UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

---

FORM 10-Q

|ý                                             |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934 
|--------------------------------------------- |  | ----------------------------------------------------------------------------------------
|For the quarterly period ended March 31, 2004
|or                                           
|o                                             |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to

Commission file number 1-6035

THE TITAN CORPORATION(Exact name of registrant as specified in its charter)

|DELAWARE(State or other jurisdiction of
incorporation or organization) |  | 95-2588754(I.R.S. Employer
Identification No.)
|---------------------------------------------------------------------- |  | ----------------------------------------------

3033 Science Park Road
San Diego, California 92121-1199(Address of principal executive offices, zip code)

(Registrant's
telephone number, including area code)(858) 552-9500

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

---

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o.

Indicate by check mark whether the registrant is an accelerated filer as defined in rule 12b-2 of the Securities Exchange Act of
1934. Yes ý No o.

The number of shares of registrant's common stock outstanding at May 4, 2004, was 83,905,960.



---





Part IFINANCIAL INFORMATION

Item 1.    Financial Statements

THE TITAN CORPORATION  CONSOLIDATED INCOME STATEMENTS  (Unaudited)  (in thousands, except per share data)

|                                                               |                                                       | Three months ended
March 31, |        
|-------------------------------------------------------------- | ----------------------------------------------------- | ---------------------------- | -------
|
|Revenues                                                       |                                                       | $                            | 458,848
|                                                               |                                                       |                              |        
|Costs and expenses:                                            |                                                       |                              |        
|                                                               | Cost of revenues                                      |                              |        
|                                                               | Selling, general and administrative                   |                              |        
|                                                               | Research and development                              |                              |        
|                                                               | Merger-related costs (Note 2)                         |                              |        
|                                                               |                                                       |                              |        
|                                                               |                                                       | Total costs and expenses     |        
|                                                               |                                                       |                              |        
|Operating profit                                               |                                                       |                              | 14,763 
|Interest expense                                               |                                                       |                              | (9,135 
|Interest income                                                |                                                       |                              | 163    
|Net gain on sale of assets (Note 6)                            |                                                       |                              | 563    
|                                                               |                                                       |                              |        
|Income from continuing operations before income taxes          |                                                       |                              | 6,354  
|Income tax provision                                           |                                                       |                              | 2,796  
|                                                               |                                                       |                              |        
|Income from continuing operations                              |                                                       |                              | 3,558  
|Loss from discontinued operations, net of tax benefit (Note 4) |                                                       |                              | (499   
|                                                               |                                                       |                              |        
|Net income                                                     |                                                       |                              | 3,059  
|Dividend requirements on preferred stock                       |                                                       |                              | (190   
|                                                               |                                                       |                              |        
|Net income applicable to common stock                          |                                                       | $                            | 2,869  
|                                                               |                                                       |                              |        
|Basic earnings (loss) per share:                               |                                                       |                              |        
|                                                               | Income from continuing operations                     |                              | $      
|                                                               | Loss from discontinued operations, net of tax benefit |                              |        
|                                                               |                                                       |                              |        
|                                                               | Net income                                            |                              | $      
|                                                               |                                                       |                              |        
|                                                               | Weighted average shares                               |                              |        
|                                                               |                                                       |                              |        
|Diluted earnings (loss) per share:                             |                                                       |                              |        
|                                                               | Income from continuing operations                     |                              | $      
|                                                               | Loss from discontinued operations, net of tax benefit |                              |        
|                                                               |                                                       |                              |        
|                                                               | Net income                                            |                              | $      
|                                                               |                                                       |                              |        
|                                                               | Weighted average shares                               |                              |        
|                                                               |                                                       |                              |        

The
accompanying notes are an integral part of these consolidated financial statements.

2

---



THE TITAN CORPORATION  CONSOLIDATED BALANCE SHEETS  (in thousands, except share and per share data)

|                                                              |                                                                                                                       | March 31,
2004                                                                                                                            |         | December 31,
2003 |          
|------------------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------------- | ------- | ----------------- | ---------
|
|Assets                                                        |                                                                                                                       |                                                                                                                                           |         |                   |          
|Current Assets:                                               |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              | Cash and cash equivalents                                                                                             |                                                                                                                                           | $       | 15,752            |          
|                                                              | Accounts receivablenet                                                                                               |                                                                                                                                           |         | 427,628           |          
|                                                              | Inventories                                                                                                           |                                                                                                                                           |         | 33,843            |          
|                                                              | Prepaid expenses and other                                                                                            |                                                                                                                                           |         | 23,935            |          
|                                                              | Deferred income taxes                                                                                                 |                                                                                                                                           |         | 88,990            |          
|                                                              | Current assets of discontinued operations (Note 4)                                                                    |                                                                                                                                           |         | 54,808            |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Total current assets                                                                                                                      |         |                   | 644,956  
|Property and equipmentnet                                    |                                                                                                                       |                                                                                                                                           | 68,826  |                   |          
|Goodwill                                                      |                                                                                                                       |                                                                                                                                           | 479,520 |                   |          
|Intangible assets                                             |                                                                                                                       |                                                                                                                                           | 30,356  |                   |          
|Other assetsnet                                              |                                                                                                                       |                                                                                                                                           | 38,659  |                   |          
|Deferred income taxes                                         |                                                                                                                       |                                                                                                                                           | 62,781  |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Total assets                                                                                                                              |         | $                 | 1,325,098
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Liabilities and Stockholders' Equity                          |                                                                                                                       |                                                                                                                                           |         |                   |          
|Current Liabilities:                                          |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              | Current portion of amounts outstanding under line of credit                                                           |                                                                                                                                           | $       | 3,500             |          
|                                                              | Accounts payable                                                                                                      |                                                                                                                                           |         | 86,867            |          
|                                                              | Current portion of long-term debt                                                                                     |                                                                                                                                           |         | 1,120             |          
|                                                              | Accrued compensation and benefits                                                                                     |                                                                                                                                           |         | 80,724            |          
|                                                              | Other accrued liabilities                                                                                             |                                                                                                                                           |         | 106,941           |          
|                                                              | Current liabilities of discontinued operations (Note 4)                                                               |                                                                                                                                           |         | 15,741            |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Total current liabilities                                                                                                                 |         |                   | 294,893  
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Long-term portion of amounts outstanding under line of credit |                                                                                                                       |                                                                                                                                           | 371,250 |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Senior subordinated notes                                     |                                                                                                                       |                                                                                                                                           | 200,000 |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Other long-term debt                                          |                                                                                                                       |                                                                                                                                           | 705     |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Other non-current liabilities                                 |                                                                                                                       |                                                                                                                                           | 54,086  |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Non-current liabilities of discontinued operations (Note 4)   |                                                                                                                       |                                                                                                                                           | 33,668  |                   |          
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|Commitments and contingencies (Note 7)                        |                                                                                                                       |                                                                                                                                           |         |                   |          
|Stockholders' Equity:                                         |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              | Preferred stock: $1 par value, authorized 5,000,000 shares:                                                           |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Cumulative convertible, $0 and $13,700 liquidation preference, designated 1,068,102 shares: -0- and 686,829 shares issued and outstanding |         |                   |         
|                                                              |                                                                                                                       | Series A junior participating: designated 1,000,000 authorized shares: None issued                                                        |         |                   |         
|                                                              | Common stock: $.01 par value, authorized 200,000,000 shares, issued and outstanding: 83,565,090 and 82,182,250 shares |                                                                                                                                           |         | 836               |          
|                                                              | Capital in excess of par value                                                                                        |                                                                                                                                           |         | 667,176           |          
|                                                              | Deferred compensation                                                                                                 |                                                                                                                                           |         | (1,067            | )        
|                                                              | Accumulated deficit                                                                                                   |                                                                                                                                           |         | (295,162          | )        
|                                                              | Accumulated other comprehensive income (loss)                                                                         |                                                                                                                                           |         | (346              | )        
|                                                              | Treasury stock (271,074 and 265,124 shares), at cost                                                                  |                                                                                                                                           |         | (941              | )        
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Total stockholders' equity                                                                                                                |         |                   | 370,496  
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          
|                                                              |                                                                                                                       | Total liabilities and stockholders' equity                                                                                                |         | $                 | 1,325,098
|                                                              |                                                                                                                       |                                                                                                                                           |         |                   |          

The accompanying notes are an integral part of these consolidated financial statements.

3

---





THE TITAN CORPORATION  CONSOLIDATED STATEMENTS OF CASH FLOWS  (Unaudited)  (in thousands of dollars)

|                                                                                                                                                       |                                                                                     | Three months ended
March 31,      |        
|------------------------------------------------------------------------------------------------------------------------------------------------------ | ----------------------------------------------------------------------------------- | --------------------------------- | -------
|
|Cash Flows from Operating Activities:                                                                                                                  |                                                                                     |                                   |        
|Income from continuing operations                                                                                                                      |                                                                                     | $                                 | 3,558  
|Adjustments to reconcile income from continuing operations to net cash provided by (used for) operating activities, net of effects of net assets sold: |                                                                                     |                                   |        
|                                                                                                                                                       | Depreciation and amortization                                                       |                                   |        
|                                                                                                                                                       | Deferred income taxes and other                                                     |                                   |        
|                                                                                                                                                       | Deferred compensation                                                               |                                   |        
|                                                                                                                                                       | Changes in operating assets and liabilities, net of the effects of net assets sold: |                                   |        
|                                                                                                                                                       |                                                                                     | Accounts receivable               |        
|                                                                                                                                                       |                                                                                     | Inventories                       |        
|                                                                                                                                                       |                                                                                     | Prepaid expenses and other assets |        
|                                                                                                                                                       |                                                                                     | Accounts payable                  |        
|                                                                                                                                                       |                                                                                     | Accrued compensation and benefits |        
|                                                                                                                                                       |                                                                                     | Other liabilities                 |        
|                                                                                                                                                       |                                                                                     |                                   |        
|Net cash provided by (used for) continuing operations                                                                                                  |                                                                                     |                                   | (22,409
|                                                                                                                                                       |                                                                                     |                                   |        
|Loss from discontinued operations                                                                                                                      |                                                                                     |                                   | (499   
|Changes in net assets and liabilities of discontinued operations                                                                                       |                                                                                     |                                   | (3,776 
|                                                                                                                                                       |                                                                                     |                                   |        
|Net cash used for discontinued operations                                                                                                              |                                                                                     |                                   | (4,275 
|                                                                                                                                                       |                                                                                     |                                   |        
|Net cash provided by (used for) operating activities                                                                                                   |                                                                                     |                                   | (26,684
|                                                                                                                                                       |                                                                                     |                                   |        
|Cash Flows from Investing Activities:                                                                                                                  |                                                                                     |                                   |        
|Capital expenditures                                                                                                                                   |                                                                                     |                                   | (8,870 
|Proceeds from sale of investments and net assets                                                                                                       |                                                                                     |                                   | 2,880  
|Earnout payment related to prior year acquisition                                                                                                      |                                                                                     |                                   | (1,781 
|Other investments                                                                                                                                      |                                                                                     |                                   | (17    
|Other                                                                                                                                                  |                                                                                     |                                   | 563    
|                                                                                                                                                       |                                                                                     |                                   |        
|Net cash used for investing activities                                                                                                                 |                                                                                     |                                   | (7,225 
|                                                                                                                                                       |                                                                                     |                                   |        
|Cash Flows from Financing Activities:                                                                                                                  |                                                                                     |                                   |        
|Additions to debt                                                                                                                                      |                                                                                     |                                   | 30,000 
|Retirements of debt                                                                                                                                    |                                                                                     |                                   | (26    
|Preferred stock redemption (Note 3)                                                                                                                    |                                                                                     |                                   | (12,518
|Decrease in restricted cash                                                                                                                            |                                                                                     |                                   |       
|Proceeds from exercise of stock options and other                                                                                                      |                                                                                     |                                   | 5,632  
|Dividends paid                                                                                                                                         |                                                                                     |                                   | (190   
|Other                                                                                                                                                  |                                                                                     |                                   | (80    
|                                                                                                                                                       |                                                                                     |                                   |        
|Net cash provided by financing activities                                                                                                              |                                                                                     |                                   | 22,818 
|                                                                                                                                                       |                                                                                     |                                   |        
|Effect of exchange rate changes on cash                                                                                                                |                                                                                     |                                   | (131   
|                                                                                                                                                       |                                                                                     |                                   |        
|Net increase (decrease) in cash and cash equivalents                                                                                                   |                                                                                     |                                   | (11,222
|Cash and cash equivalents at beginning of period                                                                                                       |                                                                                     |                                   | 26,974 
|                                                                                                                                                       |                                                                                     |                                   |        
|Cash and cash equivalents at end of period                                                                                                             |                                                                                     | $                                 | 15,752 
|                                                                                                                                                       |                                                                                     |                                   |        

The
accompanying notes are an integral part of these consolidated financial statements.

