##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



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



FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004.



OR

| ̈ | 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: 0-27778



---



PTEK HOLDINGS, INC.

(Exact name of registrant as specified in its charter)



---



GEORGIA

(State or other jurisdiction of incorporation or organization)



59-3074176

(I.R.S. Employer Identification No.)



3399
PEACHTREE ROAD NE

THE LENOX BUILDING, SUITE 700

ATLANTA, GEORGIA 30326

(Address of principal executive offices, including zip code)



(404) 262-8400

(Registrants telephone number including area code)



N/A

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



---



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



Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).    Yes  x    No ̈



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



|                              |  |                              
|----------------------------- |  | -----------------------------
|Class                         |  | Outstanding at August 2, 2004
|Common Stock, $0.01 par value |  | 71,236,875 Shares            



---



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES



INDEX TO FORM 10-Q



|              |  |                                                                                                           |  |     
|------------- |  | --------------------------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                                           |  | Page
|PART I        |  | FINANCIAL INFORMATION                                                                                     |  |     
|              |  |                                                                                                          
|Item 1        |  | Financial Statements                                                                                      |  |     
|              |  |                                                                                                          
|              |  | Condensed Consolidated Balance Sheets as of June 30, 2004 and December 31, 2003                           |  | 1   
|              |  |                                                                                                          
|              |  | Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2004 and 2003 |  | 2   
|              |  |                                                                                                          
|              |  | Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2004 and 2003           |  | 3   
|              |  |                                                                                                          
|              |  | Notes to Condensed Consolidated Financial Statements                                                      |  | 4   
|              |  |                                                                                                          
|Item 2        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                     |  | 15  
|              |  |                                                                                                          
|Item 3        |  | Quantitative and Qualitative Disclosures About Market Risk                                                |  | 25  
|              |  |                                                                                                          
|Item 4        |  | Controls and Procedures                                                                                   |  | 25  
|              |  |                                                                                                          
|PART II       |  | OTHER INFORMATION                                                                                         |  |     
|              |  |                                                                                                          
|Item 1        |  | Legal Proceedings                                                                                         |  | 27  
|              |  |                                                                                                          
|Item 2        |  | Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities                          |  | 28  
|              |  |                                                                                                          
|Item 3        |  | Defaults Upon Senior Securities                                                                           |  | 28  
|              |  |                                                                                                          
|Item 4        |  | Submission of Matters to a Vote of Security Holders                                                       |  | 29  
|              |  |                                                                                                          
|Item 5        |  | Other Information                                                                                         |  | 29  
|              |  |                                                                                                          
|Item 6        |  | Exhibits and Reports on Form 8-K                                                                          |  | 29  
|              | 
|SIGNATURES    |  | 31                                                                                                       
|              | 
|EXHIBIT INDEX |  | 32                                                                                                       



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



PTEK HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT PER SHARE DATA)



|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------ | -------- | - | ----------------- | - | -------- | -
|                                                                                                                                                                               |  | June 30,2004 |          |   | December 31, 2003 |  
|                                                                                                                                                                               |  | (Unaudited)  |          |   | (Audited)         |  
|ASSETS                                                                                                                                                                         |  |              |          |   |                   |   |          |  
|CURRENT ASSETS                                                                                                                                                                 |  |              |          |   |                   |   |          |  
|Cash and cash equivalents                                                                                                                                                      |  | $            | 18,877   |   |                   | $ | 23,946   |  
|Marketable securities, available for sale                                                                                                                                      |  |              | 231      |   |                   |   | 575      |  
|Accounts receivable (less allowance of $4,795 and $4,451, respectively)                                                                                                        |  |              | 63,979   |   |                   |   | 57,760   |  
|Prepaid expenses and other current assets                                                                                                                                      |  |              | 7,671    |   |                   |   | 6,348    |  
|Deferred income taxes, net                                                                                                                                                     |  |              | 20,177   |   |                   |   | 20,938   |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|Total current assets                                                                                                                                                           |  |              | 110,935  |   |                   |   | 109,567  |  
|                                                                                                                                                                               |  |             
|PROPERTY AND EQUIPMENT, NET                                                                                                                                                    |  |              | 64,592   |   |                   |   | 63,563   |  
|                                                                                                                                                                               |  |             
|OTHER ASSETS                                                                                                                                                                   |  |              |          |   |                   |   |          |  
|Goodwill                                                                                                                                                                       |  |              | 141,868  |   |                   |   | 123,066  |  
|Intangibles, net of amortization                                                                                                                                               |  |              | 28,735   |   |                   |   | 24,553   |  
|Deferred income taxes, net                                                                                                                                                     |  |              | 8,077    |   |                   |   | 10,521   |  
|Notes receivable - employees                                                                                                                                                   |  |              | 2,156    |   |                   |   | 1,808    |  
|Other assets                                                                                                                                                                   |  |              | 3,849    |   |                   |   | 6,219    |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|                                                                                                                                                                               |  | $            | 360,212  |   |                   | $ | 339,297  |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                           |  |              |          |   |                   |   |          |  
|                                                                                                                                                                               |  |             
|CURRENT LIABILITIES                                                                                                                                                            |  |              |          |   |                   |   |          |  
|Accounts payable                                                                                                                                                               |  | $            | 38,320   |   |                   | $ | 36,621   |  
|Accrued taxes                                                                                                                                                                  |  |              | 9,624    |   |                   |   | 10,984   |  
|Accrued expenses                                                                                                                                                               |  |              | 33,192   |   |                   |   | 33,891   |  
|Current maturities of long-term debt                                                                                                                                           |  |              | 15,000   |   |                   |   | 15,000   |  
|Accrued restructuring costs                                                                                                                                                    |  |              | 1,742    |   |                   |   | 4,445    |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|Total current liabilities                                                                                                                                                      |  |              | 97,878   |   |                   |   | 100,941  |  
|                                                                                                                                                                               |  |             
|LONG-TERM LIABILITIES                                                                                                                                                          |  |              |          |   |                   |   |          |  
|Convertible subordinated notes                                                                                                                                                 |  |              |         |   |                   |   | 85,000   |  
|Long-term debt                                                                                                                                                                 |  |              | 20,900   |   |                   |   | 5,000    |  
|Accrued expenses                                                                                                                                                               |  |              | 9,778    |   |                   |   | 14,638   |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|Total long-term liabilities                                                                                                                                                    |  |              | 30,678   |   |                   |   | 104,638  |  
|                                                                                                                                                                               |  |             
|COMMITMENTS AND CONTINGENCIES (Note 8)                                                                                                                                         |  |              |          |   |                   |   |          |  
|                                                                                                                                                                               |  |             
|SHAREHOLDERS EQUITY                                                                                                                                                           |  |              |          |   |                   |   |          |  
|Common stock, $0.01 par value; 150,000,000 shares authorized, and 71,044,625 and 57,289,895 shares issued and outstanding at June 30, 2004 and
December 31, 2003, respectively |  |              | 710      |   |                   |   | 572      |  
|Unrealized loss on marketable securities, available for sale                                                                                                                   |  |              | (8       | ) |                   |   | (110     | )
|Additional paid-in-capital                                                                                                                                                     |  |              | 689,660  |   |                   |   | 602,452  |  
|Unearned restricted share compensation                                                                                                                                         |  |              | (406     | ) |                   |   | (813     | )
|Note receivable, shareholder                                                                                                                                                   |  |              | (5,503   | ) |                   |   | (5,343   | )
|Cumulative translation adjustment                                                                                                                                              |  |              | (138     | ) |                   |   | (507     | )
|Accumulated deficit                                                                                                                                                            |  |              | (452,659 | ) |                   |   | (462,533 | )
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|Total shareholders equity                                                                                                                                                     |  |              | 231,656  |   |                   |   | 133,718  |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  
|                                                                                                                                                                               |  | $            | 360,212  |   |                   | $ | 339,297  |  
|                                                                                                                                                                               |  |              |          |   |                   |   |          |  



Accompanying notes are
integral to these condensed consolidated financial statements.



1



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)



|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|------------------------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                    |  | Three Months EndedJune 30, |         |   | Six Months Ended June 30, |  
|                                                                    |  | 2004                       |         |   | 2003                      |   |        | 2004 |  |   | 2003    |  
|                                                                    |  | (Unaudited)                |         |   | (Unaudited)               |  
|Revenues                                                            |  | $                          | 111,553 |   |                           | $ | 94,851 |      |  | $ | 216,907 |   |  | $ | 184,071 |  
|                                                                    |  |                            |         |  
|Operating Expenses:                                                 |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Cost of revenues (exclusive of depreciation shown separately below) |  |                            | 36,746  |   |                           |   | 32,934 |      |  |   | 72,616  |   |  |   | 63,606  |  
|Selling and marketing                                               |  |                            | 28,695  |   |                           |   | 26,845 |      |  |   | 55,616  |   |  |   | 51,109  |  
|General and administrative                                          |  |                            | 15,990  |   |                           |   | 13,548 |      |  |   | 31,070  |   |  |   | 27,044  |  
|Research and development                                            |  |                            | 2,925   |   |                           |   | 2,178  |      |  |   | 5,431   |   |  |   | 4,182   |  
|Depreciation                                                        |  |                            | 6,257   |   |                           |   | 5,740  |      |  |   | 12,834  |   |  |   | 11,273  |  
|Amortization                                                        |  |                            | 2,058   |   |                           |   | 1,416  |      |  |   | 3,812   |   |  |   | 3,415   |  
|Equity based compensation                                           |  |                            | 1,332   |   |                           |   | 541    |      |  |   | 2,278   |   |  |   | 1,125   |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total operating expenses                                            |  |                            | 94,003  |   |                           |   | 83,202 |      |  |   | 183,657 |   |  |   | 161,754 |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Operating income                                                    |  |                            | 17,550  |   |                           |   | 11,649 |      |  |   | 33,250  |   |  |   | 22,317  |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Other (Expense) Income:                                             |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Interest expense                                                    |  |                            | (1,530  | ) |                           |   | (2,453 | )    |  |   | (3,150  | ) |  |   | (5,262  | )
|Interest income                                                     |  |                            | 181     |   |                           |   | 197    |      |  |   | 348     |   |  |   | 441     |  
|Debt conversion costs                                               |  |                            | (17,027 | ) |                           |   |       |      |  |   | (17,027 | ) |  |   |        |  
|Gain (loss) on sale of marketable securities                        |  |                            |        |   |                           |   | 501    |      |  |   | (87     | ) |  |   | 501     |  
|Gain on repurchase of bonds                                         |  |                            |        |   |                           |   | 1,397  |      |  |   |        |   |  |   | 1,397   |  
|Other, net                                                          |  |                            | 813     |   |                           |   | 126    |      |  |   | 829     |   |  |   | 407     |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total other (expense) income                                        |  |                            | (17,563 | ) |                           |   | (232   | )    |  |   | (19,087 | ) |  |   | (2,516  | )
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|(Loss) income from continuing operations before income taxes        |  |                            | (13     | ) |                           |   | 11,417 |      |  |   | 14,163  |   |  |   | 19,801  |  
|Income tax expense                                                  |  |                            | 27      |   |                           |   | 4,663  |      |  |   | 5,484   |   |  |   | 8,268   |  
|(Loss) income from continuing operations                            |  | $                          | (40     | ) |                           | $ | 6,754  |      |  | $ | 8,679   |   |  | $ | 11,533  |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|DISCONTINUED OPERATIONS:                                            |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Gain (loss) from operations of Voicecom                             |  |                            | 1,956   |   |                           |   | (132   | )    |  |   | 1,956   |   |  |   | (132    | )
|Income tax expense (benefit)                                        |  |                            | 761     |   |                           |   | (51    | )    |  |   | 761     |   |  |   | (51     | )
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Gain (loss) on discontinued operations                              |  |                            | 1,195   |   |                           |   | (81    | )    |  |   | 1,195   |   |  |   | (81     | )
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net income                                                          |  | $                          | 1,155   |   |                           | $ | 6,673  |      |  | $ | 9,874   |   |  | $ | 11,452  |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|BASIC EARNINGS (LOSS) PER SHARE:                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|(Loss) income from continuing operations                            |  | $                          | (40     | ) |                           | $ | 6,754  |      |  | $ | 8,679   |   |  | $ | 11,533  |  
|Net income                                                          |  | $                          | 1,155   |   |                           | $ | 6,673  |      |  | $ | 9,874   |   |  | $ | 11,452  |  
|                                                                    |  |                            |         |  
|BASIC WEIGHTED AVERAGE SHARES OUTSTANDING                           |  |                            | 59,426  |   |                           |   | 53,168 |      |  |   | 57,776  |   |  |   | 52,591  |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Basic earnings (loss) per share:                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Continuing operations                                               |  | $                          | (0.00   | ) |                           | $ | 0.13   |      |  | $ | 0.15    |   |  | $ | 0.22    |  
|Discontinued operations                                             |  | $                          | 0.02    |   |                           | $ | (0.00  | )    |  | $ | 0.02    |   |  | $ | (0.00   | )
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net income                                                          |  | $                          | 0.02    |   |                           | $ | 0.13   |      |  | $ | 0.17    |   |  | $ | 0.22    |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|DILUTED EARNINGS PER SHARE:                                         |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Income from continuing operations                                   |  | $                          | 582     |   |                           | $ | 6,754  |      |  | $ | 10,064  |   |  | $ | 11,533  |  
|Net income                                                          |  | $                          | 1,777   |   |                           | $ | 6,673  |      |  | $ | 11,259  |   |  | $ | 11,452  |  
|                                                                    |  |                            |         |  
|DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING                         |  |                            | 72,278  |   |                           |   | 55,817 |      |  |   | 71,756  |   |  |   | 54,954  |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Diluted earnings per share:                                         |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Continuing operations                                               |  | $                          | 0.01    |   |                           | $ | 0.12   |      |  | $ | 0.14    |   |  | $ | 0.21    |  
|Discontinued operations                                             |  | $                          | 0.01    |   |                           | $ | (0.00  | )    |  | $ | 0.02    |   |  | $ | (0.00   | )
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net income                                                          |  | $                          | 0.02    |   |                           | $ | 0.12   |      |  | $ | 0.16    |   |  | $ | 0.21    |  
|                                                                    |  |                            |         |   |                           |   |        |      |  |   |         |   |  |   |         |  



Accompanying notes are
integral to these condensed consolidated financial statements.



