NETWORKS ASSOCIATES INC/
10-Q, 1998-08-14
PREPACKAGED SOFTWARE
Previous: DEVELOPED TECHNOLOGY RESOURCE INC, 10QSB, 1998-08-14
Next: NETWORKS ASSOCIATES INC/, 8-K, 1998-08-14



                                  UNITED STATES
                        SECURITIES & EXCHANGE COMMISSION
                             Washington, D.C. 20549
                           --------------------------

                                    FORM 10-Q

 (Mark One)
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1998

                                       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 0-20558
                            ------------------------

                           NETWORKS ASSOCIATES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

             DELAWARE                                   77-0316593
     (STATE OF INCORPORATION)              (IRS EMPLOYER IDENTIFICATION NUMBER)

                              3965 FREEDOM CIRCLE
                         SANTA CLARA, CALIFORNIA 95054
                                 (408) 988-3832
         (ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES)

                            ------------------------
                               3965 FREEDOM CIRCLE
                         SANTA CLARA, CALIFORNIA 95054
                                 (408) 988-3832
                 (FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)
                            ------------------------

     Indicate by check mark whether 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, and (2) has been subject to such filing
requirements for the past 90 days.

                           YES  [X]          NO  [ ]

    116,575,046 shares of the registrant's common stock, $0.01 par value, were
outstanding as of July 31, 1998.

================================================================================



                           NETWORKS ASSOCIATES, INC.

                           FORM 10-Q, JUNE 30, 1998

                            ------------------------

                                    CONTENTS



                        ITEM NUMBER
                        -----------

                  PART I: FINANCIAL INFORMATION
ITEM 1.  Financial Statements
            Condensed Consolidated Balance Sheets:
               June 30, 1998 and December 31, 1997.....................
            Condensed Consolidated Statements of Operations:
               Three and six months ended June 30, 1998 and 1997.......
            Condensed Consolidated Statements of Cash Flows:
               Three months ended June 30, 1998 and 1997...............
            Notes to Condensed Consolidated Financial
               Statements..............................................

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

                    PART II: OTHER INFORMATION

ITEM 1.  Legal Proceedings.............................................

ITEM 2.  Changes in Securities.........................................

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

ITEM 6.  Exhibits and Reports om Form 8-K..............................

SIGNATURES.............................................................
EXHIBIT INDEX..........................................................














                           NETWORKS ASSOCIATES, INC.
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                     June 30,      December 31,
                                                     1998          1997
                                                     -----------   -----------
                                                     (unaudited)
<S>                                                  <C>           <C>
                     ASSETS
Current assets:
  Cash and cash equivalents.........................   $101,634      $124,784
  Marketable securities.............................    451,794       151,042
  Accounts receivable, net of allowances for
   doubtful accounts and returns of $6,086 and
   $3,662 at June 30, 1998 and December 31, 1997....    175,010       136,650
  Prepaid expenses, taxes and other.................     52,228        62,738
                                                     -----------   -----------
        Total current assets........................    780,666       475,214
Marketable securities...............................    122,438       109,184
Fixed assets, net...................................     49,238        36,731
Deferred taxes......................................     70,276        16,173
Intangibles and other assets........................     61,323        18,397
                                                     -----------   -----------
        Total assets................................ $1,083,941      $655,699
                                                     ===========   ===========
                    LIABILITIES
Current liabilities:
  Accounts payable..................................     34,084        19,007
  Accrued liabilities...............................    101,402       147,598
  Deferred taxes....................................     31,023           --
  Deferred revenue..................................     82,132        72,911
  Long-term debt, current portion...................      3,769           153
                                                     -----------   -----------
        Total current liabilities...................    252,410       239,669
  Deferred taxes, less current portion..............     16,634         2,117
  Deferred revenue, less current portion............     30,183        11,069
  Long-term debt and other liabilities..............    356,460         2,352
                                                     -----------   -----------
        Total liabilities...........................    655,687       255,207
                                                     -----------   -----------
                  STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; authorized:
  5,000,000 shares                                         --            --
Common stock, $.01 par value; authorized:
  450,000,000 shares; issued and outstanding:
  115,807,784 shares at June 30, 1998 and
  111,294,113 shares at December 31, 1997...........      1,158         1,116
Additional paid-in capital..........................    333,607       241,171
Retained earnings...................................     93,489       158,205
                                                     -----------   -----------
        Total stockholders' equity..................    428,254       400,492
                                                     -----------   -----------
        Total liabilities and stockholders' equity.. $1,083,941      $655,699
                                                     ===========   ===========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
<PAGE>
                           NETWORKS ASSOCIATES, INC.

                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                      Three Months Ended     Six Months Ended
                                           June 30,              June 30,
                                    --------------------- ---------------------
                                    1998       1997       1998       1997
                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Net revenue.......................   $212,454   $152,780   $408,785   $301,260

Operating costs and expenses:
  Cost of net revenue.............     38,939     25,595     75,763     52,640
  Research and development........     27,614     23,257     55,125     43,253
  Marketing and sales.............     58,685     48,102    124,500     91,671
  General and administrative......     12,437     14,520     23,609     28,151
  Amortization of intangibles.....      2,756        213      3,548        317
  Acquisition and other related
    costs.........................    150,910        --     150,910     19,504
                                    ---------- ---------- ---------- ----------
     Total operating costs and
       expenses...................    291,341    111,687    433,455    235,536
                                    ---------- ---------- ---------- ----------
     Income (loss) from
       operations.................    (78,887)    41,093    (24,670)    65,724
Interest and other income and
  expense, net....................      3,275      5,060      8,382      8,403
                                    ---------- ---------- ---------- ----------
     Income (loss) before
       provision for income taxes.    (75,612)    46,153    (16,288)    74,127
Provision for income taxes........     25,569     17,380     49,034     34,355
                                    ---------- ---------- ---------- ----------
     Net income (loss)............  ($101,181)   $28,773   ($65,322)   $39,772
                                    ========== ========== ========== ==========

Net income (loss) per share --
  basic...........................     ($0.87)     $0.26     ($0.57)     $0.36
                                    ========== ========== ========== ==========
Shares used in per share
  calculation -- basic............    115,690    109,335    115,098    111,920
                                    ========== ========== ========== ==========

Net income (loss) per share --
  diluted.........................     ($0.87)     $0.25     ($0.57)     $0.35
                                    ========== ========== ========== ==========
Shares used in per share
  calculation -- diluted..........    115,690    115,155    115,098    115,236
                                    ========== ========== ========== ==========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
<PAGE>

                           NETWORKS ASSOCIATES, INC.