4

---



THE TITAN CORPORATION  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY  (Unaudited)  (In thousands of dollars, except per share data)

|                                  |                                                                     | Cumulative
Convertible
Preferred
Stock |     | Common
Stock |   | Capital
In Excess
of Par
Value |    | Deferred
Compensation |         | Accumulated
Deficit |   | Accumulated
Other
Comprehensive
Income (Loss) |       | Treasury
Stock |          | Total |  
|--------------------------------- | ------------------------------------------------------------------- | -------------------------------------- | --- | ------------ | - | ------------------------------ | -- | --------------------- | ------- | ------------------- | - | --------------------------------------------- | ----- | -------------- | -------- | ----- | -
|Three Months Ended March 31, 2004 |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|Balances at December 31, 2003     |                                                                     | $                                      | 687 |              | $ | 822                            |    | $                     | 670,733 |                     | $ | (1,584                                        | )     | $              | (298,221 | )     | $
|                                  | Exercise of stock options and other                                 |                                        |     |              |   |                                | 11 |                       |         | 5,749               |   |                                               |       |                |          |       |  
|                                  | Redemption of preferred stock (Note 3)                              |                                        |     | (626         | ) |                                |    |                       |         | (11,892             | ) |                                               |       |                |          |       |  
|                                  | Conversion of preferred stock                                       |                                        |     | (61          | ) |                                |   |                       |         | 61                  |   |                                               |       |                |          |       |  
|                                  | Amortization of deferred compensation                               |                                        |     |              |   |                                |    |                       |         |                     |   |                                               | 517   |                |          |       |  
|                                  | Foreign currency translation adjustment                             |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|                                  | Shares contributed to employee benefit plans                        |                                        |     |              |   |                                | 3  |                       |         | 2,715               |   |                                               |       |                |          |       |  
|                                  | Dividends on preferred stockCumulative convertible, $.28 per share |                                        |     |              |   |                                |    |                       |         | (190                | ) |                                               |       |                |          |       |  
|                                  | Net income                                                          |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          | 3,059 |  
|                                  |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|Balances at March 31, 2004        |                                                                     | $                                      |    |              | $ | 836                            |    | $                     | 667,176 |                     | $ | (1,067                                        | )     | $              | (295,162 | )     | $
|                                  |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|Three Months Ended March 31, 2003 |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|Balances at December 31, 2002     |                                                                     | $                                      | 688 |              | $ | 783                            |    | $                     | 647,752 |                     | $ | (8,791                                        | )     | $              | (327,318 | )     | $
|                                  | Exercise of stock options and other                                 |                                        |     |              |   |                                | 5  |                       |         | 1,228               |   |                                               |       |                |          |       |  
|                                  | Amortization of deferred compensation                               |                                        |     |              |   |                                |    |                       |         |                     |   |                                               | 2,840 |                |          |       |  
|                                  | Foreign currency translation adjustment                             |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|                                  | Shares contributed to employee benefit plans                        |                                        |     |              |   |                                | 4  |                       |         | 3,563               |   |                                               |       |                |          |       |  
|                                  | Dividends on preferred stockCumulative convertible, $.25 per share |                                        |     |              |   |                                |    |                       |         | (172                | ) |                                               |       |                |          |       |  
|Net income                        |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                | 7,001    |       |  
|                                  |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  
|Balances at March 31, 2003        |                                                                     | $                                      | 688 |              | $ | 792                            |    | $                     | 652,371 |                     | $ | (5,951                                        | )     | $              | (320,317 | )     | $
|                                  |                                                                     |                                        |     |              |   |                                |    |                       |         |                     |   |                                               |       |                |          |       |  

The accompanying notes are an integral part of these consolidated financial statements.

5

---





THE TITAN CORPORATION  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  March 31, 2004  (in thousands, except share and per share data, or as otherwise noted)

Note (1) Basis of Financial Statement Presentation

The accompanying consolidated financial information of The Titan Corporation and its subsidiaries (Titan or the Company) should be read in conjunction with the
Notes to Consolidated Financial Statements contained in our Annual Report on Form 10-K to the Securities and Exchange Commission for the year ended December 31, 2003. The
accompanying financial information includes substantially all subsidiaries on a consolidated basis and all normal recurring adjustments which are considered necessary by the Company's management for a
fair presentation of the financial position, results of operations and cash flows for the periods presented. However, these results are not necessarily indicative of results for a full fiscal year.
Additionally, certain prior period amounts have been reclassified to conform to the current period presentation.

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

Prior
to the discontinuance of certain operations in 2002, Titan grouped its businesses into five business segmentsTitan Systems, Titan Wireless, Software Systems (including
Cayenta), Titan Technologies and the SureBeam business. Titan is no longer reporting the results of operations by these segments, however, reference may be made to these segments in discussions of
other historical information. In accordance with Statement of Financial Accounting Standards (SFAS) No. 131, "Disclosures about Segments of an Enterprise and Related Information," substantially
all of Titan's operations are aggregated into one reportable segment given the similarities of economic characteristics between the operations and the common nature of the products, services, and
customers.

Significant Accounting Policies

Stock-Based Compensation.As allowed by SFAS No. 123, "Accounting for Stock-Based
Compensation", Titan has elected to continue to apply the intrinsic value based method of accounting for stock options and has adopted the disclosure only provisions of the fair value method contained
in SFAS No. 123. Compensation cost, if any, is measured as the excess of the quoted market price of Titan's stock on the date of grant over the exercise price of the grant. Had compensation
cost for Titan stock-based compensation plans been determined based on the fair value method at the grant dates for

6

---



awards
under those plans, our results of operations would have been reduced to the pro forma amounts indicated below:

Three months ended
March 31,2004

2003Net income, as reported

$
3,059

$
7,001Add: Stock-based employee compensation expense in reported net income, net of related tax effects


310


1,704Less: Total stock-based employee compensation expense determined under fair value method for all awards, net of related tax effects


(1,651
)

(2,065
)Net income, pro forma

$
1,718

$
6,640Earnings (loss) per share:Basic as reported

$
0.03

$
0.09Basic pro forma

$
0.02

$
0.08Diluted as reported

$
0.03

$
0.09Diluted pro forma

$
0.02

$
0.08


Goodwill and Other Intangible Assets.Goodwill represents the excess of costs over fair value of
assets of businesses acquired. Effective January 1, 2002, Titan adopted SFAS No. 142, "Goodwill and Other Intangible Assets," which establishes financial accounting and reporting for
acquired goodwill and other intangible assets and supersedes APB Opinion No. 17, "Intangible Assets". Goodwill and intangible assets acquired in a purchase business combination and determined
to have an indefinite useful life are not amortized, but instead tested for impairment at least annually in accordance with the provisions of SFAS No. 142. SFAS No. 142 also requires
that intangible assets with estimable useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with SFAS
No. 144, "Accounting for Impairment or Disposal of Long-Lived Assets."

SFAS
No. 142 requires that goodwill be tested for impairment at the reporting unit level at adoption and at least annually thereafter, utilizing a two step methodology. The
initial step requires Titan to assess whether indications of impairment exist. If indications of impairment are determined to exist, the second step of measuring impairment is performed, wherein the
fair value of the relevant reporting unit is compared to the carrying value, including goodwill, of such unit. If the fair value exceeds the carrying value, no impairment loss is recognized. However,
if the carrying value of the reporting unit exceeds its fair value, the goodwill of the reporting unit is impaired.

Titan
performs its annual testing for impairment of goodwill and other intangible assets in the first quarter of each year, prior to the release of the financial statements for the
previous year. Based on management's annual testing as of January 1, 2004, there were no indicators of impairment.

Note (2) Proposed Merger with Lockheed Martin Corporation

On April 7, 2004, Titan and Lockheed Martin Corporation (Lockheed Martin) amended their merger agreement to provide that Lockheed Martin will pay $20.00 in
cash in exchange for each outstanding share of Titan common stock and $20.00 minus the exercise price for each outstanding stock option and warrant. The reduction in the merger consideration payable
to Titan stockholders from $22 per share was the result of negotiations initiated by Lockheed Martin in connection with the facts and circumstances related to, and information identified during, the
previously disclosed Titan and Lockheed Martin internal reviews, and related Securities and Exchange Commission (SEC)

7

---



investigation
and Department of Justice (DOJ) criminal inquiry, into whether payments involving Titan's international consultants were made in violation of applicable law (see Note 7). Under
the amended merger terms, it is a condition to closing that Titan either must have obtained written confirmation that the Criminal Division of the DOJ considers its criminal inquiry resolved and does
not intend to pursue any claims against Titan relating to the matters above, or must have entered into a plea agreement with the Criminal Division of the DOJ and completed the sentencing process. Upon
satisfaction of this condition, Lockheed Martin may not claim that the facts and circumstances discussed above, or the related proceedings, costs and expenses, have had a material adverse effect on
Titan.

The
revised merger agreement provides that if the merger is not completed on or before June 25, 2004, either Lockheed Martin or Titan may terminate the merger agreement, provided
that the party seeking to terminate the agreement is not then in material breach of its obligations under the merger agreement in a manner that has contributed to the failure to complete the merger by
such date. Under certain limited circumstances, the date may be extended to a date as late as September 24, 2004.

Titan
must also obtain a waiver or amendment to remove certain restrictive covenants of its $200 million subordinated notes as a condition to close. In connection with Titan's
consent solicitation activities, the terms of the subordinated notes will be amended effective upon the closing of the merger. Refer to Note 5 for a discussion of the impact of the proposed
merger on Titan's outstanding debt.

In
the three months ended March 31, 2004, Titan incurred approximately $17.6 million in legal, investment banking, accounting, printing and other professional fees and
costs related to the planned merger, which are reflected as merger-related costs in the accompanying consolidated income statements. Approximately $11.9 million of these costs were associated
with the comprehensive internal review being conducted by Titan to evaluate whether payments involving international consultants for Titan or its subsidiaries were made in violation of applicable law.
The legal, accounting and other professional fees incurred also supported the related inquiry by the Department of Justice and the
investigation by the Securities and Exchange Commission (see Note 7). Also included in merger-related costs are approximately $5.7 million of costs related to the merger transaction
itself, including the exchange offer and consent solicitation for Titan's senior subordinated notes and the redemption of Titan's preferred stock, both of which are conditions to close the proposed
merger.

Note (3) Redemption of Cumulative Convertible Preferred Stock

On March 15, 2004, Titan redeemed all outstanding shares of its cumulative convertible preferred stock. The redemption was a condition to the close of the
proposed merger with Lockheed Martin. An aggregate of 625,846 shares were redeemed at $20 per share, plus cumulative dividends in arrears of $0.03 per share, which utilized cash of approximately
$12.5 million, and the remaining 60,983 shares of preferred stock were converted by shareholders into 47,580 shares of common stock. The redemption of the preferred stock is recorded in
stockholders' equity.

Note (4) Discontinued Operations

In July 2002, Titan's board of directors made the decision to exit all of our international telecommunications business through a combination of selling
and winding down our operations within our Titan Wireless segment. Titan immediately began implementing these actions, which were substantially completed during 2003. Titan reported this exit of the
Titan Wireless segment as a discontinued operation in accordance with SFAS No. 144.

In
the third quarter of 2003, Titan completed the sale of its GlobalNet business. Payments received for the sale of GlobalNet consisted of approximately $2 million in cash, notes
receivable of approximately $1.5 million, and the buyer's assumption of all of the outstanding liabilities of GlobalNet,

8

---



which
aggregated to approximately $21 million at the time of the consummation of the sale. Titan has collected approximately $0.6 million of the amounts due under the notes receivable,
and expects to collect the remaining $0.9 million in the second or third quarter of 2004. In accordance with SFAS No. 144, all commercial operations that have been sold or are held for
sale have been reflected as discontinued operations for all periods presented in Titan's consolidated financial statements.

On
December 10, 1999, Titan's wholly owned subsidiary, Titan Africa, Inc. (Titan Africa), in connection with its contract to build a satellite-based telephone system for
its customer, the national telephone
company of Benin, Africa (the OPT), entered into a Loan Facility agreement for up to 30.0 billion Francs CFA (the currency of the African Financial Community), equivalent to approximately
$45.0 million U.S. dollars, with a syndicate of five banks, with Africa Merchant Bank as the arranger. This financing was subsequently increased by 6.0 billion francs CFA to
approximately $54.0 million. This medium term financing is a non-recourse loan to Titan Africa which is guaranteed by the national telephone company of Benin, Africa and secured by
the national telephone company's equipment and revenues related to the project. The facility has a fixed interest rate of 9.5% per year and was originally to be repaid in seven equal
semi-annual payments from the net receipts of this project, or by the OPT in the event that such receipts are not adequate to make these payments, which commenced on December 31,
2000 and were scheduled to end on December 31, 2003. The payment terms were subsequently amended calling for quarterly payments through mid 2006. The borrowings on this facility have been
utilized to fund various equipment and subcontractor costs incurred most notably by Alcatel of France, a major subcontractor to this project.

Related
to Titan's contract with the OPT, Titan has a $46.6 million gross receivable due from the OPT, which is reflected in current assets of discontinued operations as of
March 31, 2004. Of this amount, approximately $32.3 million is recorded as a receivable on the project, reflecting the outstanding balance on the non-recourse loan, drawn to
cover subcontract costs. The $32.3 million balance on the non-recourse loan is included in non-current liabilities of discontinued operations at March 31, 2004
and 2003. The remaining $14.3 million net receivable represents amounts due from the OPT under the Titan settlement agreement entered into with the OPT in 2003. The current liabilities of
$10.2 million of Titan Wireless include approximately $8.3 million of remaining exit costs.

The
current assets of Titan Technologies are primarily comprised of cash and accounts receivable balances.

9

---





Income Statement Summary

Following is a summary by original business segment of the income (loss) from discontinued operations for 2004 and 2003:

Three months ended March 31, 2004Titan
Wireless

Titan
Technologies

TotalLoss from discontinued operations

$
(866
)
$
(106
)
$
(972
)Tax benefit


(347
)

(126
)

(473
)Net income (loss)

$
(519
)
$
20

$
(499
)


Three months ended March 31, 2003Titan
Wireless

Titan
Technologies

TotalLoss from discontinued operations

$
(526
)
$
(947
)
$
(1,473
)Tax benefit


(194
)

(341
)

(535
)Net loss

$
(332
)
$
(606
)
$
(938
)


Titan
Technologies' results include operating income in Canada for which there is no tax impact.