2



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)



|                                                                             |  |                           |         |   |      |   |         |  
|---------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                                             |  | Six Months Ended June 30, |        
|                                                                             |  | 2004                      |         |   | 2003 |  
|                                                                             |  | (Unaudited)               |        
|CASH FLOWS FROM OPERATING ACTIVITIES                                         |  |                           |         |   |      |   |         |  
|Net income                                                                   |  | $                         | 9,874   |   |      | $ | 11,452  |  
|Adjustments to reconcile net income to cash flows from operating activities: |  |                           |         |   |      |   |         |  
|(Gain) loss on discontinued operations                                       |  |                           | (1,195  | ) |      |   | 81      |  
|Debt conversion costs                                                        |  |                           | 17,027  |   |      |   |        |  
|Depreciation                                                                 |  |                           | 12,834  |   |      |   | 11,273  |  
|Amortization                                                                 |  |                           | 3,812   |   |      |   | 3,415   |  
|Amortization of deferred financing costs                                     |  |                           | 434     |   |      |   |        |  
|Loss (gain) on sale of marketable securities                                 |  |                           | 87      |   |      |   | (501    | )
|Gain on repurchase of bonds                                                  |  |                           |        |   |      |   | (1,397  | )
|Deferred income taxes                                                        |  |                           | 1,679   |   |      |   | 5,429   |  
|Gain on note receivable                                                      |  |                           | (423    | ) |      |   |        |  
|Payments for restructuring, merger costs and other special charges           |  |                           | (2,974  | ) |      |   | (549    | )
|Payments for discontinued operations                                         |  |                           | (1,142  | ) |      |   | (293    | )
|Equity based compensation                                                    |  |                           | 2,278   |   |      |   | 1,125   |  
|Changes in assets and liabilities:                                           |  |                           |         |   |      |   |         |  
|Accounts receivable, net                                                     |  |                           | (3,621  | ) |      |   | (4,784  | )
|Prepaid expenses and other                                                   |  |                           | (3,024  | ) |      |   | 3,280   |  
|Accounts payable and accrued expenses                                        |  |                           | (5,011  | ) |      |   | (8,705  | )
|                                                                             |  |                           |         |   |      |   |         |  
|Total adjustments                                                            |  |                           | 20,761  |   |      |   | 8,374   |  
|                                                                             |  |                           |         |   |      |   |         |  
|Net cash provided by operating activities                                    |  |                           | 30,635  |   |      |   | 19,826  |  
|                                                                             |  |                           |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                         |  |                           |         |   |      |   |         |  
|Capital expenditures                                                         |  |                           | (12,119 | ) |      |   | (7,124  | )
|Business acquisitions                                                        |  |                           | (28,552 | ) |      |   | (6,782  | )
|Sale of marketable securities                                                |  |                           | 667     |   |      |   | 541     |  
|Purchase of marketable securities                                            |  |                           | (245    | ) |      |   |        |  
|Proceeds received on note receivable                                         |  |                           | 1,600   |   |      |   |        |  
|Increase in restricted cash for acquisitions, net                            |  |                           |        |   |      |   | (4,688  | )
|                                                                             |  |                           |         |   |      |   |         |  
|Net cash used in investing activities                                        |  |                           | (38,649 | ) |      |   | (18,053 | )
|                                                                             |  |                           |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                         |  |                           |         |   |      |   |         |  
|Principal proceeds (payments) under borrowing arrangements                   |  |                           | 15,900  |   |      |   | (2,192  | )
|Payments for bond repurchase                                                 |  |                           |        |   |      |   | (37,901 | )
|Interest makewhole payment  convertible notes                              |  |                           | (16,255 | ) |      |   |        |  
|Purchase of treasury stock, at cost                                          |  |                           | (4,495  | ) |      |   | (627    | )
|Exercise of stock options, net of tax withholding payments                   |  |                           | 8,218   |   |      |   | 363     |  
|                                                                             |  |                           |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                          |  |                           | 3,368   |   |      |   | (40,357 | )
|                                                                             |  |                           |         |   |      |   |         |  
|EFFECT OF EXCHANGE RATE CHANGES ON CASH                                      |  |                           | (423    | ) |      |   | 260     |  
|                                                                             |  |                           |         |   |      |   |         |  
|NET DECREASE IN CASH AND EQUIVALENTS                                         |  |                           | (5,069  | ) |      |   | (38,324 | )
|CASH AND CASH EQUIVALENTS, beginning of period                               |  |                           | 23,946  |   |      |   | 68,777  |  
|                                                                             |  |                           |         |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, end of period                                     |  | $                         | 18,877  |   |      | $ | 30,453  |  
|                                                                             |  |                           |         |   |      |   |         |  



Supplemental Disclosure of Cash Flow
Information: In May 2004, the Company called for redemption all outstanding 5.0% Convertible Subordinated Notes due August 2008, which were all converted by the noteholders prior to the redemption date into approximately 12.7 million shares of
Company Common Stock in June 2004. In addition, all deferred financing costs of approximately $3.1 million associated with this debt were converted to equity.



Accompanying notes are integral to these condensed consolidated financial statements.



3



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



1. BASIS OF PRESENTATION



PTEK Holdings, Inc., a Georgia corporation (PTEK or the
Company), is a global provider of business, data and group communications services. The Companys reportable segments align it into two operating segments based on product offering. The Premiere Conferencing segment offers a full
suite of audio and data conferencing services that enable our customers to conduct group meetings over the phone or Web. The Xpedite segment offers a comprehensive suite of information processing and delivery services that enable enterprises to
deliver large quantities of individualized, business critical information as well as automate their core business processes. The unaudited balance sheet as of June 30, 2004, the unaudited statements of operations for the three and six months ended
June 30, 2004 and 2003, the unaudited statements of cash flows for the six months ended June 30, 2004 and 2003 and related footnotes have been prepared in accordance with accounting principles generally accepted in the U.S. (GAAP) for
interim financial information and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. The
results of operations for the three and six months ended June 30, 2004, are not indicative of the results that may be expected for the full fiscal year of 2004 or for any other interim period. The financial information presented herein should be
read in conjunction with the Companys annual report on Form 10-K for the year ended December 31, 2003 which includes information and disclosures not included herein. All significant intercompany accounts and transactions have been eliminated
in consolidation.



2. SIGNIFICANT ACCOUNTING POLICIES



Accounts Receivable



Included in accounts receivable at June 30, 2004 and 2003 was earned but
unbilled revenue of approximately $3.5 million and $2.8 million, respectively, at Premiere Conferencing. Earned but unbilled revenue is billed within 30 days.



Software Development Costs



Pursuant to the American Institute of Certified Public Accountants Statement of Position (SOP) 98-1, Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use, costs incurred to develop significant enhancements to software features to be sold as part of services offerings and costs incurred to develop or enhance internal information systems
are being capitalized. For the three months ended June 30, 2004 and 2003, the Company capitalized software development costs of $1.3 million and $0.9 million, respectively. For the six months ended June 30, 2004 and 2003, the Company capitalized
$2.2 million and $1.4 million, respectively. These costs are amortized on a straight-line basis over the estimated life of the software, not to exceed three years. Depreciation expense recorded for completed phases in the three and six months ended
June 30, 2004 was $0.6 million and $1.1 million, respectively. Depreciation expense recorded for completed phases of software development in the three and six months ended June 30, 2003 was $0.2 million and $0.5 million, respectively.



Equity Based Compensation Plans



The Company accounts for stock-based compensation using the intrinsic value
method prescribed in Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, and related interpretations. Accordingly, no compensation expense has been recognized for awards (other than
restricted share awards, performance-based awards or awards related to options that were eligible for, but did not participate in, the Companys 2001 option exchange for restricted shares) issued under the Companys stock-based
compensation plans where the exercise price of such award is equal to the market price of the underlying common stock at the date of grant. The Company provides the additional disclosures required under Statement of Financial Accounting Standards
(SFAS) No. 123, Accounting for Stock-Based Compensation (SFAS No. 123), as amended by SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure.



The Company has adopted the disclosure-only provision of SFAS No. 123. If
compensation expense for the Companys stock option grants described above had been determined based on the fair value at the grant date for



4



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



awards in the three and six months ended June 30, 2004 and 2003 consistent with the provisions of SFAS No. 123, the
Companys net income and net income per share would have been decreased to the pro forma amounts indicated below (in thousands, except per share data):



|                                                                                                                                   |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                                                                                                                   |  | 2004                       |        |   | 2003                     |   |       | 2004 |  |   | 2003   |  
|Net income:                                                                                                                        |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|As reported                                                                                                                        |  | $                          | 1,155  |   |                          | $ | 6,673 |      |  | $ | 9,874  |   |  | $ | 11,452 |  
|Add: stock-based employee compensation expense included in reporting net income, net of related tax effect                         |  |                            | 814    |   |                          |   | 320   |      |  |   | 1,395  |   |  |   | 677    |  
|Deduct: total stock-based compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                            | (1,018 | ) |                          |   | (926  | )    |  |   | (1,779 | ) |  |   | (1,689 | )
|                                                                                                                                   |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|Pro forma net income for calculating basic net income per share                                                                    |  | $                          | 951    |   |                          | $ | 6,067 |      |  | $ | 9,490  |   |  | $ | 10,440 |  
|                                                                                                                                   |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|Basic net income per share:                                                                                                        |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|As reported                                                                                                                        |  | $                          | 0.02   |   |                          | $ | 0.13  |      |  | $ | 0.17   |   |  | $ | 0.22   |  
|Pro forma                                                                                                                          |  | $                          | 0.02   |   |                          | $ | 0.11  |      |  | $ | 0.16   |   |  | $ | 0.20   |  
|                                                                                                                                   |  |                            |        |  
|Pro forma net income for calculating basic net income per share                                                                    |  | $                          | 951    |   |                          | $ | 6,067 |      |  | $ | 9,490  |   |  | $ | 10,440 |  
|Adjustment for assumed conversion of 2008 Convertible Notes, net of tax                                                            |  |                            | 622    |   |                          |   |      |      |  |   | 1,385  |   |  |   |       |  
|                                                                                                                                   |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|Pro forma net income for calculating diluted net income per share                                                                  |  | $                          | 1,573  |   |                          | $ | 6,067 |      |  | $ | 10,875 |   |  | $ | 10,440 |  
|                                                                                                                                   |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|Diluted net income per share:                                                                                                      |  |                            |        |   |                          |   |       |      |  |   |        |   |  |   |        |  
|As reported                                                                                                                        |  | $                          | 0.02   |   |                          | $ | 0.12  |      |  | $ | 0.16   |   |  | $ | 0.21   |  
|Pro forma                                                                                                                          |  | $                          | 0.02   |   |                          | $ | 0.11  |      |  | $ | 0.15   |   |  | $ | 0.19   |  



Income Taxes



The provision for income taxes and corresponding balance sheet accounts
are determined in accordance with SFAS No. 109, Accounting for Income Taxes (FAS 109). Under FAS 109, the deferred tax liabilities and assets are determined based on temporary differences between the basis of certain assets
and liabilities for income tax and financial reporting purposes, in addition to net operating loss carryforwards which are reasonably assured of being utilized. These differences are primarily attributable to differences in the recognition of
depreciation and amortization of property, equipment and intangible assets. Deferred tax assets and liabilities are measured by applying enacted statutory tax rates applicable to future years in which the deferred tax assets or liabilities are
expected to be settled or realized. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.



The Company also records a provision for certain international, federal and state tax contingencies based on the likelihood of obligation, when needed. In
the normal course of business, the Company is subject to challenges from U.S. and non-U.S. tax authorities regarding the amount of taxes due. These challenges may result in adjustments of the timing or amount of taxable income or deductions or the
allocation of income among tax jurisdictions. Further, during the ordinary course of business, other changing facts and circumstances may impact the Companys ability to utilize tax benefits as well as the estimated taxes to be paid in future
periods. The Company believes it has appropriately accrued for tax exposures. If the Company is required to pay an amount less than or exceeding its provisions for uncertain tax matters, the financial impact will be reflected in the period in which
the matter is resolved. In the event that actual results differ from these estimates, the Company may need to adjust tax accounts which could materially impact its financial condition and results of operations.



5



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Basic and Diluted Net Income per Share



Basic earnings per share is computed by dividing net income available to common shareholders by the weighted-average number
of common shares outstanding during the period. The weighted-average number of common shares outstanding does not include any potentially dilutive securities or any unvested restricted shares of common stock. These unvested restricted shares,
although classified as issued and outstanding at June 30, 2004 and December 31, 2003, are contingent until the restrictions lapse and will not be included in the basic net income per share calculation until the shares are vested.