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                             Six Months Ended
                                                                 June 30,
                                                          -----------------------
                                                          1998        1997
                                                          ----------- -----------
<S>                                                       <C>         <C>
Cash flows from operating activities:
Net income (loss).........................................  ($65,322)    $39,772
Adjustments to reconcile net income to net cash provided
  from operating activities:
     Acquired in-process research and development.........    97,001      19,504
     Depreciation and amortization........................    15,288      10,402
     Interest on convertible notes........................     6,609         --
     Unrealized gain on investments.......................      (157)       (693)
     Deferred taxes.......................................    20,116      (2,348)
     Changes in assets and liabilities:
       Accounts receivable................................   (37,367)    (27,883)
       Prepaid expenses, taxes and other..................   (22,939)      4,819
       Accounts payable and accrued liabilities...........   (31,118)     10,674
       Deferred revenue...................................    28,335      12,847
       Other..............................................       730        (197)
                                                          ----------- -----------
          Net cash provided by operating activities.......    11,176      66,897
                                                          ----------- -----------
Cash flows from investing activities:
  Purchase of intangibles.................................     1,036         --
  Purchases of investment securities, net.................  (312,767)    (16,687)
  Additions to fixed assets...............................   (24,145)    (21,623)
  Acquisition of Magic Solutions, Inc. ...................  (136,843)        --
  Acquisition of Compusul.................................       --       (2,709)
  Acquisition of 3DV Technology, Inc. ....................       --      (20,000)
  Acquisition of Secure Networks, Inc. ...................     8,497         --
                                                          ----------- -----------
          Net cash used in investing activities...........  (464,222)    (61,019)
                                                          ----------- -----------
Cash flows from financing activities:
  Effect of exchange rate fluctuations....................    (2,390)       (534)
  Issuance of common stock................................     2,248          11
  Repayments of notes payable.............................      --           (90)
  Sale of convertible debentures..........................   346,284          50
  Stock option exercises..................................    60,231      25,444
  Tax benefit from exercise of nonqualified stock options.    23,191      24,898
  Exercise of warrant.....................................       332         --
  Repurchase of common stock..............................      --       (28,102)
                                                          ----------- -----------
          Net cash provided by financing activities.......   429,896      21,677
                                                          ----------- -----------
Net increase in cash and cash equivalents.................   (23,150)     27,555
Cash and cash equivalents at beginning of period..........   124,784     120,450
                                                          ----------- -----------
Cash and cash equivalents at end of period................  $101,634    $148,005
                                                          =========== ===========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
<PAGE>












































                           NETWORKS ASSOCIATES, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                     (Unaudited)


1. Basis of Presentation:

The accompanying consolidated financial statements have been prepared 
by the Company without audit in accordance with instructions to Form 10-
Q and Article 10 of Regulation S-X. The consolidated financial 
statements include the accounts of the Company and its wholly owned 
subsidiaries. All significant intercompany accounts and transactions 
have been eliminated. In the opinion of management, all adjustments, 
consisting only of normal recurring adjustments considered necessary for 
a fair presentation, have been included. The results of operations for 
the three and six month periods ended June 30, 1998 are not necessarily 
indicative of the results to be expected for the full year or for any 
future periods. The accompanying consolidated financial statements 
should be read in conjunction with the audited consolidated financial 
statements contained in the Company's Annual Report on Form 10-K filed 
with the Securities and Exchange Commission on February 17, 1998. The 
balance sheet at December 31, 1997 has been derived from the audited 
financial statements as of and for the year ended December 31, 1997, but 
does not include all the information and footnotes required by generally 
accepted accounting principles for complete financial statements.

2. Recent Accounting Pronouncements

In October 1997, the AICPA issued Statement of Position No. 97-2 
("SOP 97-2") "Software Revenue Recognition," which the Company has 
adopted for transactions entered into during the year beginning January 
1, 1998. SOP 97-2 provides guidance for recognizing revenue on software 
transactions and supersedes previous guidance provided by SOP 91-1, 
"Software Revenue Recognition." Under SOP 97-2, revenue from product 
licenses is recognized when a signed agreement or other persuasive 
evidence of an arrangement exists, the software or system has been 
shipped (or software has been electronically delivered), the license fee 
is fixed and determinable, and collection of the resulting receivable is 
probable. For contracts with multiple elements/obligations, (e.g. 
software products, upgrades/enhancements, maintenance and services), 
revenue is allocated to each element of the arrangement based on the 
Company's evidence of fair value as determined by the amount charged 
when the element is sold separately. Maintenance revenue for providing 
product updates and customer support is deferred and recognized ratably 
over the service period. Revenue on rental units under operating leases 
and service agreements is recognized over the term of the rental 
agreement or the period during which services are expected to be 
performed. Revenue generated from products sold through traditional 
channels where the right of return exists is reduced by reserves for 
estimated sales returns.

In March 1998, the AICPA issued Statement of Position No. 98-4 ("SOP 
98-4"), "Deferral of the Effective Date of a Provision of SOP 97-2, 
Software Revenue Recognition." SOP 98-4 defers, for one year, the 
application of certain passages in SOP 97-2, which limit what is 
considered vendor-specific objective evidence ("VSOE") necessary to 
recognize revenue for software licenses in multiple-element arrangements 
when undelivered elements exist. Additional guidance is expected prior 
to adoption of any resulting final amendments related to the deferred 
provisions of SOP 97-2. Because of the uncertainties related to the 
outcome of these proceedings, the impact, if any, on future financial 
results of the Company is not currently determinable. Adoption of the 
remaining provisions of SOP 97-2, as amended, did not have a material 
impact on revenue recognition during the first or second quarters of 
1998.

The Company has adopted the provisions of Statement of Financial 
Accounting Standards No. 130, "Reporting Comprehensive Income," 
effective January 1, 1998. This statement requires the disclosure of 
comprehensive income and its components in a full set of general-purpose 
financial statements. Comprehensive income is defined as net income plus 
revenues, expenses, gains and losses that, under generally accepted 
accounting principles, are excluded from net income. The components of 
comprehensive income, which are excluded from net income, are not 
significant individually or in aggregate, and therefore, no separate 
statement of comprehensive income has been presented.

In July 1997, the Financial Accounting Standards Board issued 
Statement of Accounting Standards No. 131 (SFAS 131), "Disclosures about 
Segments of an Enterprise and Related Information", which requires 
companies to report certain information about operating segments, 
including certain information about their products, services, the 
geographic areas in which they operate and their major customers. This 
statement supersedes FASB Statements Nos. 14, 18, 24 and 30. SFAS 131 is 
effective for financial statements for fiscal years beginning after 
December 15, 1997. The Company is evaluating the requirements of SFAS 
131 and the effects, if any, on the Company's current reporting and 
disclosures.

In June 1998, the Financial Accounting Standards Board issued 
Statement of Accounting Standards  No. 133 (SFAS 133), "Accounting for 
Derivative Instruments and Hedging Activities".  SFAS 133 requires the 
Company to recognize all derivatives on the balance sheet at fair value.  
Derivatives that are not hedges must be adjusted to fair value through 
net income.  If the derivative is a hedge, depending on the nature of 
the hedge, changes in the fair value of the derivative are either offset 
against the change in fair value of assets, liabilities, or firm 
commitments through earnings or recognized in other comprehensive income 
until the hedged item is recognized in earnings.  The ineffective 
portion of a derivative's change in fair value will be immediately 
recognized in earnings.  SFAS 133 is effective for years beginning after 
June 15, 1999, but companies can early adopt as of the beginning of any 
fiscal quarter that begins after June 1998.  The Company is evaluating 
the requirements of SFAS 133, but does not expect this pronouncement to 
materially impact the Company's results of operations.