Balance Sheet Summary

Following is a table of all related balance sheet categories for each discontinued operation:

|                                                    |                    | As of
March 31,
2004 |        | As of
December 31,
2003
|--------------------------------------------------- | ------------------ | -------------------- | ------ | -----------------------
|Current assets of discontinued operations:          |                    |                      |        |                        
|                                                    | Titan Wireless     |                      | $      | 46,624                 
|                                                    | Titan Technologies |                      |        | 8,184                  
|                                                    |                    |                      |        |                        
|                                                    |                    | $                    | 54,808 |                        
|                                                    |                    |                      |        |                        
|Current liabilities of discontinued operations:     |                    |                      |        |                        
|                                                    | Titan Wireless     |                      | $      | 10,188                 
|                                                    | Cayenta            |                      |        |                       
|                                                    | Titan Technologies |                      |        | 5,553                  
|                                                    |                    |                      |        |                        
|                                                    |                    | $                    | 15,741 |                        
|                                                    |                    |                      |        |                        
|Non-current liabilities of discontinued operations: |                    |                      |        |                        
|                                                    | Titan Wireless     |                      | $      | 32,307                 
|                                                    | Cayenta            |                      |        |                       
|                                                    | Titan Technologies |                      |        | 1,361                  
|                                                    |                    |                      |        |                        
|                                                    |                    | $                    | 33,668 |                        
|                                                    |                    |                      |        |                        

Note (5) Debt

Senior Credit Facility

At March 31, 2004, total borrowings outstanding under Titan's senior credit facility were $374.8 million at a weighted average interest rate of
4.43%. Commitments under letters of credit, which

10

---



reduce
availability under the senior credit facility, were approximately $10 million at March 31, 2004, resulting in approximately $95 million of borrowing availability on the
senior revolver at March 31, 2004. Of the total outstanding borrowings, $3.5 million was short-term. At March 31, 2004, Titan was in compliance with all financial
covenants under its various debt agreements. The remaining unamortized deferred costs and expenses of $7.8 million related to the senior credit facility, which were incurred primarily in 2002,
are included in Other Assets at March 31, 2004 and will be amortized over the remaining term of the senior credit facility, assuming no prepayment is made.

Senior Subordinated Notes

On May 15, 2003, Titan sold $200 million of 8% senior subordinated notes due May 15, 2011, in a private placement (the Notes). Titan used the
net proceeds from the issuance of the Notes, plus borrowings of $50 million under the revolving credit facility and additional cash on hand, to redeem all of the $250 million of the
then-outstanding 53/4% HIGH TIDES convertible preferred securities. The redemption of HIGH TIDES occurred on June 4, 2003.

Titan
is required to make interest payments on the Notes semi-annually in arrears on May 15 and November 15 at the rate of 8% per annum. The first scheduled
interest payment for the outstanding Notes was made on November 15, 2003. Titan may redeem the Notes, in whole or in part, on or after May 15, 2007 at the following redemption prices,
plus accrued and unpaid interest and liquidated damages, if any:

Year

Percentage2007

104.0
%2008

102.0
%2009 and thereafter

100.0
%


In
addition, on or prior to May 15, 2006, Titan may redeem up to 35% of the aggregate principal amount of the Notes with the net proceeds of certain equity offerings at a
redemption price of 108% of principal together with accrued and unpaid interest. The Notes are unsecured and rank or will rank equally with Titan's current or future senior subordinated indebtedness.
Each of Titan's domestic subsidiaries other than Cayenta guarantee the Notes. The guarantees are unsecured and rank equally with each guarantor's senior subordinated indebtedness. The Notes and the
guarantees are junior to all of Titan's and each guarantor's senior indebtedness and senior to all of Titan's and each guarantor's subordinated indebtedness (see Note 9).

In
connection with its proposed merger with Lockheed Martin, on February 11, 2004, Titan commenced an offer to exchange the existing Notes for a new series of substantially
identical 8% senior subordinated notes registered under the Securities Act of 1933 and a consent solicitation relating to proposed amendments to the indenture governing the Notes and the termination
of the registration rights agreement Titan delivered in May 2003 for the benefit of the holders of the Notes. On February 25, 2004, Titan announced that it had successfully completed the
consent solicitation. As a result, Titan has entered into a supplemental indenture with the indenture trustee to effect the proposed amendments to the indenture and the registration rights agreement
relating to the Notes. If the merger is completed, Lockheed Martin will guarantee Titan's obligations as the obligor of the new notes. If the merger is not completed, the amendments will not become
operative and Lockheed Martin will not become a guarantor of the Notes. Until that time, the indenture and the registration rights agreement, without giving effect to the proposed amendments, will
continue to govern Titan's obligations.

Liquidated
damages of 0.25% per annum per $1,000 whole dollars in principal amount of the existing Notes began to accrue in October 2003. Beginning in January 2004, the
liquidated damages rate increased to 0.50% and such liquidated damages will continue to accrue, at rates increasing every

11

---



90 days
by 0.25% per annum per $1,000 whole dollars in principal amount of existing notes up to a maximum of 2.00%, until the exchange offer described above is completed. The balance accrued at
March 31, 2004 is $0.3 million. If the merger does not close for any reason, then Titan will nevertheless seek to complete the exchange offer to satisfy its obligations under the
registration rights agreement.

The
remaining unamortized deferred costs and expenses of $5.6 million related to the issuance of the Notes, which were incurred in 2003, are included in Other Assets at
March 31, 2004, and will be amortized over the term of the Notes.

Note (6) Other Financial Information

The net gain on sale of assets represents a gain on the sale of certain contracts and related assets and liabilities of $0.9 million, which sale was
completed in order to mitigate concerns raised by one customer related to organizational conflict of interest issues arising from the pending merger with Lockheed Martin. The aforementioned gain was
partially offset by a loss of $0.3 million on another sale of certain contracts and related assets and liabilities, which were sold as part of Titan's ongoing strategy to divest non-core
assets and operations.

Titan's
only element of other comprehensive income resulted from foreign currency translation adjustments in all periods reported, which is reflected in the Consolidated Statements of
Stockholders' Equity.

Earnings Per Share

Basic and diluted earnings per share were computed based on net income, less the regular quarterly dividend requirement for preferred stock in 2004 and 2003 and
the accrued dividend to the date of redemption in 2004.

12

---



The
following data summarize information relating to the per share computations for income from continuing operations:

Three months ended March 31, 2004Income
(Numerator)

Shares (000's)
(Denominator)

Per
Share
AmountsIncome from continuing operations

$
3,558Less preferred stock dividends


(190
)Basic EPS:Income from continuing operations available to common stockholders


3,368

82,767

$
0.04Effect of dilutive securities:Stock options and warrants




4,117


Diluted EPS:Income from continuing operations available to common stockholders

$
3,368

86,884

$
0.04


Three Months ended March 31, 2003Income
(Numerator)

Shares (000's)
(Denominator)

Per
Share
AmountsIncome from continuing operations

$
7,939Less preferred stock dividends


(172
)Basic EPS:Income from continuing operations available to common stockholders


7,767

78,622

$
0.10Effect of dilutive securities:Stock options and warrants




2,475


Diluted EPS:Income from continuing operations available to common stockholders

$
7,767

81,097

$
0.10


In
the three months ended March 31, 2004, options and warrants to purchase approximately 281,400 shares of common stock at prices ranging from $23.79 to $29.74 per share were not
included in the computation of diluted EPS, as the effect would have been anti-dilutive due to the exercise price. For the three month period ended March 31, 2003, options and
warrants to purchase
approximately 4,689,100 shares of common stock at prices ranging from $9.76 to $29.74 per share were not included in the computation as the effect would have been anti-dilutive due to the
exercise price.

Approximately
460,100 shares of common stock in the three month period in 2004 and approximately 537,400 shares of common stock in the three month period in 2003 that could have been
issued from the potential conversion of cumulative convertible preferred stock were not included in the computations of diluted EPS, as the effect would have been anti-dilutive. The change
in potential dilution from 2003 to 2004 is due to the redemption of the preferred stock on March 15, 2004 (see Note 3). Approximately 6,776,500 shares in the three months ended
March 31, 2003, that could have been issued from the potential conversion of remarketable term income deferrable equity securities (HIGH TIDES) were not included in the computations as their
effect was anti-dilutive. The HIGH TIDES were redeemed on June 4, 2003.

13

---



Select Balance Sheet Data

Following are details concerning certain balance sheet data:

March 31, 2004

December 31, 2003Accounts Receivable:U.S. Government-billed

$
345,214

$
313,578U.S. Government-unbilled


71,276


63,141Trade


14,496


14,818Less allowance for doubtful accounts


(3,358
)

(3,574
)$
427,628

$
387,963Inventories:Materials

$
9,590

$
8,448Work-in-process


18,656


15,554Finished goods


5,597


5,403$
33,843

$
29,405


A
summary of the utilization of exit and restructuring accruals during the quarter ended March 31, 2004 is as follows:

|                                 |                                          | Balance
December 31,
2003 |        | Cash paid |   | Change in Estimate |      | Balance
March 31,
2004
|-------------------------------- | ---------------------------------------- | ------------------------- | ------ | --------- | - | ------------------ | ---- | ----------------------
|Titan Systems restructuring:     |                                          |                           |        |           |   |                    |      |                       
|                                 | Estimated facilities consolidation costs |                           | $      | 27,296    |   | $                  | (849 | )                     
|                                 |                                          |                           |        |           |   |                    |      |                       
|Cayenta headquarters exit costs: |                                          |                           |        |           |   |                    |      |                       
|                                 | Lease commitment costs                   |                           |        | 625       |   |                    | (169 | )                     
|                                 | Employee termination costs and other     |                           |        | 7         |   |                    | (7   | )                     
|                                 |                                          |                           |        |           |   |                    |      |                       
|                                 |                                          |                           | 632    |           |   | (176               | )    |                       
|                                 |                                          |                           |        |           |   |                    |      |                       
|                                 |                                          | $                         | 27,928 |           | $ | (1,025             | )    | $                     
|                                 |                                          |                           |        |           |   |                    |      |                       

At
March 31, 2004, $16.3 million of the exit and restructuring accruals are included in Other Accrued Liabilities on the consolidated balance sheet and $9.2 million
are included in Other Non-current Liabilities. The remaining accrual balance is primarily comprised of amounts due under the facilities consolidation, which requires payments in 2004 for
certain lease cancellation fees and other lease costs, net of assumed sublease income, with the remainder expected to be paid over the remaining lease terms, which expire in 2009.

14

---



Supplemental Cash Flow Information

Supplemental disclosure of cash flow information:

Three months ended
March 31,2004

2003Noncash investing and financing activities:Shares contributed to employee benefit plans

$
2,718

$
3,567Shares tendered for stock option exercises


128


Cash paid for interest

$
4,761

$
8,085Cash paid for (refunds of) income tax


(509
)

338


Note (7) Commitments and Contingencies

Legal Matters



During the three months ended March 31, 2004, Titan learned of allegations that improper payments were made, or items of value were provided, involving
international consultants for Titan or its subsidiaries to foreign officials. The allegations were identified as part of internal reviews conducted with Lockheed Martin. Titan's board of directors
established a committee of the board to oversee Titan's internal review of these matters. In connection therewith, the SEC has commenced an investigation into whether payments involving Titan's
international consultants were made in violation of applicable law. In addition, the Department of Justice has initiated a criminal inquiry in this matter. The government investigations are ongoing.

Titan
and Lockheed Martin have met with the SEC and the Department of Justice to discuss the allegations of improper payments and on March 25, 2004, met with the SEC and
Department of Justice to discuss the preliminary findings of the reviews, which reviews the parties have announced are substantially complete. The parties have continued in discussions with the
government since March 25,
2004. These discussions have focused primarily on three of Titan's business units: the Datron World Communications division; Titan's activities in Benin, conducted as part of Titan Wireless, a
business unit that has been reported as part of Titan's discontinued operations since 2002; and Titan's operations in Saudi Arabia, conducted through the Titan Secure Systems division. If the
government determines that unlawful payments were made, the government could take action against Titan and/or some of its employees. These actions could include criminal and civil fines, penalties,
criminal sanctions and limitations on Titan's ability to export products or enter into future U.S. government contracts. As part of their reviews, Lockheed Martin, Titan, the SEC and the Department of
Justice also have been evaluating Titan's internal controls relating to these matters. Titan plans to discuss a settlement and resolution of these issues with the SEC and Department of Justice. As
previously disclosed, Titan recorded a $3.0 million provision as of and for the year ended December 31, 2003, representing Titan's estimate of potential liabilities related to this
matter. Although no change to the provision was made in the first quarter of 2004, Titan may be required to record an additional provision or reduce this provision if the actual settlement amount of
these matters differs from the provision.

Completion
of the merger with Lockheed Martin requires the satisfaction or waiver of the closing conditions set forth in the merger agreement. Among these is that Titan must obtain
written confirmation that the Criminal Division of the Department of Justice considers its investigation of these allegations resolved and does not intend to pursue any claims against Titan, or Titan
must have entered into a plea agreement with the Criminal Division of the Department of Justice and completed the sentencing process. In this regard, any plea agreement is subject to Lockheed Martin's
consent, which

15

---



may
not be unreasonably withheld or delayed. Upon satisfaction of this condition, Lockheed Martin is not permitted to refuse to close the merger on the basis of claims that the facts and circumstances
related to the internal review and government investigations, or any related proceedings, costs and expenses, have had a material adverse effect on Titan. The Criminal Division of the Department of
Justice is not obligated to settle or resolve these matters on an expedited basis and may require additional investigation or other information before it is willing to settle or resolve the matters.
Such settlement or resolution may not be completed within the time periods required under the merger agreement.



