first $125 million will be allocated on a pro rata basis in accordance with the portion of the purchase price allocated to each entity in connection with the New SAC Transaction among Seagate Technology HDD Holdings, Seagate Technology SAN Holdings, Certance Holdings and the Company’s direct majority shareholder, Seagate Software (Cayman) Holdings. Except for Seagate Software (Cayman) Holdings, these entities were either directly or indirectly held subsidiaries of Old Seagate. The portion of the purchase price allocated to Seagate Software (Cayman) Holdings in connection with the New SAC Transaction for United States federal income tax purposes was 7.8%. For indemnification obligations other than tax liabilities, the agreement provides that the responsible entity will reimburse any entity that satisfies that obligation on its behalf.

In connection with the agreement and plan of merger that Crystal Decisions entered into on July 18, 2003 with Business Objects S.A. (see note 19), Crystal Decisions agreed to use its reasonable efforts to obtain from VERITAS a written release from its obligations to indemnify VERITAS for matters arising prior to the New SAC Transaction.

In addition, on July 18, 2003, New SAC entered into a letter agreement with Crystal Decisions whereby New SAC agreed to reimburse Crystal Decisions for any claims arising prior to March 31, 2006 and related to tax matters under the Reimbursement Agreement or the Indemnification Agreement. The letter agreement will become effective only upon the closing of the proposed acquisition of Crystal Decisions by Business Objects and will not be of any force or effect if the proposed acquisition is not completed.

3. Summary of Significant Accounting Policies


	*Use of Estimates*

The preparation of the consolidated financial statements, in conformity with generally accepted accounting principles, requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Estimates are used for, but are not limited to, allowance for doubtful accounts, certain reserves, useful lives for equipment and intangible assets, employee benefits, income taxes and litigation. Actual results could differ materially from those estimates.

F-15

CRYSTAL DECISIONS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(continued)


	*Recognition of Revenues*

The Company derives revenues from the sale of licenses for software products and services such as maintenance, technical support, training and consulting services. Licenses for software products are sold separately or with services as part of a bundled arrangement. Maintenance and technical support contracts are sold with licenses in a bundled arrangement or sold separately as a contract renewal. Training and consulting services are provided as part of a bundled arrangement or sold separately based on a project or time and materials basis.

For each sales transaction, the Company determines whether evidence of an arrangement exists, deli

CRYSTAL DECISIONS INC S-1