3. NET INCOME PER SHARE

     In accordance with the disclosure requirements of SFAS 128, a
reconciliation of the numerator and denominator of basic and diluted net income
per share calculations is provided as follows (in thousands, except per share
amounts):

<TABLE>
<CAPTION>
                                      Three Months Ended     Six Months Ended
                                           June 30,              June 30,
                                    --------------------- ---------------------
                                    1998       1997       1998       1997
                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Numerator -- basic
Net income (loss).................  ($101,181)   $28,773   ($65,322)   $39,772
                                    ========== ========== ========== ==========
                                    ========== ========== ========== ==========
Numerator -- diluted
Net income (loss).................  ($101,181)   $28,773   ($65,322)   $39,772
Interest on convertible
  debentures, net of tax..........        --         --         --         --
                                    ---------- ---------- ---------- ----------
Net income (loss) available
  to common stockholders..........  ($101,181)   $28,773   ($65,322)   $39,772
                                    ========== ========== ========== ==========
                                    ========== ========== ========== ==========
Denominator -- basic
Basic weighted average common
  shares outstanding..............    115,690    109,335    115,098    111,920
                                    ========== ========== ========== ==========
Denominator -- diluted
Basic weighted average common
  shares outstanding..............    115,690    109,335    115,098    111,920
Effect of dilutive securities:
Common stock options..............        --       5,820        --       3,316
                                    ---------- ---------- ---------- ----------
Diluted weighted average shares...    115,690    115,155    115,098    115,236
                                    ========== ========== ========== ==========
                                    ========== ========== ========== ==========
Net income (loss) per share --
  basic...........................     ($0.87)     $0.26     ($0.57)     $0.36
                                    ========== ========== ========== ==========
Net income (loss) per share --
  diluted.........................     ($0.87)     $0.25     ($0.57)     $0.35
                                    ========== ========== ========== ==========
</TABLE>








4. Acquisitions


Secure Networks, Inc.

On May 15, 1998, the Company acquired Secure Networks, Inc. 
("Secure"). The aggregate consideration payable in the acquisition was 
567,000 shares of the Company's Common Stock in a transaction accounted 
for as a pooling of interests. Secure is a developer and licensor of 
network security auditing software based in Canada.

Trusted Information Systems

On April 28, 1998, the Company acquired Trusted Information Systems 
("TIS"), a publicly-held provider of comprehensive security systems for 
computer networks. In the acquisition, a wholly owned subsidiary of the 
Company merged with and into TIS; TIS became a wholly owned subsidiary 
of the Company; and all outstanding common stock of TIS was converted 
into approximately 6.8 million shares of Common Stock of the Company, at 
an exchange ratio of 0.4845. The Company also assumed all outstanding 
options and other rights to acquire TIS capital stock.

This transaction was accounted for as a pooling of interests.  
Financial statements for the three months ended March 31, 1998 and the 
year ended December 31, 1997 have been restated to include the results 
of TIS.  The results for periods prior to January 1, 1997 have not been 
restated as the effect was immaterial.  The opening retained earnings 
for the year ended December 31, 1997 have been restated to reflect the 
results of TIS prior to January 1, 1997. Separate and combined results 
of operations the three months ended March 31, 1998 and for the year 
ended December 31, 1997 are as follows (in thousands, except per share 
amounts):

<TABLE>
<CAPTION>

                                  Three
                                  Months
                                  Ended     Year Ended
                                March 31,  December 31,
                                   1998        1997
                                ---------- ------------
<S>                             <C>        <C>
Revenues:
  Networks Associates..........  $188,415     $612,193
  TIS..........................     7,917       35,666
                                ---------- ------------
  Combined.....................  $196,332     $647,859
                                ========== ============

Net income (loss):
  Networks Associates..........   $41,582     ($28,356)
  TIS..........................    (5,722)      (8,564)
                                ---------- ------------
  Combined.....................   $35,860     ($36,920)
                                ========== ============

Net income (loss) per share --
  diluted:
  Networks Associates..........     $0.37       ($0.27)
                                ========== ============
  TIS..........................    ($0.76)      ($1.31)
                                ========== ============
  Combined.....................     $0.30       ($0.34)
                                ========== ============
</TABLE>

Magic Solutions International, Inc.

On April 1, 1998, the Company acquired all of the outstanding capital 
stock and options of Magic Solutions International, Inc. ("Magic 
Solutions"), a privately held provider of internal help desk and asset 
management solutions, for approximately $110 million in cash. The 
acquisition was accounted for using the purchase method of accounting 
and approximately $97 million was expensed as purchased in-process 
research and development.  The remaining excess of the purchase price, 
including transaction costs, over the net assets acquired was $26.7 
million of which, $18.8 million has been recorded as purchased 
technology and trademarks and $7.9 million as goodwill which are being 
amortized on a straight-line basis over 5 and 7 years, respectively.

5. Stock Dividend

On April 30, 1998 the Company declared a 3:2 stock split effected 
through a stock dividend, payable to all holders of record of Common 
Stock on May 12, 1998, as one share of Common Stock for every two shares 
of Common Stock outstanding. The stock dividend was distributed on June 
1, 1998. All per share data contained herein (including information as 
to the convertibility of the Debentures into Common Stock) has been 
restated to reflect the increased number of shares outstanding as a 
result of such stock split.

6. Litigation

The Company has changed its legal name to "Networks Associates, Inc." 
and has begun conducting business as "Network Associates." Two 
companies, (Network Associates, Inc. in Kansas ("NAI-Kansas"); and 
Network Associates, Inc. in Oregon ("NAI-Oregon")) and Ronald L. Meyers 
("Meyers"), a California resident doing business as The Network 
Associates, have made unresolved claims (including various trademark 
claims) or demands with respect to the Company's use of the name Network 
Associates. On March 26, 1998, the Company commenced a declaratory 
judgement action in the United States District Court, Northern District 
of California against all three of the above-cited claimants. the 
Company seeks a declaration that its use of the NETWORK ASSOCIATES title 
does not violate the federal, state or common law rights of any of the 
defendants. Defendants NAI-Oregon and NAI-Kansas have since been granted 
extensions of time in which to respond to the Complaint; defendant 
Meyers has not yet been served. NAI-Kansas has moved to dismiss the 
claims against it for lack of personal jurisdiction.