Diluted net income per share gives effect to all potentially dilutive
securities. The Companys convertible subordinated notes, outstanding warrants, unvested restricted shares and stock options are potentially dilutive securities during the three and six months ended June 30, 2004 and 2003. In August 2003, the
Company issued $85.0 million of 5% convertible subordinated notes due 2008 (the 2008 Convertible Notes). All of the 2008 Convertible Notes were called for redemption in May 2004 and converted into Company Common Stock prior to the
redemption date in June 2004 at a conversion price of approximately $6.6944 per share or approximately 12.7 million shares. Prior to the conversion on June 14, 2004, the conversion price was less than the market value of Company Common Stock. As a
result, the net income available to common shareholders is adjusted for the interest expense of approximately $0.6 million and $1.4 million up to the conversion date of the 2008 Convertible Notes for the three and six months ended June 30, 2004,
respectively, net of tax, and the weighted-average shares outstanding are adjusted for the dilutive effect of the 2008 Convertible Notes on the same pro-rata basis. The difference between basic and diluted weighted-average shares outstanding was the
dilutive effect of stock options, warrants, the 2008 Convertible Notes and the unvested restricted shares, computed as follows:



|                                                    |  |                             |  |                           |  |            |  |           
|--------------------------------------------------- |  | --------------------------- |  | ------------------------- |  | ---------- |  | ----------
|                                                    |  | Three Months Ended June 30, |  | Six Months Ended June 30,
|                                                    |  | 2004                        |  | 2003                      |  | 2004       |  | 2003      
|Total weighted-average shares outstanding  Basic   |  | 59,425,617                  |  | 53,168,046                |  | 57,775,666 |  | 52,590,627
|Add common stock equivalents:                       |  |                             |  |                           |  |            |  |           
|Stock options                                       |  | 1,537,228                   |  | 1,718,001                 |  | 1,475,190  |  | 1,432,650 
|2008 Convertible Notes                              |  | 10,298,825                  |  |                          |  | 11,498,003 |  |          
|Warrants                                            |  | 27,112                      |  |                          |  | 17,360     |  |          
|Unvested restricted shares                          |  | 989,670                     |  | 930,544                   |  | 989,835    |  | 930,544   
|                                                    |  |                             |  |                           |  |            |  |           
|Total weighted-average shares outstanding  Diluted |  | 72,278,452                  |  | 55,816,591                |  | 71,756,054 |  | 54,953,821
|                                                    |  |                             |  |                           |  |            |  |           



Treasury Stock



All treasury stock transactions are recorded at cost.
During the six months ended June 30, 2004, the Company repurchased 500,000 shares of its common stock under the stock repurchase program for approximately $4.5 million. The Company cancelled all 500,000 shares of outstanding treasury stock during
the quarter in which they were purchased. During the six months ended June 30, 2003, the Company repurchased 159,700 shares of treasury stock for approximately $0.6 million. And during the second quarter of 2003, the Company cancelled all shares of
outstanding treasury stock.



6



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Comprehensive Income



Comprehensive income represents the change in equity of a business during a period, except for investments by shareholders
and distributions to shareholders. Foreign currency translation adjustments and unrealized gain on available-for-sale marketable securities represent the Companys components of other comprehensive income. The following table shows total
comprehensive income for the three and six months ended June 30, 2004 and 2003 (in thousands):



|                                                                      |  |                            |       |   |                          |   |       |      |  |      |        |  |   |        |  
|--------------------------------------------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | ---- | ------ |  | - | ------ | -
|                                                                      |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                                                      |  | 2004                       |       |   | 2003                     |   |       | 2004 |  | 2003 |       
|Net income                                                            |  | $                          | 1,155 |   |                          | $ | 6,673 |      |  | $    | 9,874  |  | $ | 11,452 |  
|Translation adjustments, net of tax                                   |  |                            | 271   |   |                          |   | 870   |      |  |      | 369    |  |   | 745    |  
|Change in unrealized (loss) gain on marketable securities, net of tax |  |                            | (8    | ) |                          |   | (137  | )    |  |      | 102    |  |   | (115   | )
|                                                                      |  |                            |       |   |                          |   |       |      |  |      |        |  |   |        |  
|Comprehensive net income                                              |  | $                          | 1,418 |   |                          | $ | 7,406 |      |  | $    | 10,345 |  | $ | 12,082 |  
|                                                                      |  |                            |       |   |                          |   |       |      |  |      |        |  |   |        |  



Accumulated other
comprehensive loss was $381.2 million and $391.5 million at June 30, 2004 and December 31, 2003, respectively.



New Accounting Pronouncements



In December 2003, the FASB issued a revision to FASB Interpretation No. 46 (FIN 46-R), Consolidation of Variable Interest Entities. FIN 46 is an Interpretation of Accounting Research Bulletin
51, Consolidated Financial Statements and addresses consolidation by business enterprises of variable interest entities (VIEs) that possess certain characteristics. The revision clarifies the definition in the original release
than potentially could have classified any business as a VIE. The revision also delays the effective date of the Interpretation from the first reporting period following December 15, 2003 to the first reporting period ending after March 15, 2004.
The revision was effective for the Company in the first quarter of fiscal 2004. The Company has not identified any VIEs and, accordingly, the application of this Interpretation did not have an effect on the Companys results of operations or
financial position.



In May 2003, the FASB issued SFAS No. 150,
Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity, which establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both
liabilities and equity. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. The adoption of SFAS No.
150 had no impact on the Condensed Consolidated Financial Statements as the Company did not have any financial instruments with characteristics of both liabilities and equity as of June 30, 2004.



Cessation of SFAS No. 142 Amortization



Effective January 1, 2002, the Company adopted SFAS No. 142,
Accounting for Goodwill and Other Intangible Assets. It requires that goodwill and certain intangible assets will no longer be subject to amortization, but instead will be subject to a periodic impairment assessment by applying a fair
value based test based upon a two-step method. The first step is to identify potential goodwill impairment by comparing the estimated fair value of the reporting units to their carrying amounts. The second step measures the amount of the impairment
based upon a comparison of implied fair value of goodwill with its carrying value. The balance of goodwill was $141.9 million and $123.1 million as of June 30, 2004 and December 31, 2003, respectively.



Summarized below are the carrying value and accumulated amortization of
intangible assets that continue to be amortized under SFAS No. 142 (in thousands):



|                                          |  |                    |         |                         |   |         |                  |  |                    |        |                         |   |         |                  |   |         |   |  |   |       
|----------------------------------------- |  | ------------------ | ------- | ----------------------- | - | ------- | ---------------- |  | ------------------ | ------ | ----------------------- | - | ------- | ---------------- | - | ------- | - |  | - | ------
|                                          |  | June 30, 2004      |         | December 31, 2003      
|                                          |  | GrossCarryingValue |         | AccumulatedAmortization |   |         | NetCarryingValue |  | GrossCarryingValue |        | AccumulatedAmortization |   |         | NetCarryingValue
|Intangible assets subject to amortization |  | $                  | 116,995 |                         | $ | (88,260 | )                |  | $                  | 28,735 |                         | $ | 109,047 |                  | $ | (84,494 | ) |  | $ | 24,553



7



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Intangible assets are amortized on a straight-line basis with an estimated useful life between three
and five years. Amortization expense for the intangible assets above is expected to be approximately $4.1 million for the remainder of 2004, $8.2 million in 2005, $6.3 million in 2006, $6.2 million in 2007 and $3.4 million in 2008.



3. RESTRUCTURING COSTS



Consolidated restructuring costs at December 31, 2003 and June 30, 2004 are as follows (in thousands):



|                             |  |                                  |       |          |   |                               |  |   |      
|---------------------------- |  | -------------------------------- | ----- | -------- | - | ----------------------------- |  | - | -----
|Consolidated                 |  | Accrued Costs atDecember 31,2003 |       | Payments |   | Accrued Costs atJune 30, 2004
|Accrued restructuring costs: |  |                                  |       |          |   |                               |  |   |      
|Severance and exit costs     |  | $                                | 3,183 |          | $ | 2,476                         |  | $ | 707  
|Contractual obligations      |  |                                  | 5,558 |          |   | 478                           |  |   | 5,080
|                             |  |                                  |       |          |   |                               |  |   |      
|Accrued restructuring costs  |  | $                                | 8,741 |          | $ | 2,954                         |  | $ | 5,787
|                             |  |                                  |       |          |   |                               |  |   |      



Realignment of
Workforce  2003



During the third and fourth
quarters of 2003, management executed a plan to reduce annual operating expenses through a reduction in personnel costs related to the Companys operations, sales and administration and the abandonment of certain facilities deemed to have no
future economic benefit to the Company, net of estimated sublease payments. The plan eliminated, through a reduction in workforce of, approximately 135 employees across both business units and at the Holding Company.



On a business unit basis, Xpedite recorded a charge of approximately $9.3
million, comprised of severance and exit costs of approximately $3.7 million and contractual lease obligations of approximately $5.6 million, including estimated sublease income of $3.1 million. During the first six months of 2004, Xpedite paid
approximately $1.9 million related to severance and exit costs and $0.6 million in contractual obligations. A majority of the contractual obligations relate to an Xpedite real property lease which expires in 2016, and, as such, approximately $4.0
million of this liability has been classified in long-term accrued expenses on the balance sheet at June 30, 2004. The remaining restructuring reserve was approximately $5.3 million at June 30, 2004. Premiere Conferencing recorded a charge of
approximately $1.0 million, including approximately $0.6 million in severance and exits costs and approximately $0.4 million in contract termination and other associated costs. During the first six months of 2004, Premiere Conferencing paid
approximately $0.2 million related to severance obligations and contract termination costs. The remaining accrual for Premiere Conferencing at June 30, 2004 was approximately $13,000. The Holding Company recorded a charge of approximately $0.7
million during 2003 relating to severance obligations due to the former Chief Legal Officer, of which $0.4 million was paid in the first six months of 2004, leaving a remaining accrual of $0.2 million at June 30, 2004.



Realignment of Workforce  Fourth Quarter 2002



In the fourth quarter of 2002, Xpedite and the Holding Company terminated
employees pursuant to a plan to reduce headcount and sales and administrative costs. During the first six months of 2004 and 2003, the Company paid approximately $0.2 million and $0.6 million, respectively, in severance and exit costs related to
this plan. At June 30, 2004, the remaining accrual was approximately $0.3 million.



4. INVESTMENTS



In October 2003, the Company
paid AT&T Corp. (AT&T) approximately $1.9 million in cash and issued to AT&T a seven-year warrant to purchase 250,000 shares of the Companys common stock at $9.36 per share in exchange for a secured promissory note
issued by EasyLink Services Corporation (EasyLink) in the original principal amount of $10.0 million (the EasyLink Note) and 1,423,980 shares of EasyLinks Class A common stock as well as costs associated with the
investment. The warrant is recorded at its fair market value under the Black-Scholes method. In addition, the Company and EasyLink modified the EasyLink Note to, among other things, amend



8



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



the payment schedule as follows: the Company is entitled to receive aggregate payments of approximately $13.8
million, consisting of ten quarterly payments of $0.8 million which commenced December 1, 2003, and a balloon payment of approximately $5.8 million on June 1, 2006. The third quarterly payment of $0.8 million was received during the three months
ended June 30, 2004. This payment depleted the remaining carrying value and a gain of $0.4 million was recorded for the three months ended June 30, 2004. If the Company receives additional payments, the Company will record additional gain. The
EasyLink Note is accounted for in accordance with AICPA Statement of Position 03-03 Accounting for Certain Loans or Debt Securities Acquired in a Transfer.



5. ACQUISITIONS AND DISCONTINUED OPERATIONS



Premiere Conferencing



In April 2004, Premiere Conferencing acquired substantially all of the assets and assumed certain liabilities of Resource Communications Inc.
(Resource Communications), a U.S.-based provider of audio and data conferencing services and broadcast messaging services to small- and medium-sized businesses. Premiere Conferencing funded the purchase with the Companys previous
credit facility. The Company paid $20.5 million in cash at closing and $0.4 million in transaction fees and closing costs. The Company followed SFAS No. 141, Business Combinations, and approximately $0.5 million of the aggregate purchase
price has been allocated to acquired working capital, $0.5 million has been allocated to severance, lease termination cost and certain other acquisition liabilities, $0.3 million has been allocated to acquired fixed assets and $5.0 million has been
allocated to identifiable customer lists which are being amortized over a five-year useful life. The residual $15.6 million of the aggregate purchase price has been allocated to goodwill which is subject to a periodic impairment assessment in
accordance with SFAS 142.



Xpedite



In May 2004, Xpedite, through its local subsidiary, acquired substantially
all of the stock of Unimontis AG and its affiliates (collectively, Unimontis), a facsimile and e-mail messaging service provider in Switzerland and Germany. Xpedite funded the purchase through existing working capital. Xpedite paid $5.0
million in cash at closing and will pay an additional $0.4 million associated with transaction fees, closing costs and non-compete agreements. The Company followed SFAS No. 141, Business Combinations, and approximately $0.6 million of
the aggregate purchase price has been allocated to acquired working capital, $0.5 million to severance, lease termination costs and certain other acquisition liabilities, $2.0 million to identifiable customer lists which are being amortized over a
five-year useful life and $0.2 million to a non-compete agreement which is being amortized over two years. The residual $3.2 million has been allocated to goodwill which is subject to a periodic impairment assessment in accordance with SFAS 142.



In February 2004, Xpedite acquired substantially all of the
assets and assumed certain liabilities of Adval Communications, Inc. and its affiliates (collectively, Adval), a U.S.-based facsimile and e-mail document delivery service provider, for a total purchase price of $1.5 million. Xpedite paid
$1.3 million in cash at closing and $0.2 million in transaction fees and closing costs. The Company followed SFAS No. 141, Business Combinations, and approximately $0.5 million of the aggregate purchase price has been allocated to
acquire working capital, and $1.0 million of the aggregate purchase price has been allocated to identifiable customer lists which are being amortized over a five-year useful life.



In September 2003, Xpedite entered into an asset purchase agreement with Captaris, Inc. (Captaris) and its
wholly-owned subsidiary MediaTel Corporation (Delaware) (MediaTel), whereby Xpedite purchased substantially all of the assets of MediaLinq, an outsource division of Captaris operated by MediaTel. The effective date of this transaction
was September 1, 2003, and the results of MediaLinq have been included in the Companys consolidated financial statements since that date.



In January 2003, Xpedite acquired substantially all of the assets related to the U.S.-based e-mail and facsimile messaging business of Cable &
Wireless USA, Inc. (C&W), and assumed certain liabilities, for a total purchase price of $11.4 million. Xpedite paid $6.0 million in cash at closing, $0.4 million in transaction fees and closing costs and will pay $5.0 million in 16
equal quarterly installments commencing with the quarter ended March



9



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



31, 2003, which is secured by a letter of credit issued under the Companys Line of Credit. The Company followed
SFAS No. 141 and approximately $1.1 million of the aggregate purchase price has been allocated to acquired property, plant and equipment, and $10.3 million of the aggregate purchase price has been allocated to identifiable customer lists which are
being amortized over a five-year useful life.