Since April 2, 2004, two purported stockholder class action lawsuits have been filed against Titan and certain of its officers, asserting claims under the
federal securities laws, which we refer to collectively as the federal securities actions. These federal securities actions were filed in the United States District Court for the Southern District of
California. These cases includeJanet Cheung v. The Titan Corporation, et al., No. CV 04-0701JAH(LSP) andJack
McBride v. The Titan Corporation, et al., No. CV 04-0676K(NLS).

The
federal securities actions purport to be brought on behalf of all purchasers of Titan common stock during the period from July 24, 2003 through and including March 22,
2004. The federal securities actions allege, among other things, that the defendants violated Section 10(b) of the Securities Exchange Act of 1934, as amended, which is referred to as the
Exchange Act, and SEC Rule 10b-5 promulgated thereunder and Section 20(a) of the Exchange Act, by issuing a series of press releases and public statements and filings
disclosing significant historical and future revenue growth, but omitting to mention certain allegedly improper payments involving international consultants in connection with Titan's international
operations, thereby artificially inflating the trading price of Titan's common stock. The federal securities actions are in their early stages and it is impossible to predict the outcome of these
proceedings or their impact on Titan at this time. Titan believes the allegations against Titan and its officers are without merit and the Company intends to defend the claims vigorously.

Since
April 7, 2004, two purported stockholder class action complaints have been filed against certain Titan officers, asserting that these officers breached their fiduciary
duties to Titan's stockholders. The complaints, which we refer to as the fiduciary duty actions, were filed in the Superior Court for the State of California in and for San Diego County. The cases
includePaul Berger v. Gene W. Ray, et al.,No. GIC 828346, andRobert Garfield v. Mark W. Sopp, et. al,No. GIC 828345.

The
fiduciary duty actions purport to be brought on behalf of all holders of Titan common stock as of April 7, 2004. The fiduciary duty actions allege, among other things, that
the defendants breached their fiduciary duties by acquiescing in or condoning Titan's alleged violations of the Foreign Corrupt Practices Act, by failing to establish adequate procedures to prevent
the alleged FCPA violations, and by failing, in bad faith, to voluntarily report the alleged FCPA violations to government officials. The complaints seek compensatory damages in respect of the loss of
value sustained by Titan stockholders as a result of the reduction in merger consideration payable to them under the terms of the amendment to the merger agreement delivered on April 7, 2004.



On January 23, 2004, Titan, together with its wholly-owned subsidiaries, Titan Wireless, Inc. and Titan Africa, Inc., were named as
defendants inGonzales Communications, Inc. v. Titan Wireless, Inc., Titan Africa, Inc., The Titan Corporation, Geolution International Inc., Mundi
development, Inc.,a lawsuit filed in the U.S. District Court for the Southern District of California. The complaint relates to the purchase by Gonzales Communications
of equipment and related services under an equipment

16

---



purchase
agreement entered into with Titan Wireless in June 2001. Gonzales Communications contends that the equipment and services delivered were unsatisfactory. In the complaint, Gonzales
Communications seeks direct damages in the amount of $0.88 million plus interest, representing the amount Gonzales Communications alleges to have previously paid under the agreement, and
consequential damages of approximately $16.3 million. To date, Titan and its subsidiaries have not received payment in full under the agreement for the equipment and services that were
delivered to Gonzales Communications. Titan has filed a counterclaim against Gonzales Communications for in excess of $1.2 million. Titan believes that the claims of Gonzales Communications are
without merit, and the Company intends to defend its position vigorously.

Since
August 2003, Titan, certain corporate officers of SureBeam Corporation, a former subsidiary of Titan, Dr. Ray and Susan Golding, as SureBeam directors, and certain
investment banks that served as lead underwriters for SureBeam's March 2001 initial public offering, have been named as defendants in several purported class action lawsuits filed by holders of
common stock of SureBeam in the U.S. District Court. On October 6, 2003, these class action lawsuits were consolidated intoIn re SureBeam Corporation Securities
Litigation, No. 03-CV-001721-JM(POR), a single purported class action for which an amended consolidated class action was filed on
March 24, 2004, with the U.S. District Court for the Southern District of California. The SureBeam class action complaint alleges that each of the defendants, including Titan, as a "control
person" of SureBeam within the meaning of Section 15 of the Securities Act of 1933, as amended, should be held liable under Section 11 of the Securities Act, because the prospectus for
SureBeam's initial public offering was allegedly inaccurate and misleading, contained untrue statements of material facts, and omitted to state other facts necessary to make the statements made not
misleading. The SureBeam class action complaint also alleges that the defendants, including Titan, as a control person of SureBeam within the meaning of Section 20(a) of the Exchange Act should
be held liable under Section 10(b) of the Exchange Act for false and misleading statements made during the period from March 16, 2001 to August 27, 2003. Titan believes the
allegations against Titan and its directors in the amended complaint are without merit and the Company intends to defend the claims vigorously.

On
August 16, 2002, Perimex International Corporation (Perimex) filed a complaint against Titan, Titan Wireless, and a former Titan Wireless employee in San Diego Superior Court
in San Diego, California. The complaint alleged breach of contract, breach of the covenant of good faith and fair dealing, intentional interference with existing contractual relationships and
prospective business advantage and
violation of the California unfair competition law arising from an alleged failure of Titan Wireless to enter a joint venture with Perimex to provide wireless telecommunication services in Argentina
and other related alleged misconduct. The complaint sought damages of $52.65 million and sought injunctive relief prohibiting Titan and Titan Wireless from transferring any of Titan Wireless's
assets. The court denied Perimex's request for a preliminary injunction, sustained Titan's and Titan Wireless's demurrer as to all causes of action in the complaint and granted Perimex leave to amend
the complaint. Perimex dismissed its complaint voluntarily without prejudice. On May 22, 2003, however, Perimex filed a new complaint in the United States District Court for the Southern
District of California alleging substantially similar causes of action and claiming a similar amount of damages. Titan believes that Perimex's claims are without merit and intends to defend our
position vigorously.

In
October 2002, Titan received a grand jury subpoena from the Antitrust Division of the Department of Justice requesting the production of documents relating to information
technology services performed for the Air Force at Hanscom Air Force Base in Massachusetts. Titan has been informed that other companies who have performed such services have received subpoenas as
well. Titan is not aware of any illegal or inappropriate conduct, and has been and will continue to cooperate fully with the investigation.

In
March 2003, Titan received a subpoena from the Office of Inspector General for the National Aeronautics and Space Administration, or NASA, seeking certain records relating to
billing for labor

17

---



services
in connection with our contracts with NASA. Titan also received a subpoena from the Office of Inspector General for the General Services Administration, or GSA, seeking similar records
relating to billing for labor categories in connection with contracts with GSA. Titan is not aware of any illegal or inappropriate conduct, and is fully cooperating with the government's inquiries in
these areas.

Titan
is involved in legal actions in the normal course of our business, including audits and investigations by various governmental agencies that result from our work as a defense
contractor. Titan and its subsidiaries are named as defendants in legal proceedings from time to time and third parties including the government, may assert claims against Titan from time to time. In
addition, Titan has acquired companies from time to time that have legal actions pending against them at the time of acquisition.

Based
upon current information available, in the opinion of management, the amount of ultimate liability or recovery with respect to these other actions and proceedings is not expected
to materially affect Titan's consolidated financial position or results of operations taken as a whole. However, Titan's evaluation of the likely impact of these other actions and proceedings could
change in the future, and an unfavorable outcome, depending upon the amount and timing, could have a material adverse effect on Titan's results of operations or cash flows in a future period.



Prior to and in connection with the spin-off of SureBeam Corporation, a former subsidiary of Titan, Titan and SureBeam entered into a number of
agreements. Titan extended a $50 million senior secured revolving credit facility of which $25 million in principal was advanced and is outstanding as of March 31, 2004. The
senior credit facility was secured by a lien on substantially all of SureBeam assets. In addition, Titan guaranteed certain lease obligations of SureBeam and subleased facilities to SureBeam. The
aggregate amount of the lease obligations Titan has guaranteed as of March 31, 2004 is approximately $18.4 million. The leases extend through periods ending in 2023. The aggregate amount
due to Titan as of March 31, 2004, for future obligations under the sublease agreements for approximately 63,800 square feet for periods through 2010 is approximately $4.7 million.

On
January 19, 2004, SureBeam voluntarily filed for bankruptcy relief to be liquidated under Chapter 7 of the United States Bankruptcy Code. As a result of this filing, Titan
recorded an estimated pre-tax impairment charge of $15.8 million (and an associated tax benefit of $6.3 million) in the fourth quarter of 2003 related to the senior credit
facility with SureBeam as well as SureBeam's other indebtedness and obligations to us. The ultimate amount of impairment to be recognized is contingent upon the amount of actual proceeds recovered by
Titan from the liquidation of assets provided to Titan under the settlement agreement with the SureBeam bankruptcy trustee described below. The current estimate of such proceeds, which includes
estimated sales of equipment and inventory, primarily electron beam systems and other related components, is approximately $9.0 million. The ultimate impairment is also dependent upon Titan's
ability to mitigate its obligations under the facilities leases and lease guarantees through subleases and loan repayments from Hawaii Pride (as discussed below). The current estimate of such
mitigation of obligations under leases and lease guarantees is approximately $16.8 million. The impairment charge was offset by an $8.1 million liability previously accrued by Titan to
SureBeam under a tax allocation agreement. The actual amount of Titan's losses could be lower or higher than currently estimated depending on the proceeds received from the liquidation of SureBeam
assets provided to Titan under the settlement agreement and the amount of net payments made under its leases and lease guarantees issued on behalf of SureBeam and bank debt guarantee related to Hawaii
Pride.

On
April 5, 2004, the United States Bankruptcy Court for the Southern District of California approved the settlement agreement that Titan had entered into with the bankruptcy
trustee of SureBeam Corporation and SB Operating Co LLC (SureBeam). This settlement provides for Titan to

18

---



have
immediate access to, and take legal title to, substantially all of the SureBeam assets. These assets include all equipment and inventory, patents, intellectual property, certain customer
receivables, and leased and subleased properties. Titan agreed to exclude from the settlement agreement approximately $4 million in assets that will remain in the bankruptcy estate. The
excluded assets consist of cash and two customer receivables.

Titan
intends to sell or otherwise dispose of the transferred assets, which is expected to partially satisfy the $25 million senior secured note owed to Titan by SureBeam, and
Titan's guarantees of SureBeam facilities leases. Costs incurred, primarily legal and other professional fees, in the three months ended March 31, 2004, related to the bankruptcy settlement and
other SureBeam related matters, including the defense of class action litigation, were approximately $1.4 million, and are reflected on the Consolidated Income Statements in selling, general
and administrative expenses.

In
relation to SureBeam's strategic alliance with Hawaii Pride, Titan has guaranteed repayment of Hawaii Pride's bank debt up to the greater of SureBeam's equity interest in Hawaii Pride
(which is zero), or 19.9% of Hawaii Pride's $6.8 million, 15-year loan from its lender, WebBank. As of March 31, 2004, Titan has guaranteed approximately $1.1 million,
or 19.9% of the current loan balance of $5.7 million. In the event that Hawaii Pride defaults on the loan, Titan currently expects to be obligated to cover any defaults on the entire
outstanding balance of the loan if the default is not cured within 90 days. In late October 2003, Titan was notified by Hawaii Pride that Hawaii Pride had stopped receiving financial
support from SureBeam and did not have sufficient cash resources to make its monthly principal and interest payments to WebBank. Through March 31, 2004, Titan has loaned approximately
$0.3 million to Hawaii Pride under a new credit facility for a maximum amount of $0.45 million to be advanced to Hawaii Pride to cover shortfalls in debt service payments. The new credit
facility is secured by a second lien on Hawaii Pride's assets including real property and the facility. The lien is subordinate to the lien held by Hawaii Pride's bank, Web Bank. All amounts
outstanding under this facility are required to be repaid by May 2005. In the impairment charge discussed above, Titan has assumed that Hawaii Pride will repay amounts advanced on the new
credit facility.

In
connection with the license Titan purchased to use SureBeam's intellectual property, the remaining unamortized balance of $6.9 million at March 31, 2004, is reflected as
a non-current asset in Other Assets in the consolidated balance sheet. The license is being amortized over a 15 year life, the average life of the related patents. The license was
purchased in September 2001, and includes a world-wide perpetual and exclusive, non-royalty bearing license to use SureBeam's intellectual property for all applications
and fields other than the food, animal hide and flower markets. Titan utilizes this technology for its contract with the U.S. Postal Service to provide mail sanitization systems and has outstanding
bids using these technology rights.

Note (8) Related Party Transactions

In conjunction with Titan's exit of its international telecommunications business, Titan entered into an agreement with Geolutions, Inc. (Geolutions) to
assume and perform all of Titan Wireless's outstanding warranty obligations. Geolutions was a newly formed company, founded by a former executive of Titan Wireless and former officer of Titan. Titan
entered into a fixed price contract of $1.9 million, plus incidental expenses of up to $0.6 million and other third party costs of an aggregate maximum of $1.4 million, which was
subsequently reduced by $0.5 million. These fees were payable through mid 2004, the period over which Titan's warranty obligations exist on its existing customer contracts. In
March 2004, Titan settled its remaining contractual liability to Geolutions, and no longer has outstanding warranty obligations concerning Titan Wireless. Titan has entered into a
short-term time and materials contract for Geolutions to provide technical services related to certain equipment in Benin, Africa in conjunction with Titan's exit activities related to the
contract with the OPT (see Note 4).