     On April 24, 1997, the Company was served by Symantec with a suit 
filed in the United States District Court, Northern District of 
California, San Jose Division, alleging copyright infringement and 
unfair competition by the Company. Symantec alleges that the Company's 
computer software program called "PC Medic" copied portions of 
Symantec's computer software program entitled "CrashGuard." Symantec's 
complaint sought injunctive relief and unspecified money damages. On 
July 20, 1997, Symantec sought leave to amend its complaint to include 
additional allegations of copyright infringement and trade secret 
misappropriation pertaining to the Company's "VirusScan" product. 
Symantec sought injunctive relief and unspecified money damages. On 
October 6, 1997, the Court issued an order granting Symantec's motion to 
amend its complaint and enjoining the Company from shipping any product 
containing either an approximately 30-line routine found in Crash Guard 
or an approximately 100-line routine found in a Symantec DLL. The 
Court's order expressly stated that "the court is not enjoining the sale 
or distribution of [McAfee's] current product." On December 19, 1997, 
the Court denied Symantec's motion to enjoin sale or distribution of the 
Company's current PC Medic product. On April 1, 1998, Symantec filed an 
amended complaint including additional allegations of trade secret 
misappropriation, unfair competition, interference with economic 
advantage and contractual relations and violations of the Racketeer 
Influenced and Corrupt Organization Act ("RICO"), in connection with the 
alleged use by the Company employees of proprietary Symantec customer 
information. On April 10, 1998, the Company moved to dismiss the RICO 
claims. Symantec also filed a motion for a preliminary injunction 
relating to these new allegations which was scheduled for hearing on 
June 5, 1998. Trial is currently set for September 1998. 

     On June 9, 1998, the Court dismissed Symantec's unfair competition 
claim regarding allegations concerning source code with prejudice and 
dismissed Symantec's racketeering claim without prejudice. On June 15, 
1998, the Court entered a stipulated preliminary injunction prohibiting 
the Company from making use of any Symantec customer list data.

     On May 13, 1997, Trend Micro, Inc. ("Trend") filed suit in United 
States District Court for the Northern District of California against 
both the Company and Symantec. Trend alleges that the Company's 
"WebShield" and "GroupShield" products infringe a Trend patent which 
issued on April 22, 1997. Trend's complaint seeks injunctive relief and 
unspecified money damages. On June 6, 1997, the Company filed its answer 
denying any infringement. the Company also filed counterclaims against 
Trend alleging unfair competition, false advertising, trade libel, and 
interference with prospective economic advantage. On September 19, 1997, 
Symantec filed a motion to sever Trend's action against the Company from 
its action against Symantec. The Company did not oppose Symantec's 
motion to sever, other than to recommend a joint hearing on patent claim 
interpretation. On December 19, 1997, the Court granted Symantec's 
motion to sever and adopted the Company's recommendation regarding a 
joint hearing on patent claim interpretation. As a result of the Court's 
decision, Trend's actions against the Company and Symantec will proceed 
separately. The Court has set the date for the joint patent claim 
interpretation hearing for September 1998. Thirty days after the joint 
patent claim interpretation hearing, the Court has indicated it will set 
further dates for discovery and trial.

     On May 6, 1997, RSA Data Security, Inc. ("RSA") filed a lawsuit 
against PGP, a wholly owned subsidiary of the Company since December 9, 
1997, in San Mateo County Superior Court. RSA seeks a declaration from 
the court that certain paragraphs of a license agreement between PGP and 
Public Key Partners (the "License Agreement") have been terminated and 
certain other paragraphs have survived RSA's purported termination of 
the License Agreement. RSA, which purports to act on behalf of Public 
Key Partners, also seeks an accounting of PGP's sales of products 
subject to the License Agreement. PGP denies that RSA has the authority 
to act on behalf of Public Key Partners, and denies that the License 
Agreement has been breached or terminated in whole or in part. On May 
22, 1997, PGP filed a motion to compel arbitration of the action 
pursuant to an Arbitration clause in the License Agreement. PGP's motion 
was granted on October 9, 1997. The Court stayed the state court 
proceedings and ordered the action to arbitration.

     On October 14, 1997, RSA filed a patent infringement lawsuit 
against PGP in the United States District Court for the Northern 
District of California. RSA alleges PGP has infringed one of the patents 
which was licensed to PGP under the License Agreement. On November 4, 
1997, PGP moved to stay the federal action, or, in the alternative, 
compel it to arbitration. On December 23, 1997, RSA filed a motion to 
amend its complaint to include the Company as defendant. On March 2, 
1998, the court granted PGP's motion to stay the federal patent action.

     On April 15, 1998, RSA filed a patent infringement lawsuit against 
the Company in the United States District Court for the Northern 
District of California, alleging that the Company has infringed the same 
patent as in the earlier lawsuit against PGP. Counsel for RSA has orally 
indicated that RSA will stipulate to stay this lawsuit on the same basis 
as the prior lawsuit against PGP. On May 13, 1998, RSA filed a copyright 
infringement suit in the United States District Court for the Northern 
District of California seeking an injunction against Network Associates 
and its Trusted Information Systems subsidiary from using certain RSA 
software.

     All four of the above RSA cases were settled on May 29, 1998, and 
were dismissed in June, 1998.

     On September 15, 1997, the Company was named as a defendant in a 
patent infringement action filed by Hilgraeve Corporation ("Hilgraeve") 
in the United States District Court for the Eastern District of 
Michigan. Hilgraeve alleges that the Company's VirusScan product 
infringes a Hilgraeve patent which was issued on June 7, 1994. 
Hilgraeve's action seeks injunctive relief and unspecified money 
damages. The case is in discovery. Discovery is presently scheduled to 
be completed by December 15, 1998. There is a status conference 
scheduled for September 22, 1998. A trial date has been set for June, 
1999.

Although the Company intends to defend itself vigorously against the 
claims asserted against it in the foregoing actions or matters, there 
can be no assurance that such pending litigation will not have a 
material adverse effect on the Company's business, financial condition 
or operating results. The litigation process is subject to inherent 
uncertainties and no assurance can be given that the Company will 
prevail in any such matters, or will be able to obtain licenses, on 
commercially reasonable terms, or at all, under any patents or other 
intellectual property rights that may be held valid or infringed by the 
Company or its products. Uncertainties inherent in the litigation 
process involve, among other things, the complexity of the technologies 
involved, potentially adverse changes in the law and discovery of facts 
unfavorable to the Company.

7. Subsequent Events

     On August 13, 1998, the Company acquired Dr. Solomon's Group PLC 
("Dr Solomon's"), (the "Acquisition"), a European-based publicly-held 
provider of anti-virus software products for approximately 15.3 million 
shares of the Company's Common Stock (including 1.7 million shares held 
in trust pending the exercise of certain outstanding and fully vested Dr 
Solomon's options).  In the Acquisition, each outstanding ordinary share 
of Dr Solomon's was exchanged for 0.27625 shares of Common Stock of the 
Company.  The Company assumed all outstanding options to acquire Dr 
Solomon's ordinary shares.  

The acquisition will be accounted for under the pooling of interests 
method of accounting. Historical financial data in future reports will 
be restated to include Dr Solomon's data.  The following unaudited pro 
forma summary presents the combined results of operations as if the 
Acquisition had been completed on January 1, 1995.