Discontinued Operations



During the second quarter of 2004, the Company
changed the estimated liability for certain lease obligations associated with the discontinued operations of its former Voicecom reportable segment. This change in estimate is attributable to certain sublease arrangements that the Company
anticipates entering into with regard to former Voicecom facilities.



6.
INDEBTEDNESS



On June 30, 2004, the Company entered into a
three-year, senior secured revolving credit facility with Bank of America, N.A. as agent (the Line of Credit). The Line of Credit provides for borrowings up to $120.0 million and is subject to customary covenants for secured credit
facilities of this nature. The new Line of Credit replaces the previous $60 million three-year senior secured revolving credit facility with LaSalle Bank National Association, as agent, and Bank of America, N.A., as documentation agent, which was
entered into in November 2003. At June 30, 2004, the Company was in compliance with all covenants of the Line of Credit. Proceeds drawn under this Line of Credit may be used for refinancing of existing debt, working capital, capital expenditures,
acquisitions and other general corporate purposes. The annual interest rate applicable to borrowings under the Line of Credit is, at the Companys option, the base rate (the greater of the federal funds rate plus 0.5% or the Bank of America
prime rate) or LIBOR, plus, in each case, an applicable margin which will vary based upon our leverage ratio at the end of each fiscal quarter. At June 30, 2004, the applicable margin with respect to base rate loans was 0.0%, and the applicable
margin with respect to LIBOR loans was 1.5%. As of June 30, 2004, the Company had $20.9 million of borrowings outstanding and approximately $3.9 million in letters of credit outstanding under the Line of Credit. As a result of the early repayment of
the LaSalle credit facility approximately $0.7 million of deferred financing costs associated with this credit facility were expensed to debt conversion costs.



On August 12, 2003, the Company issued $75.0 million of 5% convertible subordinated notes due August 15, 2008. On August 15, 2003, the initial
purchasers of the 2008 Convertible Notes exercised an option to purchase an additional $10.0 million of 2008 Convertible Notes. The annual interest commitment associated with the outstanding 2008 Convertible Notes was $4.3 million and was to be paid
semiannually on February 15 and August 15 of each year. The Company called 100% of its outstanding $85 million principal amount of the 2008 Convertible Notes for redemption on June 14, 2004. All holders of the 2008 Convertible Notes elected to
convert their notes into the Companys common stock prior to the redemption date. As a result, the 2008 Convertible Notes were converted into approximately 12.7 million shares of Company Common Stock at a conversion rate of 149.3786 shares per
$1,000 principal amount of notes (equal to a conversion price of approximately $6.6944 per share). In addition, the Company made an interest make-whole payment in cash of $16.3 million with respect to all 2008 Convertible Notes called for
provisional redemption and paid $1.4 million in accrued and unpaid interest up to but excluding the date of redemption. The interest make-whole payment was equal to the present value of the aggregate amount of interest that would otherwise have
accrued from the provisional redemption date through the maturity date and is classified as debt conversion costs in the income statement.



In July 1997, the Company issued $172.5 million of 53⁄4% convertible subordinated notes that matured on July 1, 2004 (the 2004 Convertible
Notes), a portion of which had been repurchased or redeemed prior to June 30, 2004. The 2004 Convertible Notes were convertible at the option of the holder into common stock at a conversion price of $33 per share, through the date of maturity,
subject to adjustment in certain events. The principal balance of the 2004 Convertible Notes at June 30, 2004 was $15.0 million and is classified as a current liability on the consolidated balance sheet. On July 1, 2004, the Company retired the
principal obligation due of $15.0 million with borrowings on the Line of Credit. See Note 10 Subsequent Events.



10



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



7. EQUITY BASED COMPENSATION



Options exchanged for restricted shares



In the fourth quarter of 2001, the Company offered an exchange program in which it granted one restricted share of common
stock in exchange for every 2.5 options tendered. Approximately 6.0 million employee and director stock options were exchanged for approximately 2.4 million shares of restricted stock on December 28, 2001, the date of the exchange. The restricted
shares maintain the same vesting schedules as those of the original options exchanged, except that in the case of tendered options that were vested on the exchange date, the restricted shares received in exchange therefore vested on the day after
the exchange date. To the extent options were vested at the exchange date, the Company recognized equity based compensation expense determined by using the closing price of the Companys common stock at December 28, 2001, which was $3.32 per
share. To the extent that restricted shares were received for unvested options exchanged, this cost was deferred on the balance sheet under the caption Unearned restricted share compensation. This value was also determined using the
closing price of the Companys common stock at the date of the exchange. The unearned restricted share compensation is recognized as equity based compensation expense as these shares vest. For both the three and six months ended June 30, 2004,
equity based compensation expense of approximately $0.1 million was recognized. For the three and six months ended June 30, 2003, equity based compensation expense of approximately $0.1 million and $0.4 million, respectively, was recognized.



In addition, approximately 890,000 options that were eligible
to be exchanged for restricted shares pursuant to the exchange offer were not tendered. At June 30, 2004, this option count was approximately 235,000 due to the sale of Voicecom and other cancellations or exercises of these options. These options
will be subject to variable accounting until such options are exercised, are forfeited or expire unexercised. These options have exercise prices ranging from $5.23 to $13.95. For the three and six months ended June 30, 2004, a charge of
approximately $0.5 million and $0.6 million, respectively, was recorded because the market value of the Companys common stock was greater than the exercise price of a portion of the options. For the three and six months ended June 30, 2003, no
charge was recorded because the exercise price of each of the options was greater than the market value of the Companys common stock.



Restricted shares issued to executive management



Certain members of the executive management of the Company were awarded discretionary bonuses in the form of restricted shares in November 2001. The
purpose of these discretionary bonuses was to better align executive managements performance with the interests of the shareholders. Certain of these restricted shares vested immediately in 2001 and were restricted from trading for a one-year
period. The cost associated with the remaining restricted shares is recognized straight line through 2004 and the equity based compensation expense recorded for each of the three and six months ended June 30, 2004 and 2003 was approximately $0.1
million and $0.3 million, respectively.



In addition, during
the three and six months ended June 30, 2004, the Company issued restricted shares to approximately 65 employees which resulted in compensation expense of $0.2 million and $0.8 million, respectively.



Other stock option compensation expense



During the second quarter of 2004, the Company recognized stock option
compensation expense of $0.4 million as a result of the modification of a director stock option grant in connection with the resignation of a member of the Board of Directors in June 2004. During the second quarter of 2003, the Company recognized
stock option compensation expense of approximately $0.3 million as a result of the acceleration of options associated with the resignation of several Board members.



Notes receivable  employees



During 2002, the Company loaned approximately $2.0 million with recourse to certain members of management to pay taxes in connection with restricted
shares issued in exchange for options in December 2001 and



11



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



discretionary restricted shares issued in November 2001. These loans are due in 2012, accrue interest at a weighted
average rate of 5.5%, and are secured by the restricted shares granted. During 2003, several of these loans, including interest, were paid off leaving a principal balance of approximately $1.8 million and $1.7 million at June 30, 2004 and December
31, 2003, respectively. The total interest accrued on these loans was approximately $0.2 million and $0.1 million at June 30, 2004 and December 31, 2003, respectively. The Company has a legal commitment to make additional loans to pay taxes
associated with the future vesting of restricted shares as evidenced by restricted stock agreements and Board of Directors and Board Committee resolutions dated before July 30, 2002, but the dollar amount of such loans cannot be determined at this
time.



8. COMMITMENTS AND CONTINGENCIES



The Company has several litigation matters pending, as described below,
which it is defending vigorously. Due to the inherent uncertainties of the litigation process and the judicial system, the Company is unable to predict the outcome of such litigation matters. If the outcome of one or more of such matters is adverse
to the Company, it could have a material adverse effect on the Companys business, financial condition and results of operations.



A lawsuit was filed on November 4, 1998 against the Company and certain of its officers and directors in the Southern District of New York. Plaintiffs are
shareholders of Xpedite who acquired common stock of the Company. Plaintiffs allege causes of action against the Company for breach of contract, against all defendants for negligent misrepresentation, violations of Sections 11 and 12(a)(2) of the
Securities Act of 1933, as amended (the Securities Act), and against the individual defendants for violation of Section 15 of the Securities Act. Plaintiffs seek undisclosed damages together with pre- and post-judgment interest,
recission or recissory damages as to violation of Section 12(a)(2) of the Securities Act, punitive damages, costs and attorneys fees. The defendants motion to transfer venue to Georgia has been granted. The defendants motion to
dismiss has been granted in part and denied in part. By order dated September 26, 2003, the court granted in its entirety the defendants motion for summary judgment and denied as moot the defendants motion in limine. On September 30,
2003, the court entered judgment for the defendants and against the plaintiffs. Plaintiffs appealed the courts rulings on summary judgment to the 11thCircuit who heard oral argument on the appeal on April 29, 2004. The appeal is pending.



On December 10, 2001, Voice-Tel Enterprises, LLC (f/k/a Voice-Tel Enterprises, Inc. (Voice-Tel)) filed a complaint against Voice-Tel
franchisees JOBA, Inc. (JOBA) and Digital Communication Services, Inc. (Digital) in the U.S. District Court for the Northern District of Georgia. The complaint sought injunctive relief and a declaratory judgment with respect
to Voice-Tels right to terminate the franchise agreements with JOBA and Digital. On January 7, 2002, JOBA and Digital answered the complaint and asserted counterclaims against Voice-Tel for alleged breach of franchise agreements and other
alleged franchise-related agreements. JOBA and Digital also asserted claims alleging tortious interference of contract against Premiere Communications, Inc. (PCI) and PTEK. On January 18, 2002, Voice-Tel, PCI and PTEK filed responses and
answers to the counterclaims and filed additional breach of contract and tort claims against JOBA and Digital. The Digital franchise agreement contained a mandatory arbitration provision, which was not found in the JOBA Franchise Agreement, and the
breach of franchise claims pertaining to Digital were severed and sent to arbitration, which was concluded in the summer of 2003. On July 16, 2002, Voicecom Telecommunications, LLC (Voicecom), which is not an affiliate of the Company,
was added as a party plaintiff in the lawsuit against JOBA and Digital. On March 31, 2003, the federal court granted PTEK and PCIs motion for summary judgment, and dismissed them from the case. The court also granted partial summary judgment
in favor of each of the parties such that the only remaining claims in the case arise out of alleged breaches in the franchise agreement and alleged overpayments of certain fees between the franchisor and the franchisee. In 2004, JOBA filed a motion
for relief from the summary judgment orders dismissing PTEK and PCI as well as a motion to disqualify counsel for plaintiffs and third-party defendants to which plaintiffs and third-party defendants responded and objected. The trial court has not
yet ruled on these motions, and there is no date set for trial in the federal case.



On March 19, 2004, in a separate action, JOBA filed a third-party complaint against PTEK, PCI and Voice-Tel. The claims were filed in a lawsuit pending in the State Court of Fulton County, Georgia, between JOBA, and
its current franchisor, Voicecom, in which Voicecom sought a declaratory judgment with respect to its rights and/or responsibilities under an equipment, sales and service term sheet. Voice-Tel had served as the franchisor to JOBA from 1997 until
March 2002, when Voicecom acquired substantially all of the assets of PCI and Voice-Tel,



12



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



including the JOBA franchise agreement. The third-party claims by JOBA against PTEK, PCI and Voice-Tel purport to
arise out of the same transactions and occurrences that form the subject matter of litigation currently pending (or which had been dismissed) in federal court in the Northern District of Georgia. In April 2004, PTEK, PCI and Voice-Tel answered and
responded to the third-party complaint in State Court of Fulton County, and, among other things, filed motions to dismiss the third-party complaint, strike portions of the third-party complaint and stay discovery. JOBA has not yet responded to those
motions.



On November 17, 2003, Xpedite filed suit against
C&W in the Superior Court of Fulton County, Georgia. The lawsuit arises out of Xpedites purchase of certain voice, e-mail and fax messaging assets from C&W. Pursuant to a transaction services agreement, C&W was to continue to
provide certain services to Xpedite until such time C&W circuits were assigned to Xpedite. Xpedite alleges that C&W failed to perform these services in accordance with the agreement and improperly invoiced Xpedite for charges incurred by
C&W which were not provided for in the agreement. On November 18, 2003, a day after the above-referenced Georgia lawsuit was filed, C&W filed a complaint against Xpedite in Virginia State Court. The Virginia lawsuit sought recovery for those
charges allegedly incurred by C&W relating to C&Ws telecommunications charges of not less than $776,619.49. Xpedite answered the Virginia complaint, denying that it was liable for the charges. Xpedite also asserted counterclaims
against C&W, which were identical to the claims set forth in Xpedites Georgia complaint. C&W filed for reorganization under Chapter 11 of the Federal Bankruptcy Code in December 2003. In 2004, the Georgia lawsuit by Xpedite was
dismissed without prejudice, and the Virginia lawsuit by C&W was stricken from the docket without prejudice to either party. In February 2004, Xpedite filed a proof of claim in the C&W bankruptcy case asserting a claim in the case based on
the same facts as set forth in the Georgia lawsuit. Xpedite expects this claim to be dealt with in the C&W bankruptcy cases claim resolution process.



The Company has recently received letters from A2D, L.P. (A2D), an affiliate of Ronald A. Katz Technology
Licensing, L.P. (Katz), informing us of the existence of certain of Katzs patents and the potential applicability of those patents to certain of our services. The letters also include an offer to the Company of a nonexclusive
license to Katzs portfolio of patents. The Company is currently considering the matter raised in these letters, and no legal proceedings have been instituted at this time. If the Katz patents are valid, enforceable and apply to certain of the
Companys services, the Company may seek a license from A2D. If we decide to seek such a license, it is uncertain as to the terms upon which the Company may be able to negotiate and obtain a license, if at all, as well as to the amount of the
possible one-time and recurring license fees which the Company may be required to pay.



The Company is also involved in various other legal proceedings which the Company does not believe will have a material adverse effect upon the Companys business, financial condition or results of operations,
although no assurance can be given as to the ultimate outcome of any such proceedings.