19

---



Note (9) Guarantor Condensed Consolidating Financial Statements

As discussed in Note 5, on May 15, 2003, Titan sold $200 million of 8% senior subordinated notes in a private placement. We used the net
proceeds from the issuance of the 8% senior subordinated notes, plus borrowings of $50 million made under our revolving credit facility and additional cash on hand, to redeem all of the
$250 million of the then-outstanding 53/4% HIGH TIDES convertible preferred securities. The redemption of HIGH TIDES occurred on June 4, 2003.

Following
are consolidating condensed balance sheets as of March 31, 2004 (unaudited) and December 31, 2003, and unaudited statements of operations for the three months
ended March 2004 and 2003, and statements of cash flows for the three months ended March 31, 2004 and 2003 for the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries
as defined below. The following consolidated condensed financial statements present financial information for:

Parent:
The Titan Corporation on a stand-alone basis.

Guarantor
Subsidiaries: All directly and indirectly owned domestic subsidiaries of Parent other than Cayenta Inc. on a stand-alone basis.

Non-Guarantor
Subsidiaries: Cayenta Inc., and all direct and indirect subsidiaries of Parent that are not organized under the laws of the United States, any state of
the United States or the District of Columbia and that conduct substantially all business operations outside the United States.

Reclassifications
and Eliminations: Entries that eliminate the investment in subsidiaries and intercompany balances and transactions.

The
Titan Corporation and Subsidiaries: The financial information for The Titan Corporation on a condensed consolidated basis.

The
classification of operating entities within each of the columns is based on the legal status of the entity as of March 31, 2004. Accordingly, certain legal entities that
existed in prior years that have been merged into Titan as of March 31, 2004 have been reclassified in the prior year condensed financial statements to conform with the current year
presentation.

20

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Statement of Operations
For the Three Months Ended March 31, 2004
(Unaudited)
(In thousands)

|                                                             |                                     | Parent |         | Guarantor
Subsidiaries |   | Non-
guarantor
Subsidiaries |        | Reclassifications
and
Eliminations |        | The Titan
Corporation
and
Subsidiaries |  
|------------------------------------------------------------ | ----------------------------------- | ------ | ------- | ---------------------- | - | --------------------------- | ------ | ---------------------------------- | ------ | -------------------------------------- | -
|Revenues                                                     |                                     | $      | 439,423 |                        | $ | 13,384                      |        | $                                  | 7,694  |                                        | $
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Costs and expenses:                                          |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|                                                             | Cost of revenues                    |        |         | 367,454                |   |                             | 11,102 |                                    |        | 8,233                                  |  
|                                                             | Selling, general and administrative |        |         | 34,311                 |   |                             | 2,162  |                                    |        | 1,354                                  |  
|                                                             | Research and development            |        |         | 3,252                  |   |                             | 241    |                                    |        |                                       |  
|                                                             | Merger-related costs                |        |         | 17,579                 |   |                             |       |                                    |        |                                       |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|                                                             | Total costs and expenses            |        |         | 422,596                |   |                             | 13,505 |                                    |        | 9,587                                  |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Operating profit (loss)                                      |                                     |        | 16,827  |                        |   | (121                        | )      |                                    | (1,893 | )                                      |  
|Interest expense                                             |                                     |        | (9,116  | )                      |   | (19                         | )      |                                    |       |                                        |  
|Interest income                                              |                                     |        | 163     |                        |   |                            |        |                                    |       |                                        |  
|Gain (loss) on sale of assets                                |                                     |        | 863     |                        |   | (300                        | )      |                                    |       |                                        |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Income (loss) from continuing operations before income taxes |                                     |        | 8,737   |                        |   | (440                        | )      |                                    | (1,893 | )                                      |  
|Income tax provision (benefit)                               |                                     |        | 3,845   |                        |   | (194                        | )      |                                    | (833   | )                                      |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Income (loss) from continuing operations                     |                                     |        | 4,892   |                        |   | (246                        | )      |                                    | (1,060 | )                                      |  
|Income (loss) from discontinued operations, net of taxes     |                                     |        | (116    | )                      |   | (592                        | )      |                                    | 209    |                                        |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Earnings (loss) before equity in losses of subsidiaries      |                                     |        | 4,776   |                        |   | (838                        | )      |                                    | (851   | )                                      |  
|Equity in losses of subsidiaries                             |                                     |        | (1,689  | )                      |   |                            |        |                                    |       |                                        |  
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  
|Net earnings (loss)                                          |                                     | $      | 3,087   |                        | $ | (838                        | )      | $                                  | (851   | )                                      | $
|                                                             |                                     |        |         |                        |   |                             |        |                                    |        |                                        |  

21

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Statement of Operations
For the Three Months Ended March 31, 2003
(Unaudited)
(In thousands)

|                                                                 |                                     | Parent |         | Guarantor
Subsidiaries |   | Non-
guarantor
Subsidiaries |       | Reclassifications
and
Eliminations |       | The Titan
Corporation
and
Subsidiaries |  
|---------------------------------------------------------------- | ----------------------------------- | ------ | ------- | ---------------------- | - | --------------------------- | ----- | ---------------------------------- | ----- | -------------------------------------- | -
|Revenues                                                         |                                     | $      | 360,845 |                        | $ | 9,132                       |       | $                                  | 7,926 |                                        | $
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Costs and expenses:                                              |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|                                                                 | Cost of revenues                    |        |         | 302,788                |   |                             | 6,947 |                                    |       | 5,561                                  |  
|                                                                 | Selling, general and administrative |        |         | 35,450                 |   |                             | 2,255 |                                    |       | 1,812                                  |  
|                                                                 | Research and development            |        |         | 1,875                  |   |                             | 493   |                                    |       |                                       |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|                                                                 | Total costs and expenses            |        |         | 340,113                |   |                             | 9,695 |                                    |       | 7,373                                  |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Operating profit (loss)                                          |                                     |        | 20,732  |                        |   | (563                        | )     |                                    | 553   |                                        |  
|Interest expense                                                 |                                     |        | (8,073  | )                      |   | (25                         | )     |                                    | (1    | )                                      |  
|Interest income                                                  |                                     |        | 607     |                        |   |                            |       |                                    | 5     |                                        |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Income (loss) from continuing operations before income taxes     |                                     |        | 13,266  |                        |   | (588                        | )     |                                    | 557   |                                        |  
|Income tax provision (benefit)                                   |                                     |        | 5,306   |                        |   | (235                        | )     |                                    | 223   |                                        |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Income (loss) from continuing operations                         |                                     |        | 7,960   |                        |   | (353                        | )     |                                    | 334   |                                        |  
|Loss from discontinued operations, net of taxes                  |                                     |        |        |                        |   | (702                        | )     |                                    | (236  | )                                      |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Income (loss) before equity in earnings (losses) of subsidiaries |                                     |        | 7,960   |                        |   | (1,055                      | )     |                                    | 98    |                                        |  
|Equity in earnings (losses) of subsidiaries                      |                                     |        | (957    | )                      |   |                            |       |                                    |      |                                        |  
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  
|Net income (loss)                                                |                                     | $      | 7,003   |                        | $ | (1,055                      | )     | $                                  | 98    |                                        | $
|                                                                 |                                     |        |         |                        |   |                             |       |                                    |       |                                        |  

22

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Balance Sheet
As of March 31, 2004
(Unaudited)
(In thousands)

|                                                              |                                                             | Parent                    |         | Guarantor
Subsidiaries |           | Non-
guarantor
Subsidiaries |         | Reclassifications
and
Eliminations |          | The Titan
Corporation
and
Subsidiaries
|------------------------------------------------------------- | ----------------------------------------------------------- | ------------------------- | ------- | ---------------------- | --------- | --------------------------- | ------- | ---------------------------------- | -------- | --------------------------------------
|Assets                                                        |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Current Assets:                                               |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Cash and cash equivalents                                   |                           | $       | 16,921                 |           | $                           | (1,154  | )                                  | $        | (15                                   
|                                                              | Accounts receivablenet                                     |                           |         | 387,298                |           |                             | 12,705  |                                    |          | 27,625                                
|                                                              | Inventories                                                 |                           |         | 24,952                 |           |                             | 473     |                                    |          | 8,418                                 
|                                                              | Prepaid expenses and other                                  |                           |         | 21,812                 |           |                             | 1,895   |                                    |          | 278                                   
|                                                              | Deferred income taxes                                       |                           |         | 88,990                 |           |                             |        |                                    |          |                                      
|                                                              | Current assets of discontinued operations                   |                           |         |                       |           |                             | 46,624  |                                    |          | 8,184                                 
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total current assets      |         |                        | 539,973   |                             |         | 60,543                             |          |                                       
|Property and equipment, net                                   |                                                             |                           | 38,733  |                        |           | 18,891                      |         |                                    | 11,202   |                                       
|Goodwill                                                      |                                                             |                           | 475,325 |                        |           | 4,136                       |         |                                    | 59       |                                       
|Other assetsnet                                              |                                                             |                           | 68,861  |                        |           | 82                          |         |                                    | 72       |                                       
|Deferred income taxes                                         |                                                             |                           | 62,781  |                        |           |                            |         |                                    |         |                                       
|Intercompany investments, advances and liabilitiesnet        |                                                             |                           | 346,770 |                        |           | (181,327                    | )       |                                    | (165,443 | )                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total assets              |         | $                      | 1,532,443 |                             | $       | (97,675                            | )        | $                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Liabilities and Stockholders' Equity                          |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Current Liabilities:                                          |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Current portion of amounts outstanding under line of credit |                           | $       | 3,500                  |           | $                           |        |                                    | $        |                                      
|                                                              | Accounts payable                                            |                           |         | 80,353                 |           |                             | 5,284   |                                    |          | 1,230                                 
|                                                              | Current portion of long-term debt                           |                           |         | 1,120                  |           |                             |        |                                    |          |                                      
|                                                              | Accrued compensation and benefits                           |                           |         | 77,094                 |           |                             | 1,794   |                                    |          | 1,836                                 
|                                                              | Other accrued liabilities                                   |                           |         | 100,988                |           |                             | 3,630   |                                    |          | 2,323                                 
|                                                              | Current liabilities of discontinued operations              |                           |         | 444                    |           |                             | 11,098  |                                    |          | 4,199                                 
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total current liabilities |         |                        | 263,499   |                             |         | 21,806                             |          |                                       
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Long-term portion of amounts outstanding under line of credit |                                                             |                           | 371,250 |                        |           |                            |         |                                    |         |                                       
|Senior subordinated notes                                     |                                                             |                           | 200,000 |                        |           |                            |         |                                    |         |                                       
|Other long-term debt                                          |                                                             |                           | 705     |                        |           |                            |         |                                    |         |                                       
|Other non-current liabilities                                 |                                                             |                           | 48,832  |                        |           |                            |         |                                    | 5,254    |                                       
|Non-current liabilities of discontinued operations            |                                                             |                           | 945     |                        |           | 32,307                      |         |                                    | 416      |                                       
|Stockholders' equity (deficit)                                |                                                             |                           | 647,212 |                        |           | (151,788                    | )       |                                    | (124,878 | )                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Total liabilities and equity                                |                           | $       | 1,532,443              |           | $                           | (97,675 | )                                  | $        | (109,620                              
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       

23

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Balance Sheet
As of December 31, 2003
(In thousands)

|                                                              |                                                             | Parent                    |         | Guarantor
Subsidiaries |           | Non-
guarantor
Subsidiaries |         | Reclassifications
and
Eliminations |          | The Titan
Corporation
and
Subsidiaries
|------------------------------------------------------------- | ----------------------------------------------------------- | ------------------------- | ------- | ---------------------- | --------- | --------------------------- | ------- | ---------------------------------- | -------- | --------------------------------------
|Assets                                                        |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Current Assets:                                               |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Cash and cash equivalents                                   |                           | $       | 25,861                 |           | $                           | (852    | )                                  | $        | 1,965                                 
|                                                              | Accounts receivablenet                                     |                           |         | 348,940                |           |                             | 11,662  |                                    |          | 27,361                                
|                                                              | Inventories                                                 |                           |         | 20,217                 |           |                             | 2,352   |                                    |          | 6,836                                 
|                                                              | Prepaid expenses and other                                  |                           |         | 23,556                 |           |                             | 400     |                                    |          | 296                                   
|                                                              | Deferred income taxes                                       |                           |         | 91,272                 |           |                             |        |                                    |          |                                      
|                                                              | Current assets of discontinued operations                   |                           |         |                       |           |                             | 46,584  |                                    |          | 8,185                                 
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total current assets      |         |                        | 509,846   |                             |         | 60,146                             |          |                                       
|Property and equipment, net                                   |                                                             |                           | 40,169  |                        |           | 13,683                      |         |                                    | 11,939   |                                       
|Goodwill                                                      |                                                             |                           | 475,428 |                        |           | 4,136                       |         |                                    | 59       |                                       
|Other assetsnet                                              |                                                             |                           | 59,687  |                        |           | 8,321                       |         |                                    | 5        |                                       
|Deferred income taxes                                         |                                                             |                           | 62,781  |                        |           |                            |         |                                    |         |                                       
|Intercompany investments, advances and liabilitiesnet        |                                                             |                           | 341,117 |                        |           | (175,474                    | )       |                                    | (165,643 | )                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total assets              |         | $                      | 1,489,028 |                             | $       | (89,188                            | )        | $                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Liabilities and Stockholders' Equity                          |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Current Liabilities:                                          |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Current portion of amounts outstanding under line of credit |                           | $       | 3,500                  |           | $                           |        |                                    | $        |                                      
|                                                              | Accounts payable                                            |                           |         | 78,994                 |           |                             | 9,387   |                                    |          | 2,902                                 
|                                                              | Current portion of long-term debt                           |                           |         | 863                    |           |                             |        |                                    |          |                                      
|                                                              | Accrued compensation and benefits                           |                           |         | 77,959                 |           |                             | 2,555   |                                    |          | 1,309                                 
|                                                              | Other accrued liabilities                                   |                           |         | 90,242                 |           |                             | 3,330   |                                    |          | 1,767                                 
|                                                              | Current liabilities of discontinued operations              |                           |         | 368                    |           |                             | 13,692  |                                    |          | 4,723                                 
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              |                                                             | Total current liabilities |         |                        | 251,926   |                             |         | 28,964                             |          |                                       
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|Long-term portion of amounts outstanding under line of credit |                                                             |                           | 341,250 |                        |           |                            |         |                                    |         |                                       
|Senior subordinated debt                                      |                                                             |                           | 200,000 |                        |           |                            |         |                                    |         |                                       
|Other long-term debt                                          |                                                             |                           | 988     |                        |           |                            |         |                                    |         |                                       
|Other non-current liabilities                                 |                                                             |                           | 47,360  |                        |           | 491                         |         |                                    | 3,200    |                                       
|Non-current liabilities of discontinued operations            |                                                             |                           | 1,041   |                        |           | 32,307                      |         |                                    | 998      |                                       
|Stockholders' equity (deficit)                                |                                                             |                           | 646,463 |                        |           | (150,950                    | )       |                                    | (123,896 | )                                     
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       
|                                                              | Total liabilities and equity                                |                           | $       | 1,489,028              |           | $                           | (89,188 | )                                  | $        | (108,997                              
|                                                              |                                                             |                           |         |                        |           |                             |         |                                    |          |                                       