<TABLE>
<CAPTION>
                                                (unaudited pro forma)
                                           (in thousands, except per share data)

                                                                    Three Months Ended
                                      Year Ended December 31,            March 31,
                                ----------------------------------  -------------------
                                   1997        1996        1995       1998      1997
                                ---------- ------------ ----------  --------- ---------
<S>                             <C>        <C>          <C>         <C>       <C>
Net revenue...................   $727,229     $466,069   $302,245   $220,580  $164,393
                                ========== ============ ==========  ========= =========

Net income (loss).............   ($36,915)      $7,374    $43,203    $39,402   $11,859
                                ========== ============ ==========  ========= =========
Net income (loss) per share --
  diluted.....................     ($0.30)      ($0.07)     $0.41      $0.30     $0.09
                                ========== ============ ==========  ========= =========
</TABLE>

The  pro forma summary financial data for the years ended December 
31, 1997, 1996 and 1995, reflects the combination of the statements of 
operations of the Company for the years ended December 31, 1997, 1996 
and 1995 and the aggregation of the unaudited quarterly statements of 
operations of Dr Solomon's for the years ended November 31, 1997, 1996 
and 1995.  The pro forma summary financial data for the three month 
periods ended March 31, 1998 and 1997 reflects the combination of the 
statements of operations of the Company for the three months ended March 
31, 1998 and 1997 and the statements of operations of Dr Solomon's for 
the three months ended February 28, 1998 and 1997.

Estimated direct transaction costs of approximately $18 million 
associated with the Acquisition, consisting of transaction fees for 
investment bankers, attorneys, accountants, financial printing and other 
related charges will be charged to operations in the three months ended 
September 30, 1998.  It is expected that the Company and Dr Solomon's 
will incur additional significant charges to operations, which are not 
currently reasonably estimable, to reflect the costs associated with 
integrating the two companies.  This charge has not been reflected in 
the pro forma financial data.  There can be no assurance that the 
combined company will not incur additional charges to reflect costs 
associated with the Acquisition or that management will be successful in 
its efforts to integrate the two companies.

On July 30, 1998, the Company acquired Anyware Seguridad Informatica, 
S.A. ("Anyware"). The aggregate consideration payable in the acquisition 
was 228,204 shares of the Company's Common Stock in a transaction 
accounted for as a pooling of interests. Anyware is a developer and 
distributor of anti-virus software products based in Madrid, Spain.  On 
June 29, 1998, the Company acquired CSB Consulenza Software di Base 
S.r.l. ("CSB"). The aggregate consideration payable in the acquisition 
was 9,815 shares of the Company's Common Stock in a transaction 
accounted for as a pooling of interests. CSB is a reseller of software 
applications and services based in Milan, Italy.  The effect of these 
two acquisitions is not material.

On July 28, 1998, the Company announced that it had entered into a 
definitive merger agreement to acquire CyberMedia, Inc. ("CyberMedia"), 
a provider of desktop utility software solutions.  Under the terms of 
the agreement, a subsidiary of the Company will commence a tender offer 
for all outstanding shares of CyberMedia Common Stock at  a net price of 
$9.50 per share in cash for an aggregate purchase price of approximately 
$130 million.  Following completion of the tender offer, the Company's 
subsidiary will be merged into CyberMedia in a transaction in which any 
CyberMedia shares not tendered will be converted into the right to 
receive the same per share cash price paid in the tender offer.  
Completion of the tender offer is subject to customary conditions, 
including the tender of a majority of the CyberMedia shares, receipt of 
necessary governmental approvals and the expiration of applicable 
waiting periods under the Hart-Scott-Rodino Act.    The transaction will 
be accounted for as a purchase transaction. 


<PAGE>











                            NETWORKS ASSOCIATES, INC.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the 
condensed consolidated financial statements and related notes included 
elsewhere in this report. The results shown herein are not necessarily 
indicative of the results to be expected for the full year or any future 
periods.

This Report on Form 10-Q contains forward-looking statements, 
including but not limited to those specifically identified as such, that 
involve risks and uncertainties. The statements contained in this Report 
on Form 10-Q that are not purely historical are forward-looking 
statements within the meaning of Section 27A of the Securities Act and 
Section 21E of the Exchange Act, including without limitation statements 
regarding the Company's expectations, beliefs, intentions or strategies 
regarding the future. All forward-looking statements included in this 
Report on Form 10-Q are based on information available to the Company on 
the date hereof, and the Company assumes no obligation to update any 
such forward-looking statements. The Company's actual results could 
differ materially from those anticipated in these forward-looking 
statements as a result of a number of factors, including, but not 
limited to, those set forth in "Risk Factors" and elsewhere in this 
Report on Form 10-Q.

Overview

The Company is a leading developer and provider of network security 
and management software products. The Company has historically derived a 
significant majority of its revenues from the licensing of its flagship 
McAfee anti-virus products and Sniffer network fault and performance 
management products. The Company is currently focusing its efforts on 
broadening its revenue base by providing network security and management 
solutions to enterprise customers, targeting in particular the Windows 
NT/Intel platform. In furtherance of this strategy, the Company recently 
organized its products into four product suites - McAfee Total Virus 
Defense and PGP Total Network Security (together comprising "Net Tools 
Secure") and Sniffer Total Network Visibility and McAfee Total Service 
Desk (together comprising "Net Tools Manager"). These four product 
suites together form an integrated solution called "Net Tools".














     The following table depicts the Company's product suites:

                                   NET TOOLS
<TABLE>
<CAPTION>
                    NET TOOLS SECURE                                                    NET TOOLS MANAGER
- ---------------------------------------------------------------  ------------------------------------------------------------------
     MCAFEE TOTAL VIRUS                 TOTAL NETWORK                   SNIFFER TOTAL NETWORK              MCAFEE TOTAL SERVICE
       DEFENSE (TVD)                   SECURITY (TNS)                      VISIBILITY (TNV)                     DESK (TSD)
- ----------------------------  ---------------------------------  ------------------------------------  ----------------------------
<S>                           <C>                                <C>                                   <C>
- -- VirusScan Security Suite   - PGP Encryption Suite             - Sniffer Portable Analysis Suite     - McAfee Help Desk Suite
- -- Net Shield Security Suite  - Gauntlet Active Firewall Suite   - Sniffer Distributed Analysis Suite  - Zero Administration Client
- -- Internet Security Suite    - CyberCop Intrusion Protection    - Sniffer Service Desk Suite            Suite
                                 Suite                                                                 - Self Service Desk Suite
</TABLE>


Net Tools Secure is designed to protect the enterprise from viruses, 
hackers, thefts, lost data and threats to data security at all points of 
entry. McAfee Total Virus Defense is a multi-tiered approach to virus 
protection covering the client, server and Internet gateway; and PGP 
Total Network Security combines security products with desktop 
encryption software and key management tools. Net Tools Manager is a 
network management and service desk solution designed to make computer 
networks more efficient and users more productive. Sniffer Total Network 
Visibility is a comprehensive set of products and services for network 
fault and performance management (also known as analysis and 
monitoring); and McAfee Total Service Desk is designed to integrate 
robust help desk applications with asset management software. The 
Company also provides product support, education and consulting 
services.