9. SEGMENT REPORTING



The Companys
reportable segments align the Company into two operating segments based upon product offerings. These segments are Premiere Conferencing and Xpedite.



One of Premiere Conferencings customers, IBM, accounts for a significant amount of revenues. Sales to that customer accounted for approximately
11.3% of consolidated revenues from continuing operations (25.9% of Premiere Conferencings revenue) for the six months ended June 30, 2004 and 11.4% of consolidated revenues from continuing operations (27.5% of Premiere Conferencings
revenue) for the six months ended June 30, 2003. Premiere Conferencings agreement with IBM expires on December 31, 2004. The agreement does not contain any revenue commitments, termination charges, use requirements or price protection for
services provided to IBM. Upon the expiration of the agreement, Premiere Conferencing may not be able to retain IBM as a customer at historical levels. IBM is actively exploring the use of new technologies, such as voice-over-IP (VOIP),
to help lower its costs of conferencing. A shift to a VOIP-based solution by IBM, whether or not provided by Premiere Conferencing, would result in a decrease in revenues to Premiere Conferencing for this account over time. The loss in revenues from
or diminution in the relationship with IBM, changes in technology or network requirements from IBM or a decrease in average sales prices without an offsetting increase in volumes could have a material adverse effect on the Companys financial
condition and results of operations.



13



---

##### Table of Contents

PTEK HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Information concerning the operations in these reportable segments is as follows (in millions):



|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|------------------------------------ |  | -------------------------- | ----- | - | ------------------------ | - | ---- | ---- |  | - | ----- | - |  | - | ----- | -
|                                     |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                     |  | 2004                       |       |   | 2003                     |   |      | 2004 |  |   | 2003  |  
|Revenues:                            |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Revenues from continuing operations: |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Premiere Conferencing                |  | $                          | 49.7  |   |                          | $ | 39.7 |      |  | $ | 94.9  |   |  | $ | 76.3  |  
|Xpedite                              |  |                            | 62.0  |   |                          |   | 55.2 |      |  |   | 122.2 |   |  |   | 107.9 |  
|Eliminations                         |  |                            | (0.1  | ) |                          |   | (0.0 | )    |  |   | (0.2  | ) |  |   | (0.1  | )
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|                                     |  | $                          | 111.6 |   |                          | $ | 94.9 |      |  | $ | 216.9 |   |  | $ | 184.1 |  
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Income:                              |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Income from continuing operations:   |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Premiere Conferencing                |  | $                          | 5.7   |   |                          | $ | 5.5  |      |  | $ | 13.5  |   |  | $ | 10.7  |  
|Xpedite                              |  |                            | 4.3   |   |                          |   | 5.2  |      |  |   | 10.9  |   |  |   | 10.9  |  
|Holding Company                      |  |                            | (10.0 | ) |                          |   | (3.9 | )    |  |   | (15.7 | ) |  |   | (10.1 | )
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|                                     |  | $                          | (0.0  | ) |                          | $ | 6.8  |      |  | $ | 8.7   |   |  | $ | 11.5  |  
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  



|                      |  |               |       |                   |   |      
|--------------------- |  | ------------- | ----- | ----------------- | - | -----
|                      |  | June 30, 2004 |       | December 31, 2003
|Identifiable Assets:  |  |               |       |                   |   |      
|Premiere Conferencing |  | $             | 105.1 |                   | $ | 78.9 
|Xpedite               |  |               | 219.5 |                   |   | 216.1
|Holding Company       |  |               | 35.6  |                   |   | 44.3 
|                      |  |               |       |                   |   |      
|                      |  | $             | 360.2 |                   | $ | 339.3
|                      |  |               |       |                   |   |      



The following table
presents selected financial information regarding the Companys geographic regions for the periods presented (in millions):



|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      
|------------------------------------ |  | -------------------------- | ----- | ------------------------ | - | ---- |  | ---- | ----- |  | - | -----
|                                     |  | Three Months EndedJune 30, |       | Six months EndedJune 30,
|                                     |  | 2004                       |       | 2003                     |   | 2004 |  | 2003
|Revenues from continuing operations: |  |                            |       |                          |   |      |  |      |       |  |   |      
|North America                        |  | $                          | 73.0  |                          | $ | 61.7 |  | $    | 140.9 |  | $ | 120.1
|Europe                               |  |                            | 20.7  |                          |   | 17.3 |  |      | 40.2  |  |   | 33.4 
|Asia Pacific                         |  |                            | 17.9  |                          |   | 15.9 |  |      | 35.8  |  |   | 30.6 
|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      
|                                     |  | $                          | 111.6 |                          | $ | 94.9 |  | $    | 216.9 |  | $ | 184.1
|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      



10. SUBSEQUENT EVENTS



On July 1, 2004, Premiere Conferencing acquired
substantially all of the assets and assumed certain liabilities of the conferencing services operating segment of ClearOne Communications, Inc. (ClearOne Communications), a provider of conferencing and Web and data collaboration
services, for approximately $20.2 million, net of working capital. The Company funded the purchase with borrowings under the Line of Credit. The Company is in the process of completing its valuation of certain intangible assets in accordance with
SFAS No. 141, Business Combinations.



On July 1,
2004, the Company retired the remaining $15 million principal amount of its 2004 Convertible Notes using funds available under its existing Line of Credit.



14



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND



RESULTS OF OPERATIONS



OVERVIEW



We are a global provider of business, data and group
communications services. Our reportable segments align us into two operating segments based on product offering: Our Premiere Conferencing segment offers a full suite of audio and data conferencing services that enable our customers to conduct group
meetings over the phone or Web. Our Xpedite segment offers a comprehensive suite of information processing and delivery services that enable enterprises to deliver large quantities of individualized, business critical information as well as automate
their core business processes. The results of operations for the three months and six months ended June 30, 2004, are not indicative of the results that may be expected for the full fiscal year of 2004 or for any other interim period. The financial
information presented herein should be read in conjunction with our annual report on Form 10-K for the year ended December 31, 2003 which includes information and disclosures not included herein. All significant intercompany accounts and
transactions have been eliminated in consolidation.



The
preparation of financial statements in conformity with GAAP requires us 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 reported amounts of revenues and expenses during the reporting period. Actual results could differ from the estimates. See the section entitled Critical Accounting Policies. The following discussion and analysis
provides information which we believe is relevant to an assessment and understanding of our consolidated results of operations and financial condition. This discussion should be read in conjunction with our condensed consolidated financial
statements contained herein and notes thereto.



RESULTS OF OPERATIONS



The following table presents selected financial
information regarding our operating segments for the periods presented (in millions, unaudited):



|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|------------------------------------ |  | -------------------------- | ----- | - | ------------------------ | - | ---- | ---- |  | - | ----- | - |  | - | ----- | -
|                                     |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                     |  | 2004                       |       |   | 2003                     |   |      | 2004 |  |   | 2003  |  
|Revenues:                            |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Revenues from continuing operations: |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Premiere Conferencing                |  | $                          | 49.7  |   |                          | $ | 39.7 |      |  | $ | 94.9  |   |  | $ | 76.3  |  
|Xpedite                              |  |                            | 62.0  |   |                          |   | 55.2 |      |  |   | 122.2 |   |  |   | 107.9 |  
|Eliminations                         |  |                            | (0.1  | ) |                          |   | (0.0 | )    |  |   | (0.2  | ) |  |   | (0.1  | )
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|                                     |  | $                          | 111.6 |   |                          | $ | 94.9 |      |  | $ | 216.9 |   |  | $ | 184.1 |  
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Income:                              |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Income from continuing operations:   |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Premiere Conferencing                |  | $                          | 5.7   |   |                          | $ | 5.5  |      |  | $ | 13.5  |   |  | $ | 10.7  |  
|Xpedite                              |  |                            | 4.3   |   |                          |   | 5.2  |      |  |   | 10.9  |   |  |   | 10.9  |  
|Holding Company                      |  |                            | (10.0 | ) |                          |   | (3.9 | )    |  |   | (15.7 | ) |  |   | (10.1 | )
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  
|                                     |  | $                          | (0.0  | ) |                          | $ | 6.8  |      |  | $ | 8.7   |   |  | $ | 11.5  |  
|                                     |  |                            |       |   |                          |   |      |      |  |   |       |   |  |   |       |  



15



---

##### Table of Contents

The following table presents selected financial information regarding our geographic regions for the
periods presented (in millions):



|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      
|------------------------------------ |  | -------------------------- | ----- | ------------------------ | - | ---- |  | ---- | ----- |  | - | -----
|                                     |  | Three Months EndedJune 30, |       | Six months EndedJune 30,
|                                     |  | 2004                       |       | 2003                     |   | 2004 |  | 2003
|Revenues from continuing operations: |  |                            |       |                          |   |      |  |      |       |  |   |      
|North America                        |  | $                          | 73.0  |                          | $ | 61.7 |  | $    | 140.9 |  | $ | 120.1
|Europe                               |  |                            | 20.7  |                          |   | 17.3 |  |      | 40.2  |  |   | 33.4 
|Asia Pacific                         |  |                            | 17.9  |                          |   | 15.9 |  |      | 35.8  |  |   | 30.6 
|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      
|                                     |  | $                          | 111.6 |                          | $ | 94.9 |  | $    | 216.9 |  | $ | 184.1
|                                     |  |                            |       |                          |   |      |  |      |       |  |   |      



ANALYSIS



Consolidated revenues increased 17.6% to $111.6 million for the three months
ended June 30, 2004 compared with $94.9 million for the same period in 2003 and increased 17.8% to $216.9 million for the six months ended June 30, 2004 compared with $184.1 million for the same period in 2003. On a reportable segment basis:



| |  | For the three months ended June 30, 2004 and 2003, respectively, Premiere Conferencing revenue was 44.5% and 41.8% of consolidated revenues. For the six months ended June 30, 2004
and 2003, Premiere Conferencing was 43.7% and 41.4% of consolidated revenues, respectively. For the three months ended June 30, 2004 and 2003, Premiere Conferencing experienced a 25.0% increase in revenue from $39.7 million to $49.7 million. For the
six months ended June 30, 2004 and 2003, Premiere Conferencing experienced a 24.3% increase in revenue from $76.3 million to $94.9 million. These increases were due to growth in North America revenue of $7.0 million or 21.0% and $11.6 million or
17.9% for the three and six months ended June 30, 2004 compared to the comparable periods in 2003. International revenue growth was $2.9 million or 4.5% and $7.0 million or 60.8% for the three and six months ended June 30, 2004 compared to the
comparable periods in 2003. The weakening of the U.S. dollar in relation to currencies in which Premiere Conferencing conducts business also contributed to the international growth for the three and six months ended June 30, 2004. Total billable
minutes increased 26.1% and 37.7% to 456 million and 874 million minutes for the three and six months ended June 30, 2004, from 337 million and 635 million minutes for the comparable periods in 2003. The primary increase in revenue and minutes is
attributable to growth in Premiere Conferencings ReadyConference and web conferencing services and the acquisition of Resource Communications on April 1, 2004.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Xpedite revenue was 55.5% and 58.2% of consolidated revenues for the three months ended June 30, 2004 and 2003, respectively. For the six months ended June 30, 2004 and 2003,
Xpedite was 56.3% and 58.6% of consolidated revenues, respectively. For the three months ended June 30, 2004, Xpedite experienced a 12.2% increase in revenue from $55.2 million to $62.0 million. For the six months ended June 30, 2004 and 2003,
Xpedite experienced a 13.2% increase in revenue from $107.9 million to $122.2 million. These increases were due to growth in North America revenue of $4.6 million or 16.2% and $9.5 million or 17.2% for the three and six months ended June 30, 2004
compared to the comparable periods in 2003. International revenue growth was $2.2 million or 8.0% and $4.8 million or 9.0% for the three and six months ended June 30, 2004 compared to the comparable periods in 2003. The weakening of the U.S. dollar
in relation to currencies in which Xpedite conducts business also contributed to the international growth for the three months and six months ended June 30, 2004. Total billable minutes increased 23.9% and 18.3% to 839 million and 1,630 million
minutes for the three and six months ended June 30, 2004, from 678 million and 1,378 million minutes for the comparable periods in 2003. The primary increase in revenue and minutes is attributable to growth in Xpedites transactional services
and the acquisitions of MediaLinq, Adval and Unimontis in September 2003, February 2004 and May 2004, respectively.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

For the three and six months ended June 30, 2004, consolidated revenues on a geographic region basis
increased in North America to $73.0 and $140.9 million from $61.7 million and $120.1 million for the comparable periods in 2003. For the three and six months ended June 30, 2004, consolidated revenues in Europe increased to $20.7 million and $40.2
million from $17.3 million and $33.4 million for the same period in 2003. For the three months and six months ended June 30, 2004, Asia Pacific revenues increased to $17.9 million and $35.8 million from $15.9 million and $30.6 million for the same
periods in 2003. We experienced revenue growth in the European and Asia Pacific regions as a result of the continued regional expansion of both Premiere Conferencing and Xpedite and the continued weakening of the U.S. dollar to the major currencies
in which Premiere Conferencing and Xpedite conduct business. We expect the regional expansion in the European and Asia Pacific regions to continue.