24

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Statement of Cash Flows
For the Three Months Ended March 31, 2004
(Unaudited)
(In thousands)

|                                                                                                             |  | Parent |         | Guarantor
Subsidiaries |   | Non-
guarantor
Subsidiaries |   | Reclassifications
and
Eliminations |        | The Titan
Corporation
and
Subsidiaries |  
|------------------------------------------------------------------------------------------------------------ |  | ------ | ------- | ---------------------- | - | --------------------------- | - | ---------------------------------- | ------ | -------------------------------------- | -
|Cash Flows from Operating Activities:                                                                        |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Income (loss) from continuing operations                                                                     |  | $      | 4,892   |                        | $ | (246                        | ) | $                                  | (1,060 | )                                      | $
|Adjustments to reconcile income (loss) from continuing operations to net cash used for continuing operations |  |        | (21,257 | )                      |   | (4,602                      | ) |                                    | (136   | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash used for continuing operations                                                                      |  |        | (16,365 | )                      |   | (4,848                      | ) |                                    | (1,196 | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Income (loss) from discontinued operations                                                                   |  |        | (116    | )                      |   | (592                        | ) |                                    | 209    |                                        |  
|Adjustments to reconcile income (loss) from discontinued operations to cash used for discontinued operations |  |        | (493    | )                      |   | (2,634                      | ) |                                    | (649   | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash used for discontinued operations                                                                    |  |        | (609    | )                      |   | (3,226                      | ) |                                    | (440   | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash used for operating activities                                                                       |  |        | (16,974 | )                      |   | (8,074                      | ) |                                    | (1,636 | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash Flows from Investing Activities:                                                                        |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Capital expenditures                                                                                         |  |        | (3,267  | )                      |   | (5,595                      | ) |                                    | (8     | )                                      |  
|Proceeds from sale of investments and net assets                                                             |  |        | 2,494   |                        |   | 386                         |   |                                    |       |                                        |  
|Earnout payment related to prior year acquisition                                                            |  |        | (1,781  | )                      |   |                            |   |                                    |       |                                        |  
|Other investments                                                                                            |  |        | (17     | )                      |   |                            |   |                                    |       |                                        |  
|Proceeds (payments) on intercompany investments, advances and liabilities                                    |  |        | (12,831 | )                      |   | 13,031                      |   |                                    | (200   | )                                      |  
|Other                                                                                                        |  |        | 563     |                        |   |                            |   |                                    |       |                                        |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) investing activities                                                         |  |        | (14,839 | )                      |   | 7,822                       |   |                                    | (208   | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash Flows from Financing Activities:                                                                        |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Additions to debt                                                                                            |  |        | 30,000  |                        |   |                            |   |                                    |       |                                        |  
|Retirement of debt                                                                                           |  |        | (26     | )                      |   |                            |   |                                    |       |                                        |  
|Preferred stock redemption                                                                                   |  |        | (12,518 | )                      |   |                            |   |                                    |       |                                        |  
|Proceeds from exercise of stock options and other                                                            |  |        | 5,632   |                        |   |                            |   |                                    |       |                                        |  
|Dividends paid                                                                                               |  |        | (190    | )                      |   |                            |   |                                    |       |                                        |  
|Other                                                                                                        |  |        | (25     | )                      |   | (50                         | ) |                                    | (5     | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) financing activities                                                         |  |        | 22,873  |                        |   | (50                         | ) |                                    | (5     | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Effect of exchange rate changes on cash                                                                      |  |        |        |                        |   |                            |   |                                    | (131   | )                                      |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net decrease in cash and cash equivalents                                                                    |  |        | (8,940  | )                      |   | (302                        | ) |                                    | (1,980 | )                                      |  
|Cash and cash equivalents at beginning of year                                                               |  |        | 25,861  |                        |   | (852                        | ) |                                    | 1,965  |                                        |  
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash and cash equivalents at end of period                                                                   |  | $      | 16,921  |                        | $ | (1,154                      | ) | $                                  | (15    | )                                      | $
|                                                                                                             |  |        |         |                        |   |                             |   |                                    |        |                                        |  

25

---



Condensed Consolidating Parent Company, Guarantor and Non-guarantor
Statement of Cash Flows
For the Three Months Ended March 31, 2003
(Unaudited)
(In thousands)

|                                                                                                                           |  | Parent |         | Guarantor
Subsidiaries |   | Non-
guarantor
Subsidiaries |   | Reclassifications
and
Eliminations |        | The Titan
Corporation
and
Subsidiaries |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ------ | ------- | ---------------------- | - | --------------------------- | - | ---------------------------------- | ------ | -------------------------------------- | -
|Cash Flows from Operating Activities:                                                                                      |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Income (loss) from continuing operations                                                                                   |  | $      | 7,748   |                        | $ | (353                        | ) | $                                  | 546    |                                        | $
|Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) continuing operations |  |        | 13,220  |                        |   | (9,995                      | ) |                                    | (5,540 | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) continuing operations                                                                      |  |        | 20,968  |                        |   | (10,348                     | ) |                                    | (4,994 | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Loss from discontinued operations                                                                                          |  |        |        |                        |   | (702                        | ) |                                    | (236   | )                                      |  
|Adjustments to reconcile loss from discontinued operations to cash provided by (used for) discontinued operations          |  |        | (1,023  | )                      |   | 803                         |   |                                    | (860   | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) discontinued operations                                                                    |  |        | (1,023  | )                      |   | 101                         |   |                                    | (1,096 | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) operating activities                                                                       |  |        | 19,945  |                        |   | (10,247                     | ) |                                    | (6,090 | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash Flows from Investing Activities:                                                                                      |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Capital expenditures                                                                                                       |  |        | (2,235  | )                      |   | (241                        | ) |                                    | (24    | )                                      |  
|Other investments                                                                                                          |  |        | (62     | )                      |   |                            |   |                                    |       |                                        |  
|Proceeds (payments) on intercompany investments, advances and liabilities                                                  |  |        | (16,700 | )                      |   | 10,278                      |   |                                    | 6,422  |                                        |  
|Other                                                                                                                      |  |        | 67      |                        |   | 6                           |   |                                    | 16     |                                        |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) investing activities                                                                       |  |        | (18,930 | )                      |   | 10,043                      |   |                                    | 6,414  |                                        |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash Flows from Financing Activities:                                                                                      |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Retirements of debt                                                                                                        |  |        | (220    | )                      |   |                            |   |                                    |       |                                        |  
|Decrease in restricted cash                                                                                                |  |        | 259     |                        |   |                            |   |                                    |       |                                        |  
|Proceeds from stock issuances                                                                                              |  |        | 1,233   |                        |   |                            |   |                                    |       |                                        |  
|Dividends paid                                                                                                             |  |        | (172    | )                      |   |                            |   |                                    |       |                                        |  
|Other                                                                                                                      |  |        | 16      |                        |   | (64                         | ) |                                    | (16    | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net cash provided by (used for) financing activities                                                                       |  |        | 1,116   |                        |   | (64                         | ) |                                    | (16    | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Effect of exchange rate changes on cash                                                                                    |  |        |        |                        |   |                            |   |                                    | 17     |                                        |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Net increase (decrease) in cash and cash equivalents                                                                       |  |        | 2,131   |                        |   | (268                        | ) |                                    | 325    |                                        |  
|Cash and cash equivalents at beginning of year                                                                             |  |        | 33,390  |                        |   | 793                         |   |                                    | (60    | )                                      |  
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  
|Cash and cash equivalents at end of period                                                                                 |  | $      | 35,521  |                        | $ | 525                         |   | $                                  | 265    |                                        | $
|                                                                                                                           |  |        |         |                        |   |                             |   |                                    |        |                                        |  

26

---





THE TITAN CORPORATION

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

(Dollar amounts in thousands, except share and per share data, or as otherwise noted)

Overview and Outlook

We are a leading national security solutions provider for the Department of Defense, the Department of Homeland Security, intelligence and other U.S. government
organizations and agencies. We focus on the following four growing government market areas: C4ISR (Command, Control, Communications, Computers, Intelligence, Surveillance and Reconnaissance),
Transformational Programs, Enterprise Information Technology, and Homeland Security and the War on Terrorism.

Our
revenues have grown internally and through our strategy of increasing our core competencies and expanding our customer base through acquiring government information technology
companies as part of the general trend of the defense and government information technology industry consolidation.

Our
operating margins are affected by the mix of contract types (cost reimbursement, fixed-price or time and materials) as well as by the mix of prime contracts versus subcontracts.
Significant portions of our contracts are time and materials and cost reimbursement contracts. We are reimbursed for labor hours at negotiated hourly billing rates and other direct expenses under time
and materials contracts and reimbursed for all actual costs, plus a fee, or profit, under cost reimbursement contracts. The financial risks under these contracts generally are lower than those
associated with other types of contracts, and margins are also typically lower than those on fixed-price contracts. The U.S.
government also has awarded us fixed-price contracts. Such contracts carry higher financial risks because we must deliver the products, systems or contracted services at a cost below the fixed price
in order to earn a profit. Of our total revenues from our government business in 2003, approximately 39% were generated by time and materials contracts, approximately 44% were generated by cost
reimbursement contracts and approximately 17% were generated by fixed-price contracts.

Proposed Merger with Lockheed Martin

On April 7, 2004, Titan and Lockheed Martin Corporation (Lockheed Martin) amended their merger agreement to provide that Lockheed Martin will pay $20.00 in
cash in exchange for each outstanding share of Titan common stock and $20.00 minus the exercise price for each outstanding option and warrant. The reduction in the merger consideration payable to
Titan stockholders from $22 per share was the result of negotiations initiated by Lockheed Martin in connection with the facts and circumstances related to, and information identified during, the
previously disclosed Titan and Lockheed Martin internal reviews, and related Securities and Exchange Commission (SEC) investigation and Department of Justice (DOJ) criminal inquiry, into whether
payments involving Titan's international consultants were made in violation of applicable law (see Note 7 to the Consolidated Financial Statements). Under the amended merger terms, it is a
condition to closing that Titan either must have obtained written confirmation that the Criminal Division of the DOJ considers its criminal inquiry resolved and does not intend to pursue any claims
against Titan relating to the matters above, or must have entered into a plea agreement with the Criminal Division of the DOJ and completed the sentencing process. Upon satisfaction of this condition,
Lockheed Martin may not claim that the facts and circumstances discussed above, or the related proceedings, costs and expenses, have had a material adverse effect on Titan.

Titan's
board received and considered a new opinion from Relational Advisors LLC, Titan's financial advisor, regarding the fairness, from a financial point of view, of the cash
consideration of $20.00 per share to be received by Titan's stockholders in the merger. Titan's board also carefully considered other matters related to the amended merger terms and, despite the
reduction in merger

27

---



consideration
payable, unanimously determined that the merger with Lockheed Martin, on the amended terms, is advisable, fair to and in the best interests of Titan stockholders.

The
revised merger agreement provides that if the merger is not completed on or before June 25, 2004, either Lockheed Martin or Titan may terminate the merger agreement, provided
that the party seeking to terminate the agreement is not then in material breach of its obligations under the merger agreement in a manner that has contributed to the failure to complete the merger by
such date. Under certain limited circumstances, the date may be extended to a date as late as September 24, 2004.

Titan
must also obtain a waiver or amendment to remove certain restrictive covenants of its $200 million subordinated notes as a condition to close. In connection with Titan's
consent solicitation activities, the subordinated notes will be amended effective upon the closing of the merger. Refer to Note 5 to the Consolidated Financial Statements for a discussion of
the impact of the proposed merger on Titan's outstanding debt.