Many of the Company's network security and management products, 
including its industry-leading network security products for anti-virus 
protection and Sniffer software-based fault and performance solutions 
for managing computer networks, are also available as stand-alone 
products or as part of smaller product suites. The Company is also a 
leader in electronic software distribution, which is the principal means 
by which it markets its products and one of the principal ways it 
distributes its software products to its customers. The Company 
generally utilizes a two-year subscription model for licensing its non-
Sniffer products to corporate clients and is in the process of 
developing a two-year subscription model for licensing its Sniffer 
products as well.

The Company's results of operations can fluctuate significantly on a 
quarterly basis. Causes of such fluctuations may include the volume and 
timing of new orders and renewals, the introduction of new products, 
distributor inventory levels and return rates, Company inventory levels, 
product upgrades or updates released by the Company or its competitors, 
changes in product prices, the impact of competitive pricing or 
products, timely availability and acceptance of new products, changes in 
product mix, changes in the market for anti-virus or network management 
software, inclusion of network security or management software 
functionality in system software, failure to manage growth and/or 
potential acquisitions, seasonality, trends in the computer industry, 
general economic conditions, extraordinary events such as acquisitions 
or litigation and the occurrence of unexpected events. Historically, 
renewals have accounted for a significant portion of the Company's net 
revenue, however, there can be no assurance that the Company will be 
able to sustain current renewal rates in the future. In addition, 
revenue generated through distribution channels tends to be non-linear 
and this may cause the Company's revenue to fluctuate in the future. The 
Company's results for any given period should not be relied upon as 
indicative of future performance. See "Risk Factors - Variability of 
Quarterly Operating Results."

The Company's future earnings and stock price may be subject to 
volatility in any period. Any shortfall in various operating results, 
including licensing activity, product sales, net revenue, operating 
income, net income or net income per share from historical levels or 
expectations of securities analysts may have significant adverse effects 
on the trading price of the Company's stock. Furthermore, other factors 
such as acquisitions or unforeseen events in the technology or software 
industry or in the Company's day to day activities can have a material 
adverse effect on the Company's stock performance. See "Risk Factors - 
Volatility of Stock Price" and "Risk Factors - Risks Associated with 
Failure to Manage Growth; Potential Future Acquisitions."

































Results of Operations

The following table sets forth, for the periods indicated, the 
percentage of net revenue represented by certain items in the Company's 
statements of operations for the three months and six months ended June 
30, 1998 and 1997:

<TABLE>
<CAPTION>
                                      Three Months Ended     Six Months Ended
                                           June 30,              June 30,
                                    --------------------- ---------------------
                                    1998       1997       1998       1997
                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Net revenue.......................      100.0%     100.0%     100.0%     100.0%

Operating costs and expenses:
  Cost of net revenue.............       18.3%      16.8%      18.5%      17.5%
  Research and development........       13.0%      15.2%      13.5%      14.4%
  Marketing and sales.............       27.6%      31.5%      30.5%      30.4%
  General and administrative......        5.9%       9.5%       5.7%       9.3%
  Amortization of intangibles.....        1.3%       0.1%       0.9%       0.1%
  Acquisition and other related
    costs.........................       71.0%       0.0%      36.9%       6.5%
                                    ---------- ---------- ---------- ----------
     Total operating costs and
       expenses...................      137.1%      73.1%     106.0%      78.2%
                                    ---------- ---------- ---------- ----------
     Income (loss) from
       operations.................      -37.1%      26.9%      -6.0%      21.8%
Interest and other income and
  expense, net....................        1.5%       3.3%       2.0%       2.8%
                                    ---------- ---------- ---------- ----------
     Income (loss) before
       provision for income taxes.      -35.6%      30.2%      -4.0%      24.6%
Provision for income taxes........       12.0%      11.4%      12.0%      11.4%
                                    ---------- ---------- ---------- ----------
     Net income (loss)............      -47.6%      18.8%     -16.0%      13.2%
                                    ========== ========== ========== ==========
</TABLE>


Net Revenue. Net revenue includes product revenues, revenues from 
software support, maintenance contracts, education and consulting 
services as well as revenues from those warranty, customer support and 
maintenance contracts which are deferred and recognized over the related 
service period. Net revenue increased 39% to $212.5 million in the three 
months ended June 30, 1998 from $152.8 million in the three months ended 
June 30, 1997. For the six month period ended June 30, 1998, net revenue 
increased 36% to $408.8 million from $301.3 million in the same period 
in 1997.  The increase in net revenues is due to increases in the 
licensing of anti-virus and network security software products to new 
customers, renewing expiring anti-virus and network security licenses, 
continued acceptance of the Company's Network Visibility and Service 
Desk product suites as well as the growth of the installed customer base 
and the resulting renewal of maintenance contracts. 

Although the Company has had significant growth in net revenue and 
net income (before acquisition and other related charges), the Company's 
historic growth rate will be difficult to sustain or exceed. The Company 
has experienced increased price competition for its products and the 
Company expects competition to increase in the near-term, which may 
result in reduced average selling prices for the Company's products.* 
Due to these and factors such as a maturing anti-virus market and an 
increasingly higher base from which to grow, the historic revenue growth 
rate will be difficult to sustain or increase.* To the extent these 
trends continue, the Company's results of operations could be materially 
adversely affected. Renewals have historically accounted for a 
significant portion of the Company's net revenue; however, there can be 
no assurance that the Company will be able to sustain historic renewal 
rates for its products in the future.* Risks related to the Company's 
change in business strategies, including its newly introduced suite 
pricing model and its development of a two- year subscription licensing 
model for the Company's Sniffer products and a software only version of 
the Company's Sniffer products, could also cause fluctuations in the 
Company's operating results and could make comparisons with historic 
operating results and balances difficult.* To more effectively service 
its customer's evolving needs, the Company also intends to significantly 
expand and develop its worldwide professional service organization. The 
Company expects that it will have lower profit margins on its service 
revenues relative to licensing revenues.* See "Risk Factors - 
Variability of Quarterly Operating Results," "- Risks Related to Certain 
Business Strategies" and "- Need to Expand and Develop An Effective 
Professional Services Organization; Risks * Related to Third-Party 
Professional Services".

International revenue accounted for approximately 31% and 25% of net 
revenue for the three months ended June 30, 1998 and 1997, respectively. 
For the six month periods ended June 30, 1998 and 1997, the percentage 
of net revenue from international licenses was approximately 31% and  
26%, respectively.   The increase in international net revenue as a 
percentage of net revenue was due primarily to increased acceptance of 
the Company's products in international markets and the continued 
investment in international operations. The Company expects that 
international revenue will continue to account for a significant 
percentage of net revenue, particularly in light of the recent Dr 
Solomon's acquisition.  The Company also expects that a significant 
portion of such international revenue will be denominated in local 
currencies. To reduce the impact of foreign currency fluctuations, the 
Company engages in financial risk management activities. However, there 
can be no assurance that the Company's future results of operations will 
not be adversely affected by such fluctuations or by costs associated 
with currency risk management strategies. Other risks inherent in 
international revenue generally include the impact of longer payment 
cycles, greater difficulty in accounts receivable collection, unexpected 
changes in regulatory requirements, seasonality due to the slowdown in 
European business activity during the third quarter, tariffs and other 
trade barriers, uncertainties relative to regional economic 
circumstances (such as the current economic turbulence in Asia), 
political instability in emerging markets and difficulties in staffing 
and managing foreign operations. There can be no assurance that these 
factors will not have a material adverse affect on the Company's future 
international license revenue. Further, in countries with a high 
incidence of software piracy, the Company may experience a higher rate 
of piracy of its products.* There are a number of additional risks 
related to the export of the Company's PGP and TIS security products.