Consolidated cost of revenues increased to $36.7 million and $72.6 million, or 32.9% and 33.5% of consolidated revenues, for the three months and six
months ended June 30, 2004 from $32.9 million and $63.6 million, or 34.7% and 34.6% of consolidated revenues, for the comparable periods in 2003. On a segment basis:



| |  | Premiere Conferencings cost of revenue increased to $18.5 million and $36.1 million, or 37.2% and 37.5% of segment revenue, for the three and six months ended June 30, 2004
from $15.8 million and $30.4 million, or 39.7% and 39.8% of segment revenue, for the comparable periods in 2003. This slight decrease as a percentage of segment revenue resulted from a reduction in the average selling price per minute for
ReadyConference which carries a lower price per minute than the attended conferencing service. ReadyConference grew to 73.7% and 74.4% of segment revenue for the three and six months ended June 30, 2004 from 71.1% and 71.0% of segment revenue for
the comparable periods in 2003.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Xpedites cost of revenue increased to $18.3 million and $36.9 million, or 29.6% and 30.2% of segment revenue, for the three and six months ended June 30, 2004 from $17.2
million and $33.3 million, or 31.2% and 30.9% of segment revenue, for the comparable periods in 2003. The increase in cost is the result of Xpedites acquisitions of MediaLinq, Adval and Unimontis acquisitions in September 2003, February 2004
and May 2004, respectively.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Consolidated selling
and marketing costs increased to $28.7 million and $55.6 million, or 25.7% and 25.6% of consolidated revenues, for the three and six months ended June 30, 2004 from $26.8 million and $51.5 million, or 28.3% and 27.8% of consolidated revenues, for
the comparable periods in 2003. Premiere Conferencings selling and marketing costs increased to $11.8 million and $22.4 million, or 23.8% and 23.6% of segment revenue, for the three and six months ended June 30, 2004 from $10.1 million and
$18.7 million, or 25.4% and 24.6% of segment revenue, for the comparable periods in 2003. Xpedites selling and marketing costs increased to $16.9 million and $33.2 million, or 27.2% of segment revenue, for both the three and six months ended
June 30, 2004 from $16.8 million and $32.4 million, or 30.4% and 30.0% of segment revenue, for the comparable periods in 2003. These increases were attributable to increased sales headcount.



Consolidated research and development costs were $2.9 million and $5.4
million, or 2.6% and 2.5% of consolidated revenues, for the three and six months ended June 30, 2004 compared with $2.2 million and $4.2 million, or 2.3% of consolidated revenues, for the comparable periods in 2003. These costs increased as a result
of additional costs relating to the maintenance and development of new services and the reclassification of certain capitalized software development activities as maintenance expense due to discontinued development projects.



Consolidated general and administrative costs increased to $15.9 million and
$30.8 million, or 14.3% and 14.2% of consolidated revenues, for the three and six months ended June 30, 2004 from $13.5 million and $27.0 million, or 14.3% and 14.7% of consolidated revenues, for the comparable periods in 2003. At Premiere
Conferencing, general and administrative costs were $3.5 million and $6.9 million, or 7.1% and 7.2% of segment revenue, for the three and six months ended June 30, 2004 compared to $3.0 million and $6.3 million, or 7.6% and 8.3% of segment revenue,
for the comparable periods in 2003. The decrease as a percent of revenue at Premiere Conferencing is associated with reduced bad debt experience from improvements in credit and collections processes. At Xpedite, general and administrative costs were
$5.4 million and $10.5 million, or 8.7% and 8.6% of segment revenue, for the three and six months ended June 30, 2004 compared to $4.6 million and $9.4 million, or 8.4% and



17



---

##### Table of Contents

8.7% of segment revenue, for the comparable periods in 2003. General and administrative costs declined as a percentage of
segment revenue for the six months ended June 30, 2004 but increased in absolute dollars as a result of Xpedites acquisitions of MediaLinq, Adval and Unimontis. Corporate general and administrative costs increased to $3.5 million and $6.5
million for the three and six months ended June 30, 2004 from $3.0 million and $5.6 million for the comparable periods in 2003, as a result of additional professional fees associated with our Sarbanes- Oxley Act of 2002 Section 404 compliance and
international income tax projects.



Consolidated depreciation
expense was $6.3 million and $12.8 million, or 5.6% and 5.9% of consolidated revenues, for the three and six months ended June 30, 2004 compared with $5.7 million and $11.3 million, or 6.1% of consolidated revenues, for both of the comparable
periods in 2003. Depreciation increased by $0.6 million in the second quarter of 2004 compared to the second quarter of 2003 as a result of increased investment in capacity needs for both business units but declined as a percentage of revenue as
both business units increased utilization of existing capacity. We expect future increased investments for capacity as well as technology upgrades for the remainder of 2004 in order to meet our expected growth.



Consolidated amortization increased to $2.1 million and $3.8 million, or 1.9%
and 1.8% of consolidated revenues, for the three and six months ended June 30, 2004 from $1.4 million and $3.4 million, or 1.5% and 1.9% of consolidated revenues, for the comparable periods in 2003. The increase in amortization expense for the three
and six months ended June 30, 2004 was primarily as a result of the amortization of new customer lists and developed technology intangibles associated with the MediaLinq, Adval, Resource Communications and Unimontis acquisitions in September 2003,
February 2004, April 2004 and May 2004, respectively, slightly offset by the completed amortization of a 1998 Premiere Conferencing customer list intangible during the third quarter of 2003.



Consolidated equity-based compensation increased to $1.3 million and $2.3
million for the three and six months ended June 30, 2004 from $0.5 million and $1.1 million for the comparable periods in 2003. The increase in 2004 is the result of a director stock option modification in connection with the resignation of a board
member in June 2004, increased variable stock option cost as a result of stock appreciation in the second quarter of 2004 and the issuance of restricted shares to employees during 2004.



Net interest expense decreased to $1.3 million and $2.8 million for the three and six months ended June 30, 2004 from $2.3
million and $4.8 million for the comparable periods in 2003. Interest expense, net decreased as a result of the repurchase and redemption of a portion of the 2004 convertible notes and term loans in the later half of 2003 and the conversion of the
2008 convertible notes offset by the interest expense associated with amounts outstanding on our line of credit.



In May 2004, we called for early redemption our 2008 convertible notes shortly after the closing price of our common stock had exceeded 150% of the
conversion price for 20 trading days within a period of 30 consecutive trading days. All holders of our 2008 convertible notes elected to convert these notes into our common stock prior to the redemption date. All holders received accrued and unpaid
interest and the interest make-whole amount. The interest make-whole amount that we paid in cash was funded from our line of credit. $17.0 million of debt conversion costs were expensed in the second quarter of 2004, comprised of $16.3 million of
interest make-whole payment and $0.7 million of deferred financing costs related to the refinancing of our previous $60 million credit facility with our new $120 million line of credit in June 2004. Additionally, we deducted from additional
paid-in-capital $3.0 million associated with deferred financing costs relating to our 2008 convertible notes. For a description of our line of credit, see Liquidity and Capital Resources.



18



---

##### Table of Contents

RESTRUCTURING COSTS



Consolidated restructuring costs at December 31, 2003 and June 30, 2004 are as follows (in thousands):



|                             |  |                                  |       |          |   |                               |  |   |      
|---------------------------- |  | -------------------------------- | ----- | -------- | - | ----------------------------- |  | - | -----
|Consolidated                 |  | Accrued Costs atDecember 31,2003 |       | Payments |   | Accrued Costs atJune 30, 2004
|Accrued restructuring costs: |  |                                  |       |          |   |                               |  |   |      
|Severance and exit costs     |  | $                                | 3,183 |          | $ | 2,476                         |  | $ | 707  
|Contractual obligations      |  |                                  | 5,558 |          |   | 478                           |  |   | 5,080
|                             |  |                                  |       |          |   |                               |  |   |      
|Accrued restructuring costs  |  | $                                | 8,741 |          | $ | 2,954                         |  | $ | 5,787
|                             |  |                                  |       |          |   |                               |  |   |      



Realignment of Workforce 
2003



During the third and fourth quarters of 2003,
management executed a plan to reduce annual operating expenses through a reduction in personnel costs related to our operations, sales and administration and the abandonment of certain facilities deemed to have no future economic benefit to us, net
of estimated sublease payments. The plan eliminated, through a reduction in workforce of, approximately 135 employees across both business units and at the Holding Company.



On a business unit basis, Xpedite recorded a charge of approximately $9.3 million, comprised of severance and exit costs of
approximately $3.7 million and contractual lease obligations of approximately $5.6 million, including estimated sublease income of $3.1 million. During the first six months of 2004, Xpedite paid approximately $1.9 million related to severance and
exit costs and $0.6 million in contractual obligations. A majority of the contractual obligations relate to an Xpedite real property lease which expires in 2016, and, as such, approximately $4.0 million of this liability has been classified in
long-term accrued expenses on the balance sheet at June 30, 2004. The remaining restructuring reserve was approximately $5.3 million at June 30, 2004. Premiere Conferencing recorded a charge of approximately $1.0 million, including approximately
$0.6 million in severance and exits costs and approximately $0.4 million in contract termination and other associated costs. During the first six months of 2004, Premiere Conferencing paid approximately $0.2 million related to severance obligations
and contract termination costs. The remaining accrual for Premiere Conferencing at June 30, 2004 was approximately $13,000. The Holding Company recorded a charge of approximately $0.7 million during 2003 relating to severance obligations due to our
former chief legal officer, of which $0.4 million was paid in the first six months of 2004, leaving a remaining accrual of $0.2 million at June 30, 2004.



Realignment of Workforce  Fourth Quarter 2002



In the fourth quarter of 2002, Xpedite and the Holding Company terminated employees pursuant to a plan to reduce headcount and sales and administrative
costs. During the first six months of 2004 and 2003, we paid approximately $0.2 million and $0.6 million, respectively, in severance and exit costs related to this plan. At June 30, 2004, the remaining accrual was approximately $0.3 million.



ACQUISITIONS AND DISCONTINUED OPERATIONS



Premiere Conferencing



In April 2004, Premiere Conferencing acquired substantially all of the
assets and assumed certain liabilities of Resource Communications, a U.S.-based provider of audio and data conferencing services and broadcast messaging services to small- and medium-sized businesses. Premiere Conferencing funded the purchase with
our previous credit facility. Premiere Conferencing paid $20.5 million in cash at closing and $0.4 million in transaction fees and closing costs. We followed SFAS No. 141, Business Combinations, and approximately $0.5 million of the
aggregate purchase price has been allocated to acquired working capital, $0.5 million has been allocated to severance, lease termination costs and certain other acquisition liabilities, $0.3 million has been allocated to acquired fixed assets and
$5.0 million has been allocated to identifiable customer lists which are being amortized over a five-year useful life. The residual $15.6 million of the aggregate purchase price has been allocated to goodwill which is subject to a periodic
impairment assessment in accordance with SFAS 142.



19



---

##### Table of Contents

Xpedite



In May 2004, Xpedite, through its local subsidiary, acquired substantially all of the stock of Unimontis and its affiliates, a facsimile and e-mail
messaging service provider in Switzerland and Germany. Xpedite funded the purchase through existing working capital. Xpedite paid $5.0 million in cash at closing and will pay an additional $0.4 million associated with transaction fees, closing costs
and non-compete agreements. We followed SFAS No. 141, Business Combinations, and approximately $0.6 million of the aggregate purchase price has been allocated to acquired working capital, $0.5 million has been allocated to severance,
lease termination costs and certain other acquisition liabilities, $2.0 million has been allocated to identifiable customer lists which are being amortized over a five-year useful life and $0.2 million has been allocated to a non-compete agreement
which is being amortized over two years. The residual $3.2 million has been allocated to goodwill which is subject to a periodic impairment assessment in accordance with SFAS 142.



In February 2004, Xpedite acquired substantially all of the assets and assumed certain liabilities of Adval and its
affiliates, a U.S.-based facsimile and e-mail document delivery service provider, for a total purchase price of $1.5 million. Xpedite paid $1.3 million in cash at closing and $0.2 million in transaction fees and closing costs. We followed SFAS No.
141, Business Combinations, and approximately $0.5 million of the aggregate purchase price has been allocated to acquire working capital, and $1.0 million of the aggregate purchase price has been allocated to identifiable customer lists
which are being amortized over a five-year useful life.



In
September 2003, Xpedite entered into an asset purchase agreement with Captaris and its wholly-owned subsidiary MediaTel, whereby Xpedite purchased substantially all of the assets of MediaLinq, an outsource division of Captaris operated by MediaTel.
The effective date of this transaction was September 1, 2003, and the results of MediaLinq have been included in our consolidated financial statements since that date.



In January 2003, Xpedite acquired substantially all of the assets related to the U.S.-based e-mail and facsimile messaging
business of C&W, and assumed certain liabilities, for a total purchase price of $11.4 million. Xpedite paid $6.0 million in cash at closing, $0.4 million in transaction fees and closing costs and will pay $5.0 million in 16 equal quarterly
installments commencing with the quarter ended March 31, 2003, which is secured by a letter of credit under our line of credit. We followed SFAS No. 141 and approximately $1.1 million of the aggregate purchase price has been allocated to acquired
property, plant and equipment, and $10.3 million of the aggregate purchase price has been allocated to identifiable customer lists which are being amortized over a five-year useful life.



Discontinued Operations



During the second quarter of 2004, we changed the estimated liability for certain lease obligations associated with the discontinued operations of our
former Voicecom reportable segment. This change in estimate is attributable to certain sublease arrangements that we anticipate entering into with regard to our former Voicecom facilities.



EASYLINK TRANSACTION



In October 2003, we paid AT&T approximately $1.9 million in cash and issued to AT&T a seven-year warrant to purchase
250,000 shares of our common stock at $9.36 per share in exchange for a secured promissory note issued by EasyLink in the original principal amount of $10.0 million and 1,423,980 shares of EasyLinks Class A common stock as well as costs
associated with the investment. The warrant is recorded at its fair market value under the Black-Scholes method. In addition, the EasyLink note was modified to, among other things, amend the payment schedule as follows: we are entitled to receive
aggregate payments of approximately $13.8 million, consisting of ten quarterly payments of $0.8 million which commenced December 1, 2003, and a balloon payment of approximately $5.8 million on June 1, 2006. The third quarterly payment of $0.8
million was received during the three months ended June 30, 2004. This payment depleted the remaining carrying value and resulted in a gain of $0.4 million for the three months ended June 30, 2004. If we receive additional payments, we will record
additional gain. The EasyLink note is accounted for in accordance with AICPA Statement of Position 03-03 Accounting for Certain Loans or Debt Securities Acquired in a Transfer.