RESULTS OF OPERATIONS

Revenues

Consolidated revenues for the first quarter increased from $377.9 million in 2003 to $458.8 million in 2004, a 21% increase. Revenues in 2004
increased due to the increased work on several existing contracts as well as work on new contracts. Significant growth was attributed to increased revenues of approximately $37.7 million on two
intelligence-related contracts. Also, two enterprise information technology contracts supporting Department of Defense (DoD) military and intelligence operations contributed increased revenues of
approximately $8.1 million. One of Titan's development contracts for the Navy contributed approximately $3.7 million to the year-over-year revenue increase. The
acquisition of Advent Systems in the fourth quarter of 2003 contributed an aggregate of approximately $4.3 million to the total revenue increase. The increase in revenues from Advent was offset
by reductions in revenue resulting from two asset sale transactions in the first quarter of 2004. One asset sale was related to certain contracts providing scientific engineering and technical
assistance (SETA) support to the DoD, which were sold due to an organizational conflict of interest with Lockheed Martin Corporation in anticipation of the proposed merger. The other asset sale was
completed as part of our ongoing strategy to divest non-core assets and operations. See Note 6 to the Consolidated Financial Statements.

Selling, General and Administrative

Our SG&A expenses decreased from $39.5 million in the first quarter of 2003 to $37.8 million in the first quarter of 2004, a 4.3% decrease. As a
percentage of revenues, SG&A decreased from 10.5% of revenues in the quarter ended March 31, 2003 to 8.2% in the quarter ended March 31, 2004. The decrease is primarily attributable to
overall increased economies of scale with higher revenues, as well as cost reductions and facilities consolidation activities executed in 2002 and 2003. Our SG&A expense in the first quarter of 2004
also included $1.4 million in legal and other professional fees related to the SureBeam bankruptcy settlement and other SureBeam related matters, including the defense of class action
litigation.

Research and Development

Our R&D expenses increased year-to-year, from $2.4 million in the first quarter of 2003 to $3.5 million in the first quarter
of 2004. As a percentage of revenues, R&D expenses remained at less than 1% in both years.

R&D
expenses in the first quarter of 2003 were incurred primarily on the Company's development of low cost radar systems, satellite communications modems and signal intelligence
technologies. R&D

28

---



expenses
in the first quarter of 2004 were incurred primarily in the Company's development of a high speed modem, and continued development of radar systems and other communications and signal
intelligence technologies.

Merger-Related Costs

In the three months ended March 31, 2004, Titan incurred approximately $17.6 million in legal, investment banking, accounting, printing and other
professional fees and costs related to the planned merger, which are reflected as merger-related costs in the accompanying consolidated income statements. Approximately $11.9 million of these
costs were associated with the comprehensive internal review being conducted by Titan to evaluate whether payments involving international consultants for Titan or its subsidiaries were made in
violation of applicable law. The legal, accounting and other professional fees incurred also supported the related inquiry by the Department of Justice and the investigation by the Securities and
Exchange Commission. Also included in merger-related costs are approximately $5.7 million of costs, related to the merger transaction itself, including the exchange offer and consent
solicitation for Titan's senior subordinated notes and the redemption of Titan's preferred stock, both of which are conditions to close the proposed merger.

Operating Profit

Our operating profit decreased from of $20.7 million in the three months ended March 31, 2003 to $14.8 million in the three months ended
March 31, 2004. Included in the operating results for the quarter ended March 31, 2004 are merger-related costs of approximately $17.6 million discussed above. We expect to
continue to incur significant merger-related costs in the second quarter of 2004. The year over year decrease in overall operating profit was primarily due to the merger-related costs incurred in
the first quarter of 2004, partially offset by the increase in revenues discussed above, as well as cost reduction measures initiated by Titan in 2002 and 2003.

Interest Expense, Net

Our net interest expense increased from $7.5 million in the first quarter of 2003 to $9.0 million in the first quarter of 2004, due primarily to the
higher interest rate on Titan's senior subordinated notes issued May 15, 2003, compared to the HIGH TIDES securities which the notes replaced. The three months in 2003 also included interest
income of $0.5 million related to the line of credit advanced to SureBeam. Borrowings from our senior credit facility, excluding working capital lines from acquired companies, averaged
$354.3 million for the three months ended March 31, 2003, at a weighted average interest rate of 4.68%, compared to $354.0 million in the three months ended March 31, 2004,
at a weighted average interest rate of 4.80%.

Gain on Sale of Assets

The net gain on sale of assets represents a gain on the sale of certain contracts and related assets and liabilities of $0.9 million, which sale was
completed in order to mitigate concerns raised by one customer related to organizational conflict of interest issues arising from the pending merger with Lockheed Martin. The aforementioned gain was
partially offset by a loss of $0.3 million on another sale of certain contracts and related assets and liabilities, which were sold as part of our ongoing strategy to divest non-core
assets and operations.

Income Taxes

Consolidated income taxes reflect effective rates of 40% in the quarter ended March 31, 2003, and 44% in the quarter ended March 31, 2004. The rates
in both years reflect the expected provision rates for each of the full fiscal years at the end of each of those periods. The expected tax provision rates

29

---



are
impacted by estimated changes in the annual book income and the estimated tax deductibility of certain operating expenses. The increased rate in 2004 primarily reflects the
non-deductibility of a portion of the merger-related costs.

Loss From Discontinued Operations

In the quarter ended March 31, 2003, loss from discontinued operations was $0.9 million, net of a tax benefit of $0.5 million. The net loss
was related to net operating losses of $0.3 million, $0.4 million and $0.2 million in the Company's Titan Wireless, LinCom Wireless, and commercial information technology
businesses, respectively.

In
the quarter ended March 31, 2004, loss from discontinued operations was $0.5 million, net of a tax benefit of $0.5 million. The net loss related to net operating
losses of $0.5 million in the Company's Titan Wireless business, $0.2 million in wind-down costs of other Titan Technologies businesses, and to net operating income of
$0.2 million in the Company's commercial information technology business.

Net Income

In the quarter ended March 31, 2003, we reported net income of $7.0 million, compared to net income of $3.1 million in the quarter ended
March 31, 2004. Loss from discontinued operations was $0.9 million in the quarter ended March 31, 2003, compared to $0.5 million in the quarter ended March 31, 2004.
Included in the results for the quarter ended March 31, 2004 are pre-tax merger-related costs of $17.6 million and costs of $1.4 million related to SureBeam.

LIQUIDITY AND CAPITAL RESOURCES

Titan used cash of approximately $22.4 million from our continuing operations during the three months ended March 31, 2004, primarily resulting from
a net increase in receivable balances of approximately $41.9 million. The increase in accounts receivable balances primarily reflects longer payment cycles on certain contracts and a
customer-mandated temporary change from electronic billing to manual billing for Titan's largest contract. Titan believes more normalized payment cycles will be restored in the second and third
quarters of 2004, with a consequential beneficial effect on accounts receivable balances and outstanding bank debt. Our investing activities used net cash of approximately $7.2 million,
primarily for capital expenditures of $8.8 million. Our capital expenditures were higher in the quarter ended March 31, 2004 than in prior quarters due to substantial expenditures
incurred related to our new facility in northern Virginia which consolidates several operations in the greater Washington, D.C. area. Financing activities provided $22.8 million, primarily from
the increase in our senior credit facility of $30 million. Proceeds from stock issuances, primarily the exercise of stock options, provided $5.6 million. These increases were partially
offset by the use of approximately $12.5 million in cash for the redemption of our cumulative convertible preferred stock made in conjunction with the proposed merger with Lockheed Martin
Corporation.

At
March 31, 2004, total borrowings under our senior credit facility were $374.8 million at a weighted average interest rate of 4.43%. Commitments under letters of credit,
which reduce availability under our senior credit facility, were $10 million at March 31, 2004, resulting in $95 million of borrowing availability on the senior revolver at
March 31, 2004. Of the total borrowings, $3.5 million was short-term. At March 31, 2004, Titan was in compliance with all financial covenants.

30

---





Senior Subordinated Notes

On May 15, 2003, Titan sold $200 million of 8% senior subordinated notes due May 15, 2011 in a private placement (the Notes). We used the net
proceeds from the issuance of the Notes, plus borrowings of $50 million under the revolving credit facility and additional cash on hand, to redeem all of the $250 million of the
then-outstanding 53/4% HIGH TIDES convertible preferred securities. The redemption of HIGH TIDES occurred on June 4, 2003.

Titan
is required to make interest payments on the Notes semi-annually in arrears on May 15 and November 15 at the rate of 8% per annum. The first scheduled
interest payment for the outstanding Notes was made on November 15, 2003. Titan may redeem the Notes, in whole or in part, on or after May 15, 2007 at the following redemption prices,
plus accrued and unpaid interest and liquidated damages, if any:

Year

Percentage2007

104.0
%2008

102.0
%2009 and thereafter

100.0
%


In
addition, on or prior to May 15, 2006, Titan may redeem up to 35% of the aggregate principal amount of the Notes with the net proceeds of certain equity offerings at a
redemption price of 108% of
principal together with accrued and unpaid interest. The Notes are unsecured and rank or will rank equally with Titan's current or future senior subordinated indebtedness. Each of Titan's domestic
subsidiaries other than Cayenta guarantee the Notes. The guarantees are unsecured and rank equally with each guarantor's senior subordinated indebtedness. The Notes and the guarantees are junior to
all of Titan's and each guarantor's senior indebtedness and senior to all of Titan's and each guarantor's subordinated indebtedness.

In
connection with its proposed merger with Lockheed Martin, on February 11, 2004, Titan commenced an offer to exchange the existing Notes for a new series of substantially
identical 8% senior subordinated notes registered under the Securities Act of 1933 and a consent solicitation relating to proposed amendments to the indenture governing the Notes and the termination
of the registration rights agreement Titan delivered in May 2003 for the benefit of the holders of the Notes. On February 25, 2004, Titan announced that it had successfully completed the
consent solicitation. As a result, Titan has entered into a supplemental indenture with the indenture trustee to effect the proposed amendments to the indenture and the registration rights agreement
relating to the Notes. If the merger is completed, Lockheed Martin will guarantee Titan's obligations as the obligor of the new notes. If the merger is not completed, the amendments will not become
operative and Lockheed Martin will not become a guarantor of the Notes. Until that time, the indenture and the registration rights agreement, without giving effect to the proposed amendments, will
continue to govern Titan's obligations.

Titan
announced on April 23, 2004, that it has further extended its exchange offer. The exchange offer will now expire on June 4, 2004, unless further extended. Titan
intends to further extend the expiration date as necessary so that the exchange offer expires on the day before the closing of the merger.

In
light of this further extension of the expiration date, Titan has amended the terms of the exchange offer to permit holders of notes to withdraw their tenders of outstanding notes at
any time before the expiration of the exchange offer. A withdrawal of notes will not have any effect on consents delivered in connection with Titan's consent solicitation, which are irrevocable as a
result of the successful completion of the consent solicitation on February 25, 2004, nor will a withdrawal affect the right of holders who validly tendered and delivered consents on or prior
to February 25, 2004 to

31

---



receive
a consent fee equal to 1.0% of the principal amount of the Notes validly tendered if the merger is completed.

Liquidated
damages of 0.25% per annum per $1,000 whole dollars in principal amount of the existing Notes began to accrue in October 2003 when Titan did not complete an exchange
offer required under the registration rights agreement. Titan did not complete the exchange offer because of the proposed merger with Lockheed Martin. Beginning in January 2004, the liquidated
damages rate increased to 0.50% and such liquidated damages will continue to accrue, at rates increasing every 90 days by 0.25% per annum per $1,000 whole dollars in principal amount of
existing notes up to a maximum of 2.00%, until the exchange offer described above is completed. The balance accrued at March 31, 2004 is
$0.3 million. If the merger does not close for any reason, then Titan will nevertheless seek to complete the exchange offer to satisfy its obligations under the registration rights agreement.

Titan
used $4.3 million for discontinued operations in the first three months of 2004 due primarily to payments for vendor and lease obligations, exit costs, and for operating
losses.

Deferred
costs and expenses of $7.8 million related to the senior credit facility are included in Other Assets at March 31, 2004 and will be amortized over the remaining
term of the senior credit facility. Deferred costs and expenses of $5.6 million related to the issuance of the Notes are also included in Other Assets at March 31, 2004, and will be
amortized over the term of the Notes.

Except
as discussed related to SureBeam in Note 7 to the Consolidated Financial Statements, "Commitments and Contingencies", there are no Titan guarantees of debt, either directly or
indirectly, other than approximately $1.4 million of equipment financing associated with Titan's former investment in Ivoire Telecom.

In
relation to our acquisition of International Systems in 2002, additional consideration may be payable through 2011 based upon earnings level achieved. As of March 31, 2004,
approximately $0.7 million additional consideration was accrued for earnings in 2003, which was paid in April 2004. In addition, in relation to our acquisition of Wave Science,
additional consideration of approximately $1.8 million was accrued as of December 31, 2003, and has been paid in the first quarter of 2004.

In
relation to the ongoing investigation by the SEC and Department of Justice into whether payments involving international consultants were made in violation of applicable law, we may
be required to pay certain liabilities in the future related to this matter. We recorded a $3 million provision in the quarter ended December 31, 2003, representing our estimate of
potential liabilities related to this matter. There was no adjustment to this provision in the quarter ended March 31, 2004. The ultimate resolution of this matter is dependent upon the final
results of such inquiries and investigations and associated liabilities if any, could be different from the amount currently estimated. We also expect to continue to incur legal, accounting and other
professional fees in connection with the ongoing government investigation. Refer to Note 7 to the Consoldiated Financial Statements for further discussion.