Cost of Revenue. Cost of revenue is comprised of cost of product 
revenue and cost of services and support revenue. Cost of product 
revenue consists primarily of the cost of media, manuals and packaging 
for products distributed through traditional channels, royalties and, 
with respect to certain Sniffer products, computer platforms and other 
hardware components. Cost of services and support revenue consists 
principally of salaries and benefits related to employees providing 
customer support and consulting and education services. Cost of revenue 
increased 52% to $38.9 million in the three months ended June 30, 1998 
from $25.6 million in the three months ended June 30, 1997. For the six 
months ended June 30, 1998, cost of revenue increased 44% to $75.8 
million from $52.6 million for the six months ended June 30, 1997.  
These increases are due to an increase in net revenue (particularly 
product revenues) as well as the continued investment in the 
professional services organization.  To the extent that the product mix 
fluctuates from quarter to quarter, the cost of revenue will increase or 
decrease accordingly.

The Company continued to expand its professional services 
organization which is expected to cause the cost of services and support 
revenue to increase in absolute dollars and may cause such expenses as a 
percentage of net revenue to increase. To the extent that the percentage 
of the Company's net revenue which is generated through traditional 
distribution channels increases, the Company's cost of net revenue will 
increase and, accordingly, gross margins will decrease.* In addition, to 
the extent that the Company increases its reliance on retail 
distribution (including through the pending CyberMedia acquisition), it 
may encounter problems related to product returns and limited shelf 
space availability.*

Research and Development. Research and development expenses consist 
primarily of salary and benefits for the Company's development and 
technical support staff. Research and development expenses increased 19% 
to $27.6 million in the three months ended June 30, 1998 from $23.3 
million in the three months ended June 30, 1997. For the six months 
ended June 30, 1998 research and development expenses increased 27% to 
$55.1 million from $43.3 million in the six months ended June 30, 1997.  
These increases were primarily a result of the expansion of the 
Company's product development and technical support staff. As a 
percentage of net revenue, research and development expenses decreased 
to 13.0% in the three months ended June 30, 1998 from 15.2% in the three 
months ended June 30, 1997 and decreased to 13.5% in the six months 
ended June 30, 1998 from 14.4% in the six months ended June 30, 1997. 
The Company anticipates that research and development expenses will 
continue to increase in absolute dollars, but may fluctuate as a 
percentage of net revenue.*

The Company believes that its ability to maintain its competitiveness 
will depend in large part upon its ability to enhance existing products, 
develop and acquire new products and develop and integrate acquired 
products. The market for computer software is characterized by low 
barriers to entry and rapid technological change, and is highly 
competitive with respect to timely product introductions. The timing and 
amount of research and development expenses may vary significantly based 
upon the number of new products and significant upgrades under 
development and products acquired during a given period.*

Marketing and Sales. Marketing and sales expenses consist primarily 
of salary, commissions and benefits for marketing, sales and customer 
support personnel and costs associated with advertising and promotions. 
Marketing and sales expenses increased 22% to $58.7 million in the three 
months ended June 30, 1998 from $48.1 million in the three months ended 
June 30, 1997.   For the six months ended June 30, 1998 marketing and 
sales expenses increased 36% to $124.5 million from $91.7 million in the 
six months ended June 30, 1997.  This increase was primarily the result 
of an increase in marketing and sales personnel and, to a lesser extent, 
increased advertising and promotional activities required to support 
increased sales volumes and expanding product lines. As a percentage of 
net revenue, marketing and sales expense was 27.6% and 31.5% in the 
three month periods ended June 30, 1998 and 1997 and 30.5% and 30.4% in 
the six month periods ended June 30, 1998 and 1997. The Company is 
seeking to expand the breadth and depth of its product suites. Such 
expansion, together with the Company's efforts to build brand identity 
under its new corporate name are expected to contribute to a further 
increase in marketing and sales expenses in absolute dollars, which, may 
cause expenses to fluctuate as a percentage of net revenue.

General and Administrative. General and administrative expenses 
consist principally of salary and benefit costs for administrative 
personnel and general operating costs. General and administrative costs 
decreased 14% to $12.4 million in the three months ended June 30, 1998 
from $14.5 million in the three months ended June 30, 1997.  For the six 
months ended June 30, 1998 general and administrative costs decreased 
16% to $23.6 million from $28.1 million in the six months ended June 30, 
1998. The decrease is a result of the consolidated staffing both 
domestically and internationally. As a percentage of net revenue, 
general and administrative expenses were 5.9% and 9.5% in the three 
months periods ended June 30, 1998 and 1997 and 5.7% and 9.3% in the six 
month periods ended June 30, 1998 and 1997. The Company intends to 
continue to make investments in its finance and administrative 
infrastructure, and, as a result, expects general and administrative 
expenses will increase in absolute dollars, but may fluctuate as a 
percentage of net revenue.* 

Amortization of Intangibles. The Company expensed $2.8 million and
$213,000 of amortization related to intangibles in the three months
ended June 30, 1998 and 1997, respectively and $3.5 million and $317,000 
in the six months ended June 30, 1998 and 1997, respectively.  
Intangibles consist of purchased goodwill and certain technology 
acquired through acquisitions.  The increases are due to the 
acquisitions of PGP and Magic Solutions.

Acquisition and Other Related Costs. In connection with the 
acquisitions of TIS, Magic Solutions and Secure in the three months 
ended June 30, 1998, the Company incurred direct transaction costs of 
approximately $15.5 million consisting of fees for investment bankers, 
attorneys, accountants, financial printing and other related charges.  
The Company also incurred restructuring costs of approximately $38.4 
million which relate to the closure and elimination of duplicate 
facilities, the write-off of impaired assets and severance costs related 
to terminated employees.  In addition, $97 million was expensed as 
acquired in-process technology in connection with the acquisition of 
Magic Solutions.  In the six months ended June 30, 1997, the Company 
wrote off $19.5 million of acquired in-process technology in connection 
with the acquisition of 3DV.  Similarly , in connection with the recent 
Dr Solomon's acquisition and the pending CyberMedia acquisition, during 
the three months ended September 30, 1998, the Company expects to incur 
non-recurring direct transaction costs and other costs associated with 
integrating the companies and  significant charges related to the 
acquisitions and in-process research and development (in the case of 
CyberMedia).  As a result of these and the Company's previous 
acquisition charges, the Company currently expects that at September 30, 
1998 its retained earnings balances will be negative.*  The Company does 
not expect this negative balance to affect its financial condition or 
results of operations.