20



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES



As of June 30, 2004, we had $18.9 million in cash and equivalents compared to $23.9 million at December 31, 2003. Cash
balances residing outside of the U.S. at June 30, 2004 were $17.7 million compared to $19.3 million at December 31, 2003. We repatriate cash for repayment of royalties and management fees charged to international locations from the U.S. Intercompany
loans with foreign subsidiaries generally are considered to be permanently invested for the foreseeable future. Therefore, all foreign exchange gains and losses are recorded in the cumulative translation adjustment account on the balance sheet.
Based on our potential cash position and potential conditions in the capital markets, we could require repayment of these loans despite the long-term intention to hold them as permanent investments. Net working capital at June 30, 2004 was $13.1
million compared to $8.6 million at December 31, 2003. At June 30, 2004, we had $99.1 million of availability under our line of credit. For a more detailed discussion of our line of credit see Liquidity and Capital Resources 
Capital Resources.



Cash provided by operating activities



Net cash provided by operating activities from
continuing operations totaled approximately $30.6 million for the six months ended June 30, 2004, compared to cash provided by continuing operations of approximately $19.8 million for the six months ended June 30, 2003. The increase in operating
cash flow is attributable to increased net income from continuing operations for the six months ended June 30, 2004 compared to the six months ended June 30, 2003.



Cash used in investing activities



Investing activities from continuing operations used cash totaling approximately $38.6 million for the six months ended June 30, 2004, compared to cash
used in investing activities from continuing operations totaling $18.1 million for the same period in 2003. The principal uses of cash from investing activities for the six months ended June 30, 2004 included capital expenditures of $12.1 million,
installment payments associated with the C&W acquisition of $0.9 million and payments for the Adval, Resource Communications and Unimontis acquisitions of approximately $27.7 million. These uses were offset slightly by cash proceeds from the
sale and purchase of marketable securities of $0.4 million and proceeds received from the EasyLink note of $1.6 million. The principal uses of cash from investing activities for the six months ended June 30, 2003 included payments made for the
C&W acquisition of approximately $6.4 million, an increase in restricted cash for the deferred payments related to this acquisition of $5.0 million and capital expenditures of approximately $7.1 million.



Cash used in financing activities



Cash provided by financing activities from continuing operations for the six
months ended June 30, 2004 totaled $3.4 million compared with cash used in financing activities from continuing operations of $40.4 million for the same period in 2003. Cash outflows from financing activities for the six months ended June 30, 2004
included the payment of $16.3 million in interest make-whole as a result of the conversion of our 2008 convertible notes and purchases of treasury stock of approximately $4.5 million. Cash inflows from financing activities for the six months ended
June 30, 2004 were the result of net borrowings of $15.9 million on our line of credit to fund the $16.3 million interest make-whole payment associated with the conversion of our 2008 convertible notes and $8.2 million from stock option exercises.
Cash outflows for financing activities in the first half of 2003 were the result of our repurchase in the open market of $39.5 million in principal amount of our 2004 convertible notes at a purchase price of approximately $37.9 million, debt
payments for equipment loans of $2.2 million and the purchase of $0.6 million of our common stock during the first quarter of 2003.



21



---

##### Table of Contents

Off-balance sheet arrangements



As of June 30, 2004, we did not have any off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation
S-K.



Capital resources



On June 30, 2004, we entered into a three-year, senior secured revolving
credit facility with Bank of America, N.A. as agent. The credit agreement provides for borrowings up to $120.0 million and is subject to customary covenants for secured credit facilities of this nature. This line of credit replaces our previous
$60.0 million credit facility with LaSalle Bank. At June 30, 2004, we were in compliance with all covenants. Proceeds drawn under this credit agreement may be used for refinancing of existing debt, working capital, capital expenditures, acquisitions
and other general corporate purposes. The annual interest rate applicable to borrowings under the line of credit is, at our option, the base rate (the greater of the federal funds rate plus 0.5% or the Bank of America prime rate) or LIBOR, plus, in
each case, an applicable margin which will vary based upon our leverage ratio at the end of each fiscal quarter. At June 30, 2004, the applicable margin with respect to base rate loans was 0.0%, and the applicable margin with respect to LIBOR loans
was 1.5%. As of June 30, 2004, we had $20.9 million of borrowings outstanding and had approximately $3.9 million in letters of credit outstanding under the line of credit.



In May 2004, we exercised our right to redeem the 2008 convertible notes in whole shortly after the closing price of our
common stock had exceeded 150% of the conversion price for 20 trading days within a period of 30 consecutive trading days. All holders of the 2008 convertible notes elected to convert their notes into our common stock in advance of the redemption
date in lieu of accepting the cash redemption price. All holders received accrued and unpaid interest and the interest make-whole amount. The interest make-whole amount that we paid in cash was funded from our line of credit.



In July 1997, we issued convertible subordinated notes of $172.5 million that
matured on July 1, 2004 and bore interest at 53/4%. Our 2004 convertible notes were convertible at the option of
the holder into common stock at a conversion price of $33 per share, through the date of maturity, subject to adjustment in certain events. The principal balance of our 2004 convertible notes at June 30, 2004 was $15.0 million and is classified as a
current liability on our consolidated balance sheet as the balance is due July 1, 2004. On July 1, 2004, we paid the principal obligation due of $15.0 million with the use of our line of credit.



Liquidity



As of June 30, 2004, we had $18.9 million of cash and cash equivalents. We generated positive operating cash flows from each
of our operating segments for the six months ended June 30, 2004. Each operating segment had sufficient cash flows from operations to service existing debt obligations and to fund capital expenditure requirements, which are historically
approximately 4% to 6% of annual consolidated revenues, and research and development costs for new services and enhancements to existing services, which are historically approximately 2% to 3% of annual consolidated revenues. Assuming no material
change to these costs, which we do not anticipate, we believe that we will generate adequate operating cash flows for capital expenditures, research and development needs and contractual commitments and to satisfy our indebtedness and fund our
liquidity needs for at least the next 12 months. We obtained our line of credit in June 2004, the proceeds of which were used to repay the unpaid balance of our 2004 convertible notes that were due on July 1, 2004 and the interest make-whole payment
on our 2008 convertible notes converted in June 2004. At June 30, 2004, we had $99.1 million of undrawn available credit on our line of credit.



We regularly review our capital structure and evaluate potential alternatives in light of current conditions in the capital markets. Depending upon
conditions in these markets, cash flows from our operating segments and other factors, we may engage in other capital transactions. These capital transactions include but are not limited to debt or equity issuances or credit facilities with banking
institutions.



22



---

##### Table of Contents

SUBSEQUENT EVENTS



On July 1, 2004, Premiere Conferencing acquired substantially all of the assets, and assumed certain liabilities, of the conference calling services
operating segment of ClearOne Communications, a provider of conferencing and Web and data collaboration services and products, for approximately $20.2 million, net of working capital. We funded the purchase with borrowings under our line of credit.
We are in the process of completing our valuation of certain intangible assets in accordance with SFAS No. 141 Business Combinations.



On July 1, 2004, we paid the remaining principal obligation of $15.0 million with regard to the 2004 convertible notes with funding from our line of
credit.



CRITICAL ACCOUNTING POLICIES



Managements Discussion and Analysis of Financial Condition and
Results of Operations are based upon our consolidated condensed financial statements and the notes thereto, which have been prepared in accordance with GAAP. The preparation of the consolidated condensed financial statements require us to make
estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses and related disclosure of contingent assets and liabilities. We have reviewed the accounting policies used in reporting our financial results on
a regular basis. We have reviewed these critical accounting policies and related disclosures with our audit committee. We have identified the policies below as critical to our business operations and the understanding of our financial condition and
results of operations:



| |  | Revenue recognition
| | - | -------------------



| |  | Allowance for uncollectible accounts receivable
| | - | -----------------------------------------------



| |  | Goodwill and other intangible assets
| | - | ------------------------------------



| |  | Income taxes
| | - | ------------



| |  | Investments
| | - | -----------



| |  | Restructuring costs
| | - | -------------------



| |  | Legal contingencies
| | - | -------------------



For a detailed discussion on the application of these accounting policies, see Item 7, Managements Discussion and Analysis of Financial Condition
and Results of Operations, in our annual report on Form 10-K for the fiscal year ended December 31, 2003.



NEW ACCOUNTING PRONOUNCMENTS



In December 2003, the FASB issued a revision to FASB Interpretation No. 46 (FIN 46-R), Consolidation of Variable Interest Entities. FIN 46 is an Interpretation of Accounting Research Bulletin 51, Consolidated
Financial Statements and addresses consolidation by business enterprises of variable interest entities (VIEs) that possess certain characteristics. The revision clarifies the definition in the original release than potentially could
have classified any business as a VIE. The revision also delays the effective date of the Interpretation from the first reporting period following December 15, 2003 to the first reporting period ending after March 15, 2004. The revision was
effective for us in the first quarter of fiscal 2004. We have not identified any VIEs and, accordingly, the application of this Interpretation did not have an effect on our results of operations or financial position.



In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities and Equity, which establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. SFAS No. 150 is
effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. The adoption of SFAS No. 150 had no impact on our condensed
consolidated financial statements as we did not have any financial instruments with characteristics of both liabilities and equity as of June 30, 2004.



23



---

##### Table of Contents

FORWARD LOOKING STATEMENTS



When used in this quarterly report on Form 10-Q and elsewhere by management from time to time, the words
believes, anticipates, expects, will may, should, intends, plans, estimates, predicts, potential,
continue and similar expressions are intended to identify forward-looking statements concerning our operations, economic performance and financial condition. These include, but are not limited to, forward-looking statements about our
business strategy and means to implement the strategy, our objectives, the likelihood of our success in developing and introducing new services and expanding our business, and the timing of the introduction of new services and modifications to
existing services. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These statements are based on a number of assumptions and estimates
that are inherently subject to significant risks and uncertainties, many of which are beyond our control, and reflect future business decisions which are subject to change. A variety of factors could cause actual results to differ materially from
those anticipated in our forward-looking statements, including the following factors:



| |  | Our ability to respond to rapid technological change, the development of alternatives to our services and the risk of obsolescence of our services and technology
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Market acceptance of new services
| | - | ---------------------------------



| |  | Our ability to manage our growth
| | - | --------------------------------



| |  | Costs or difficulties related to the integration of new technologies and any businesses or technologies acquired or that may be acquired by us may be greater than expected
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Expected cost savings from past or future mergers and acquisitions may not be fully realized or realized within the expected time frame
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



| |  | Revenues following past or future mergers and acquisitions may be lower than expected
| | - | -------------------------------------------------------------------------------------



| |  | Operating costs or customer loss and business disruption following past or future mergers and acquisitions may be greater than expected
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



| |  | Possible adverse effects on our financial condition and results of operations if we are unable to retain IBM as a significant customer at historical levels
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Possible adverse results of pending or future litigation or adverse results of current or future infringement claims
| | - | --------------------------------------------------------------------------------------------------------------------



| |  | Our services may be interrupted due to failure of the platforms and network infrastructure utilized in providing our services
| | - | -----------------------------------------------------------------------------------------------------------------------------



| |  | Competitive pressures among communications services providers, including pricing pressures, may increase significantly, particularly after the emergence of MCI and Global Crossing
from protection under Chapter 11 of the United States Bankruptcy Code
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Domestic and international terrorist activity, war and political instability may adversely affect the level of services utilized by our customers and the ability of those customers
to pay for services utilized
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Risks associated with expansion of our international operations
| | - | ---------------------------------------------------------------



| |  | General economic or business conditions, internationally, nationally or in the local jurisdiction in which we are doing business, may be less favorable than expected
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| |  | Legislative or regulatory changes, such as the Federal Communications Commissions 2003 revisions to the rules interpreting the Telephone Consumer Protection Act of 1991, may
adversely affect the businesses in which we are engaged
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Changes in the securities markets may negatively impact us
| | - | ----------------------------------------------------------



| |  | Increased leverage in the future may harm our financial condition and results of operations
| | - | -------------------------------------------------------------------------------------------



| |  | Our dependence on our subsidiaries for cash flow may negatively affect our business and our ability to pay amounts due under our indebtedness
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  | Factors described under the caption Risk Factors Affecting Future Performance in our annual report of Form 10-K for the year ended December 31, 2003 filed with the SEC
on March 15, 2004
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Factors described from time to time in our press releases, reports and other filings made with the SEC
| | - | ------------------------------------------------------------------------------------------------------



We caution that these factors are not exclusive. Consequently, all of the forward-looking statements made in this Form 10-Q
and in other documents filed with the SEC are qualified by these cautionary statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Form 10-Q. We take on no
obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this Form 10-Q, or the date of the statement, if a different date.



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.



We are exposed to market risk from changes in interest rates and foreign currency exchange rates. We manage our exposure to these market risks through our
regular operating and financing activities. Derivative instruments are not currently used and, if utilized, are employed as risk management tools and not for trading purposes.



At June 30, 2004, no derivative financial instruments were outstanding to hedge interest rate risk. A hypothetical immediate
10% increase in interest rates would not impact the fair value of our fixed-rate convertible subordinated notes outstanding at June 30, 2004, as they were due and paid on July 1, 2004.



Approximately 36.8% of our revenues and 37.3% of our operating costs and expenses were transacted in foreign currencies for
the six-month period ended June 30, 2004. As a result, fluctuations in exchange rates impact the amount of our reported sales and operating income when translated into U.S. dollars. A hypothetical positive or negative change of 10% in foreign
currency exchange rates would positively or negatively change revenue for the six-month period ended June 30, 2004 by approximately $8.0 million and operating costs and expenses for the six-month period ended June 30, 2004 by approximately $6.1
million. We have not used derivatives to manage foreign currency exchange translation risk and no foreign currency exchange derivatives were outstanding at June 30, 2004.



ITEM 4. CONTROLS AND PROCEDURES



Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures as of June 30, 2004. Based on that evaluation, our chief executive
officer and chief financial officer have concluded that our disclosure controls and procedures were effective, as of June 30, 2004, to provide reasonable assurance that the information required to be disclosed by us in the reports we file or submit
under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.