We
plan to finance our operations and working capital from a combination of sources, which include cash generation from our core businesses, our credit facility and potential cash
generated from the disposal of discontinued businesses. Management believes that the combination of our existing cash, amounts available under our credit facility and cash flow expected to be
generated from our operations will be sufficient to fund planned investments, the payment of additional consideration on acquisitions, potential liabilities related to the current government
investigation and working capital requirements for at least the next twelve months if the proposed merger with Lockheed Martin is not consummated. Under the merger agreement, we are prohibited from
raising additional capital. Should the merger be delayed or terminated, we could elect, or we could be required, to raise additional funds during that period and we may need to raise additional
capital in the future. Additional capital may not be available at all, or may not be available on terms favorable to us. Any additional issuance of equity or

32

---



equity-linked
securities may result in substantial dilution to our stockholders. Management is continually monitoring and reevaluating its level of investment in all of its operations and the
financing sources available to achieve our goals.

Critical Accounting Policies



The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from those estimates. Specifically, management must make estimates in the following areas:

Revenue adjustments and allowance for doubtful accounts.We provide a reserve against our receivables for estimated losses
that may result from our customers' inability to pay. These reserves are recorded as an allowance for doubtful accounts and included in bad debt expense. These reserves are based on potential
uncollectible accounts, aged receivables, historical losses, and our customers' credit-worthiness. We also record reserves against receivables for estimated adjustments to revenue that may result from
changes in expected government funding on certain of our contracts and adjustments that may arise from audits by the Defense Contract Audit Agency (DCAA) of certain of our government contracts. Should
a customer's account become past due, we generally will place a hold on the account
and discontinue further shipments and/or services provided to that customer, minimizing further risk of loss. The likelihood of a material loss to Titan on an uncollectible account in our discontinued
operations would be principally dependent on a deterioration in economic and/or political conditions in a particular country, such as Benin, Africa, in which our receivables due from the government
controlled phone company of Benin may be impacted by such an event, or in the Middle East, in which our receivables due from a government agency in the Middle East may be impacted by political
conditions.

Our
accounts receivable balances include unbilled receivables which are comprised of work-in-process which will be billed in accordance with contract terms and
delivery schedules, as well as amounts billable upon final execution of contracts, contract completion, milestones or completion of rate negotiations. Payments to us for performance on certain of our
U.S. Government contracts are subject to audit by the DCAA, and are subject to government funding. We provide a reserve against our receivables for estimated losses that may result from rate
negotiations, audit adjustments, and/or government funding availability. To the extent that actual adjustments due to rate negotiations, audit adjustments, or government funding availability differ
from our estimates, our revenue may be impacted. Due to a high degree of diversification in our government business, the likelihood of a material loss to Titan on an uncollectible account from this
activity is not probable.

Inventory.Inventories are stated at lower of cost or market. We review the components of our inventory on a regular basis
for excess, obsolete and impaired inventory based on estimated future usage and sales. The likelihood of any material inventory write-downs is dependent on changes in competitive conditions, new
product introductions by us or our competitors, or rapid changes in customer demand.

Determining impairment losses on non-marketable securities.We evaluate our investment in
non-marketable securities taking into consideration the financial condition of the investee, the near-term prospects of the investee, including the opportunities in the region
and industry of the investee, changes in technology, the progress of the investee in achieving operational milestones according to its operating plan, and indications of implied fair value as a result
of recent financing

33

---



transactions.
We also evaluate various alternatives relative to realizing the value of our investment. Factors that would influence the likelihood of a material change in our evaluation of whether
there is a decline other than temporary include significant changes in the investee's ability to generate positive cash flow, a significant change in technology, loss of legal ownership or title to
the asset or a significant decline in the economic and competitive environment on which the investee depends.

Impairment charge related to SureBeam.We estimated the impairment charge recorded in 2003 related to SureBeam based upon
assumptions we made regarding estimated proceeds we expect to recover from the liquidation of assets provided to us under the settlement agreement with the SureBeam bankruptcy trustee. We estimated
these proceeds based upon discounted sales values we believe the SureBeam
equipment and inventory, primarily electron beam systems and other related components, can be sold for to third parties. We based these discounted sales values on recent sales prices as well as
preliminary indications of interest from third parties. We evaluated the obligations due under the guarantee and lease agreements by taking into consideration the estimated sublease income and cash
flows anticipated from all sources. We estimated the net amounts owed under the facilities lease agreements and lease guarantees issued on behalf of SureBeam by taking into consideration the estimated
sublease income based on current market lease property values. Related to the bank guarantee we issued on behalf of Hawaii Pride, we evaluated the estimated cash flow to be generated from the
operations of Hawaii Pride to determine the estimated amount that we may be required to loan to Hawaii Pride to enable it to make its debt payments. We did not take into consideration the potential
proceeds resulting from a sale of the intellectual property of SureBeam.

Valuation of goodwill, intangible and other long-lived assets.We use assumptions in establishing the carrying
value, fair value and estimated lives of our long-lived assets and goodwill. The criteria used for these evaluations include management's estimate of the asset's continuing ability to
generate positive income from operations and positive cash flow in future periods compared to the carrying value of the asset, as well as the strategic significance of any identifiable intangible
asset in our business objectives. If assets are considered to be impaired, the impairment recognized is the amount by which the carrying value of the assets exceeds the fair value of the assets.
Useful lives and related amortization or depreciation expense are based on our estimate of the period that the assets will generate revenues or otherwise be used by us. Factors that would influence
the likelihood of a material change in our reported results include significant changes in the asset's ability to generate positive cash flow, loss of legal ownership or title to the asset, a
significant decline in the economic and competitive environment on which the asset depends, significant changes in our strategic business objectives, utilization of the asset, and a significant change
in the economic and/or political conditions, particularly in which we have investments.

Benefit plans.We provide for limited postretirement medical benefit obligations of operations discontinued in prior years
for former employees and our Chairman, President and Chief Executive Officer. Accounting and reporting for the pension plans requires the use of assumptions for discount rates, expected mortality
rates and estimated growth rates in medical and healthcare costsall assumptions our actuaries rely upon in preparing their estimates for us. Any materially different valuations for
actuarial assumptions that are different from our current expectations could impact our accruals for these postretirement benefit obligations. As the population that participates in these plans is
limited, we do not believe changes in valuations would have a material impact on our provisions for these postretirement obligations.

Valuation of deferred income taxes.Valuation allowances are established, when necessary, to reduce deferred tax assets to
the amount expected to be realized. The amount of the net deferred tax asset considered realizable, however, could be reduced in the near term if estimates of future taxable income during the
carryforward period are reduced. Also, under Federal tax law, certain potential changes in ownership of Titan may limit annual future utilization of these carryforwards. As such, the

34

---



valuation
allowance recorded is provided against certain carryforwards which may not be utilized. The likelihood of a material change in our expected realization of these assets is dependent on future
taxable income, our ability to deduct tax loss carryforwards against future taxable income, the effectiveness of our tax planning and strategies among the various tax jurisdictions that we operate in,
and any significant changes in the tax treatment received on our business combinations and/or divestitures.

Revenue recognition.We recognize a portion of our revenue using the percentage-of-completion method,
which includes revenues recognized as costs are incurred or as output measures are identified, in accordance with Statement of Position (SOP) 81-1 "Accounting for Performance of
Construction-Type and Certain Production-Type Contracts." Total estimated costs are based on management's assessment of costs to complete the project based upon evaluation of
the level of work achieved and costs expended to date. To the extent that our estimated costs materially change, our revenues recorded under such contracts could materially be affected and could have
a material adverse effect on our operations in the future periods. In 2003, approximately 20% of our total revenues were generated by fixed-price contracts, which are generally recognized using the
percentage-of-completion method. The remaining 80% of our revenues in 2003 were generated by cost reimbursable contracts and time and materials contracts, for which
percentage-of-completion is not used, and revenues are generally recognized as work is performed and billed to the customer.

Titan
contracts with its government customers using various cost-type contracts. They include cost-plus fixed fee, cost-plus award fee,
cost-plus incentive fee with incentives based upon both cost and/or performance, and cost sharing contracts. Revenues and profits are recognized in accordance with Accounting Research
Bulletin No. 45 and SOP 81-1. For award and incentive fee type contracts, we recognize the expected fee to be awarded by the customer at the time such fee can be reasonably
estimated, based on factors such as our prior award experience and communications with the customer regarding our performance, including any interim performance evaluations rendered by the customer.
Revenues are recognized under fixed price contracts based on the percentage-of-completion basis, using the cost-to-cost or
units-of-delivery methods. On occasion we receive unpriced and priced change orders from our customers, whereby we are requested to make modifications to the contract, which
may include changes in specifications or design, method or manner of performance, equipment, materials, and period for completion of work. Some change orders are unpriced; that is, the work to be
performed is defined, but the adjustment to the contract price is to be negotiated later. We evaluate these change orders according to their characteristics and the circumstances in which they occur
after taking all factors into consideration such as probability of recovery, our experience in negotiating change orders, and separate documentation for
change order costs that are identifiable and reasonable. We record the costs and associated revenue as appropriate, in accordance with SOP 81-1.

Accounting for business combinations.In relation to our allocation of purchase price to the fair value of assets acquired
and contingencies assumed in acquisitions accounted for as purchase transactions, management makes estimates of such amounts as the fair value of assets and contingencies assumed. To the extent that
the actual values or contingencies may differ from the estimates used, our allocation of purchase price may differ, which may result in a change to the amount of goodwill and/or purchased intangibles.
Generally, management also obtains an independent purchase valuation to assist in its purchase price allocation.

Principles of consolidation.Management evaluates its investment in each joint venture and investment on an individual basis
for purposes of determining whether consolidation or the cost or equity method is appropriate, based upon management's evaluation of the level of our ability to retain and exercise control through
decision-making ability and exercise significant influence, as well as our equity ownership interest. In the event that our ability to obtain control and exercise significant influence changes
materially from management's evaluation in determining whether consolidation

35

---



should
occur, or whether or not the cost or equity method is appropriate, then our operating results could be materially impacted, either positively or negatively.

Forward Looking Information: Certain Cautionary Statements: "Safe Harbor" Statement under the Priate Securities Litigation Reform Act of 1995:

Some of the statements contained in Management's Discussion and Analysis of Financial Condition and Results of Operations and otherwise contained in this report
that are not historical facts are forward looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 as amended. These forward looking statements relate to
future events or our future financial and/or operating performance and can be generally identified as such because the context of the statement will include words such as "may," "will," "intends,"
"plans," "believes," "anticipates," "expects," "estimates," "predicts," "potential," "possible," "continue," or "opportunity," the negative of these words or words of similar import. Similarly,
statements that describe our reserves or provisions, our estimates, and our future plans, strategies, intentions, expectations, objectives, goals or prospects are also forward looking statements.
These forward looking statements are based largely on our expectations and projections about future events and future trends affecting our business and so are subject to risks and uncertainties,
including those risks and uncertainties identified below, that could cause our actual results to differ materially from those anticipated as of the date of this report. The risks and uncertainties
also include, without limitation, those referred to under "Cautionary Statements" in our Annual Report on Form 10-K for the year ended December 31, 2003, those risks set
forth in our definitive proxy statement for the special meeting of stockholders to consider the proposed merger with Lockheed Martin that was filed on Schedule 14A with the SEC and
risks discussed in other reports filed by us with the SEC. In addition, past financial or operating performance is not necessarily a reliable indicator of future performance. Except as required by
law, we undertake no obligation to publicly revise these forward looking statements to reflect events or circumstances that arise after the date of this report.

Factors
that may affect the accuracy of the forward looking information, include the following:



36

---





Item 4.    Controls and Procedures.

Evaluation of Disclosure Controls and Procedures.

Under
the supervision and with the participation of our executive management, including our Chief Executive Officer and Chief Financial Officer, we performed an evaluation of the
effectiveness and design of our disclosure controls and procedures as of the end of the quarter covered by this quarterly report. Based on that evaluation, our executive management, including our
Chief Executive Officer and our Chief Financial Officer, concluded that our disclosure controls and procedures are effective as of March 31, 2004.

Our
management, including our Chief Executive Officer and Chief Financial Officer, also supervised and participated in an evaluation of any changes in internal controls over financial
reporting that occurred during the last fiscal quarter and that have materially, or are reasonably likely to materially affect, our internal controls over financial reporting. That evaluation did not
identify any such changes to our internal control over financial reporting.

37

---





PART IIOTHER INFORMATION        THE TITAN CORPORATION

Item 1.    Legal Proceedings.

See Note 7 of the Notes to Consolidated Financial Statements.

Item 2.    Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities.

On March 15, 2004, the Company redeemed all outstanding shares of its cumulative convertible preferred stock pursuant to the Company's redemption right in
its certificate of incorporation. The redemption was a condition to the close of the Company's proposed merger with Lockheed Martin. The redemption was announced on February 9, 2004, for
redemption on March 15, 2004, at $20 per share plus cumulative dividends in arrears.

Issuer Purchases of Equity Securities

|               |  | (a)     |  | (b) |       | (c) |         | (d)
|-------------- |  | ------- |  | --- | ----- | --- | ------- | ---
|
|March 15, 2004 |  | 625,846 |  | $   | 20.00 |     | 625,846 |    

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

At the special Meeting of Stockholders of The Titan Corporation held on March 16, 2004, to consider the proposed merger with Lockheed Martin, the following
votes were cast for adjournment:

Affirmative

42,238,436Negative

11,542,593Abstaining

2,296,138


At
the special Meeting of Stockholders of The Titan Corporation held on April 12, 2004, to consider the proposed merger with Lockheed Martin, the following votes were cast for
adjournment:

Affirmative

42,238,436Negative

11,542,593Abstaining

2,296,138


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

38

---





39

---







THE TITAN CORPORATION  SIGNATURES

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

|Dated: May 10, 2004 |  | THE TITAN CORPORATION
|------------------- |  | ---------------------
|                    |  | By:                  
|                    |  | By:                  

40

---



QuickLinks