25



---

##### Table of Contents

There were no changes in our internal control over financial reporting during the quarter ended June 30,
2004 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



26



---

##### Table of Contents

PART II. OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



We
have several litigation matters pending, as described below, which we are defending vigorously. Due to the inherent uncertainties of the litigation process and the judicial system, we are unable to predict the outcome of such litigation matters. If
the outcome of one or more of such matters is adverse to us, it could have a material adverse effect on our business, financial condition and results of operations.



A lawsuit was filed on November 4, 1998 against us and certain of our officers and directors in the Southern District of New
York. Plaintiffs are shareholders of Xpedite who acquired our common stock. Plaintiffs allege causes of action against us for breach of contract, against all defendants for negligent misrepresentation, violations of Sections 11 and 12(a)(2) of the
Securities Act of 1933 and against the individual defendants for violation of Section 15 of the Securities Act. Plaintiffs seek undisclosed damages together with pre- and post-judgment interest, recission or recissory damages as to violation of
Section 12(a)(2) of the Securities Act, punitive damages, costs and attorneys fees. The defendants motion to transfer venue to Georgia has been granted. The defendants motion to dismiss has been granted in part and denied in part.
By order dated September 26, 2003, the Court granted in its entirety the defendants motion for summary judgment and denied as moot the defendants motion in limine. On September 30, 2003, the court entered judgment for the defendants and
against the plaintiffs. Plaintiffs appealed the courts rulings on summary judgment to the 11thCircuit who
heard oral argument on the appeal on April 29, 2004. The appeal is pending.



On December 10, 2001, Voice-Tel filed a complaint against Voice-Tel franchisees JOBA and Digital in the U.S. District Court for the Northern District of Georgia. The complaint sought injunctive relief and a
declaratory judgment with respect to Voice-Tels right to terminate the franchise agreements with JOBA and Digital. On January 7, 2002, JOBA and Digital answered the complaint and asserted counterclaims against Voice-Tel for alleged breach of
franchise agreements and other alleged franchise-related agreements. JOBA and Digital also asserted claims alleging tortious interference of contract against PCI and us. On January 18, 2002, we filed responses and answers to the counterclaims and
filed additional breach of contract and tort claims against JOBA and Digital with Voice-Tel and PCI. The Digital franchise agreement contained a mandatory arbitration provision, which was not found in the JOBA franchise agreement, and the breach of
franchise claims pertaining to Digital were severed and sent to arbitration, which was concluded in the summer of 2003. On July 16, 2002, Voicecom, which is not our affiliate, was added as a party plaintiff in the lawsuit against JOBA and Digital.
On March 31, 2003, the federal court granted our motion for summary judgment, and dismissed PCI and us from the case. The court also granted partial summary judgment in favor of each of the parties such that the only remaining claims in the case
arise out of alleged breaches in the franchise agreement and alleged overpayments of certain fees between the franchisor and the franchisee. In 2004, JOBA filed a motion for relief from the summary judgment orders dismissing PCI and us as well as a
motion to disqualify counsel for plaintiffs and third-party defendants to which plaintiffs and third-party defendants responded and objected. The trial court has not yet ruled on these motions, and there is no date set for trial in the federal case.



On March 19, 2004, in a separate action, JOBA filed a
third-party complaint against PCI Voice-Tel and us. The claims were filed in a lawsuit pending in the State Court of Fulton County, Georgia, between JOBA, and its current franchisor, Voicecom, in which Voicecom sought a declaratory judgment with
respect to its rights and/or responsibilities under an equipment, sales and service term sheet. Voice-Tel had served as the franchisor to JOBA from 1997 until March 2002, when Voicecom acquired substantially all of the assets of PCI and Voice-Tel,
including the JOBA franchise agreement. The third-party claims by JOBA against PCI, Voice-Tel and us purport to arise out of the same transactions and occurrences that form the subject matter of litigation currently pending (or which had been
dismissed) in federal court in the Northern District of Georgia. In April 2004, we answered and responded to the third-party complaint in State Court of Fulton County, and, among other things, filed motions to dismiss the third-party complaint,
strike portions of the third-party complaint and stay discovery. JOBA has not yet responded to those motions.



On November 17, 2003, Xpedite filed suit against C&W in the Superior Court of Fulton County, Georgia. The lawsuit arises out of Xpedites
purchase of certain voice, e-mail and fax messaging assets from C&W. Pursuant to a transaction services agreement, C&W was to continue to provide certain services to Xpedite until such time



27



---

##### Table of Contents

C&W circuits were assigned to Xpedite. Xpedite alleges that C&W failed to perform these services in accordance
with the agreement and improperly invoiced Xpedite for charges incurred by C&W which were not provided for in the agreement. On November 18, 2003, a day after the above-referenced Georgia lawsuit was filed, C&W filed a complaint against
Xpedite in Virginia State Court. The Virginia lawsuit sought recovery for those charges allegedly incurred by C&W relating to C&Ws telecommunications charges of not less than $776,619.49. Xpedite answered the Virginia complaint,
denying that it was liable for the charges. Xpedite also asserted counterclaims against C&W, which were identical to the claims set forth in Xpedites Georgia complaint. C&W filed for reorganization under Chapter 11 of the Federal
Bankruptcy Code in December 2003. In 2004, the Georgia lawsuit by Xpedite was dismissed without prejudice, and the Virginia lawsuit by C&W was stricken from the docket without prejudice to either party. In February 2003, Xpedite filed a proof of
claim in the C&W bankruptcy case asserting a claim in the case based on the same facts as set forth in the Georgia lawsuit. Xpedite expects this claim to be dealt with in the C&W bankruptcy cases claim resolution process.



We have recently received letters from A2D, L.P., an affiliate
of Ronald A. Katz Technology Licensing, L.P., informing us of the existence of certain of Katzs patents and the potential applicability of those patents to certain of our services. The letters also include an offer to us of a nonexclusive
license to the Katz portfolio of patents. We are currently considering the matter raised in these letters, and no legal proceedings have been instituted at this time. If the Katz patents are valid, enforceable and apply to certain of our services,
we may seek a license from A2D. If we decide to seek such a license, it is uncertain as to the terms upon which we may be able to negotiate and obtain a license, if at all, as well as to the amount of the possible one-time and recurring license fees
which we may be required to pay.



We are also involved in
various other legal proceedings which we do not believe will have a material adverse effect upon our business, financial condition or results of operations, although no assurance can be given as to the ultimate outcome of any such proceedings.



ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES



ISSUER PURCHASES OF EQUITY SECURITIES



|                 |  |                                |  |                            |       |                                                                                |         |                                                                                                            |          
|---------------- |  | ------------------------------ |  | -------------------------- | ----- | ------------------------------------------------------------------------------ | ------- | ---------------------------------------------------------------------------------------------------------- | ---------
|Period           |  | Total Numberof SharesPurchased |  | Average PricePaid perShare |       | Total Number of SharesPurchased as Part of PubliclyAnnounced Plans or Programs |         | Maximum Number (or ApproximateDollar Value) of Shares that May Yet
BePurchased Under the Plans or Programs
|April 1-30, 2004 |  |                               |  |                            |      |                                                                                |        |                                                                                                            |         
|May 1-31, 2004   |  | 100,000                        |  | $                          | 10.02 |                                                                                | 100,000 |                                                                                                            | 5,452,038
|June 1-30, 2004  |  |                               |  |                            |      |                                                                                |        |                                                                                                            |         
|Total            |  | 100,000                        |  | $                          | 10.02 |                                                                                | 100,000 |                                                                                                            | 5,452,038



In the second quarter
of 2000, our Board of Directors authorized a stock repurchase program under which we could purchase up to 10% of our then outstanding shares of common stock, or approximately 4.8 million shares. In January 2003, our Board of Directors approved and
we announced an increase in our 2000 stock repurchase program by authorizing the repurchase of up to an additional 10% of outstanding common stock, or approximately 5.4 million shares.



ITEM 3. DEFAULTS UPON SENIOR SECURITIES



None.



28



---

##### Table of Contents

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



Our annual meeting of shareholders was held on June 3, 2004. At the annual meeting, the following matters were voted on with the following results:



1. Election of Directors. At the annual meeting, Wilkie S. Colyer was elected to serve as a Class II director for a one-year
term expiring at the 2005 annual meeting of shareholders, and Jeffrey A. Allred and J. Walker Smith, Jr. were elected to serve as Class I directors for a three-year term expiring at the 2007 annual meeting of shareholders. Voting results were as
follows:



|                     |  |            |  |                |  |            
|-------------------- |  | ---------- |  | -------------- |  | -----------
|Name of Director     |  | Votes For  |  | Votes Withheld |  | Abstentions
|Wilkie S. Colyer     |  | 43,779,249 |  | 4,916,449      |  | 0          
|Jeffrey A. Allred    |  | 44,568,918 |  | 4,126,780      |  | 0          
|J. Walker Smith, Jr. |  | 45,757,405 |  | 2,938,293      |  | 0          



The following persons
continued as directors following the annual meeting: Boland T. Jones, Raymond H. Pirtle, Jr., Jeffrey T. Arnold and John R. Harris.



2. Approval of PTEK Holdings, Inc.s 2004 long-term incentive plan. The shareholders approved the 2004 long-term incentive plan and the results of
the voting were as follows:



|           |  |               |  |             |  |                 
|---------- |  | ------------- |  | ----------- |  | ----------------
|Votes For  |  | Votes Against |  | Abstentions |  | Broker Non Votes
|21,713,830 |  | 14,685,504    |  | 85,719      |  | 12,210,645      



ITEM 5. OTHER INFORMATION



None.



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



(a) Exhibits



|     |  |                                                                                                                                                                                                                                                                                                                                    
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1 |  | Credit Agreement, dated June 30, 2004, among PTEK Holdings, Inc., as Borrower, Certain Subsidiaries and Affiliates of the Borrower, as Guarantors, the Lenders Party hereto, Bank of America,
N.A., as Administrative Agent and Collateral Agent, and LaSalle Bank National Association, as Syndication Agent and Co-Lead Arranger.
|     | 
|10.2 |  | Security Agreement, dated June 30, 2004, among PTEK Holdings, Inc., American Teleconferencing Services, Ltd., Premiere Conferencing Networks, Inc., PTEK Services, Inc., Xpedite Network
Services, Inc., Xpedite Systems, Inc., Xpedite Systems Worldwide, Inc. and Bank of America, N.A., as Collateral Agent.                    
|     | 
|10.3 |  | Pledge Agreement, dated June 30, 2004, among PTEK Holdings, Inc., American Teleconferencing Services, Ltd., Premiere Conferencing Networks, Inc., PTEK Services, Inc., Xpedite Network
Services, Inc., Xpedite Systems, Inc., Xpedite Systems Worldwide, Inc. and Bank of America, N.A., as Collateral Agent.                      
|     | 
|31.1 |  | Certification of Chief Executive pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934                                                                                                                                                                                                                       
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934                                                                                                                                                                                                               
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(b)/15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350                                                                                                                                                                                    
|     | 
|32.2 |  | Certification of Chief Financial Officer, as required by Rule 13a-14(b)/15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350                                                                                                                                                                                



29



---

##### Table of Contents

|(b) | Reports on Form 8-K:
|--- | --------------------



The following reports on Form 8-K were filed or furnished during the quarter for which this report is filed:



|                            |  |                                                                                                       
|--------------------------- |  | ------------------------------------------------------------------------------------------------------
|Date of Report (Date
Filed) |  | Items Reported                                                                                        
|4/28/04                     |  | Item 12  Results of Operations and Financial Condition for the quarter ended March 31, 2004.         
|                            | 
|5/11/04                     |  | Item 5 and 7  Other Events to announce $140 million credit facility commitment.                      
|                            | 
|5/13/04                     |  | Item 5 and 7  Other Events to announce early redemption of entire $85 million 2008 Convertible Notes.
|                            | 
|6/14/04                     |  | Item 5 and 7  Other Events to announce conversion of entire $85 million 2008 Convertible Notes.      
|                            | 
|6/16/04                     |  | Item 5 and 7  Other Events to announce 10b5-1 plans for executive officers.                          
|                            | 
|6/30/04                     |  | Item 5 and 7  Other Events to announce the closing of $120 million credit facility.                  



30



---

##### Table of Contents

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.



|                     |  |                                                
|-------------------- |  | -----------------------------------------------
|Date: August 9, 2004 |  | PTEK HOLDINGS, INC.                            
|                     | 
|                     |  | /s/ Michael E. Havener                         
|                     |  | Michael E. Havener                             
|                     |  | Chief Financial Officer                        
|                     |  | (principal financial and accounting officer and
|                     |  | duly authorized signatory of the Registrant)   



31



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                                                                                                    
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                        
|10.1          |  | Credit Agreement, dated June 30, 2004, among PTEK Holdings, Inc., as Borrower, Certain Subsidiaries and Affiliates of the Borrower, as Guarantors, the Lenders Party hereto, Bank of America,
N.A., as Administrative Agent and Collateral Agent, and LaSalle Bank National Association, as Syndication Agent and Co-Lead Arranger.
|              | 
|10.2          |  | Security Agreement, dated June 30, 2004, among PTEK Holdings, Inc., American Teleconferencing Services, Ltd., Premiere Conferencing Networks, Inc., PTEK Services, Inc., Xpedite Network
Services, Inc., Xpedite Systems, Inc., Xpedite Systems Worldwide, Inc. and Bank of America, N.A., as Collateral Agent.                    
|              | 
|10.3          |  | Pledge Agreement, dated June 30, 2004, among PTEK Holdings, Inc., American Teleconferencing Services, Ltd., Premiere Conferencing Networks, Inc., PTEK Services, Inc., Xpedite Network
Services, Inc., Xpedite Systems, Inc., Xpedite Systems Worldwide, Inc. and Bank of America, N.A., as Collateral Agent.                      
|              | 
|31.1          |  | Certification of Chief Executive pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934                                                                                                                                                                                                                       
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934                                                                                                                                                                                                               
|              | 
|32.1          |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(b)/15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350                                                                                                                                                                                    
|              | 
|32.2          |  | Certification of Chief Financial Officer, as required by Rule 13a-14(b)/15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350                                                                                                                                                                                



32