The software industry has experienced and is expected to continue to 
experience a significant amount of consolidation. In addition, it is 
expected that the Company will grow internally and through strategic 
acquisitions in order, among other things, to expand the breadth and 
depth of its product suites and to build its professional services 
organization. The Company continually evaluates potential acquisitions 
of complementary businesses, products and technologies. Any acquisition, 
depending on its size, could result in the use of a significant portion 
of the Company's available cash or, if such acquisition is made 
utilizing the Company's securities, could result in significant dilution 
to the Company's stockholders, and could result in the Company incurring 
significant acquisition related charges to earnings. Acquisitions by the 
Company may result in the Company incurring or assuming liabilities, 
including liabilities that are unknown or not fully known at the time of 
acquisition, which could have a material adverse effect on the Company. 
Furthermore, there can be no assurance that any products acquired in 
connection with any acquisition will gain acceptance in the Company's 
markets or that the Company will obtain the anticipated or desired 
benefits of such transactions.* See "Risk Factors - Risks Associated 
with Recent Acquisitions" and "- Risks Associated with Acquisitions 
Generally."

Interest and Other Income and Expense, Net. Interest and other income 
and expense decreased to $3.3 million in the three months ended June 30, 
1998 from $5.1 million in the three months ended June 30, 1997. Interest 
and other income and expense was $8.4 million in the six months ended 
June 30, 1998 and 1997.  The decrease from quarter to quarter was 
primarily due to the increase of interest expense to $4.1 million in the 
three months ended June 30, 1998 from zero in the three months ended 
June 30, 1997, partially offset by increased interest income from the 
increased funds invested. Interest expense relates to the Company's Zero 
Coupon Convertible Subordinated Debentures (the "Debentures"), issued in 
February 1998.

Provision for Income Taxes. The Company's effective tax rate was 34% 
and 38% for the three months ended June 30, 1998 and 1997, respectively, 
and 36% and 37% for the six months ended June 30, 1998 and 1997, 
respectively.

Liquidity and Capital Resources

At June 30, 1998, the Company had $101.6 million in cash and cash 
equivalents and $574.2 million in marketable securities, for a combined 
total of $675.8 million.

Net cash provided by operating activities was $11.2 million and $66.9 
million in the six months ended June 30, 1998 and 1997, respectively. 
Net cash provided by operating activities in the six months ended June 
30, 1998, consisted primarily of net income before acquisition costs 
plus increases in deferred revenue and deferred taxes which were offset 
primarily by an increase in accounts receivable, prepaid and other 
assets and accounts payable and accrued liabilities. In the six months 
ended June 30, 1997, net cash provided by operating activities consisted 
primarily of net income before acquisition costs, plus increases in 
deferred revenue, accounts payable and accrued liabilities and prepaid 
and other assets, offset primarily by increases in accounts receivable 
and deferred taxes.

The Company expects that its accounts receivable balances as a 
percentage of sales will increase in the foreseeable future due to 
various factors, including its recent and pending acquisitions of 
companies with longer payment cycles (particularly its acquisitions 
of Dr Solomon's and CyberMedia) and its increased emphasis on 
international sales, typically having longer payment terms.*  In 
addition, the longer payment cycles associated with licensing 
enterprise-wide network security and management product suites and with 
licensing products through indirect channels, such as systems 
integrators and VARs, are also expected to contribute to an increase in 
the Company's receivables balances.*  Lastly, development of a two-year 
subscription license model for the Company's Sniffer products, which as 
compared to product sales typically results in lower current revenue 
and a corresponding increase in deferred revenue, is expected to result 
in an increase in accounts receivable balances as a percentage of sales.*  
To address the increased level of the Company's accounts receivables and
to improve cash flow, the Company continuously evaluates available 
options, including actions to encourage earlier payment of receivables 
and receivable sales.* To the extent the Company's receivable balances 
increase, the Company will be subject to increased general credit risks 
with respect thereto.*  There can be no assurance that the Company will 
be successful in mitigating the impact which such increased receivable 
levels may have on its financial conditions and operating results.

Net cash used in investing activities was $464.2 million in the six 
months ended June 30, 1998 consisting primarily of the purchase of 
marketable securities, additions to fixed assets and the acquisition of 
Magic Solutions.  Net cash used in investing activities was $61.0 
million in the six months ended June 30, 1997, primarily reflecting the 
acquisitions of Compusul and 3DV Technology, purchases of marketable 
securities and additions to fixed assets and intangible assets.

Net cash provided by financing activities was $429.9 million in the 
six months ended June 30, 1998, consisting primarily of net proceeds 
from the issuance of the Debentures, and the proceeds and tax benefits 
associated with the exercise of non-qualified stock options. Net cash 
provided by financing activities was $21.7 million in the six months 
ended June 30, 1997, consisting primarily of the proceeds and tax 
benefits associated with the exercise of non-qualified stock options 
partially offset by the repurchase of common stock under the Network 
General stock repurchase program.

The Company believes that its available cash and anticipated cash 
flow from operations will be sufficient to fund the Company's working 
capital and capital expenditure requirements for at least the next 
twelve months.

Financial Risk Management

As a result of the continued expansion of the Company's business in 
Europe, the Company expects to see an increase over time in exposures 
related to nonfunctional currency denominated sales in several European 
currencies.  Currently, the Company hedges only those currency exposures 
associated with certain assets and liabilities denominated in 
nonfunctional currencies and does not generally hedge anticipated 
foreign currency cash flows.  The hedging activity undertaken by the 
Company is intended to offset the impact of currency fluctuations on 
certain non-functional currency assets and liabilities.  The success of 
this activity depends upon forecasts of transaction activity denominated 
in various currencies, primarily the Canadian dollar, Australian dollar 
and certain European currencies.  To the extent that these forecasts are 
over or understated during periods of currency volatility, the Company 
could experience unanticipated currency gains or losses.

Year 2000

Many currently installed computer systems and software products are 
coded to accept only two digit entries in the date code field. These 
date code fields will need to accept four digit entries to distinguish 
21st century dates from 20th century dates. As a result, many companies' 
software and computer systems may need to be upgraded or replaced in 
order to comply with such "Year 2000" requirements. Although the Company 
believes that its current products and systems are Year 2000 compliant, 
the Company utilizes third-party equipment and software that may not be 
Year 2000 compliant and the Company may acquire third-party equipment 
and software products that may not be Year 2000 compliant. Failure of 
such third-party equipment or software to operate properly with regard 
to the Year 2000 and thereafter could require the Company to incur 
unanticipated expenses to remedy any problems, which could have a 
material adverse effect on the Company's business, operating results and 
financial condition. The business, operating results and financial 
condition of the Company's customers could be adversely affected to the 
extent that they utilize third-party software products which are not 
Year 2000 compliant. Furthermore, the purchasing patterns of customers 
or potential customers may be affected by Year 2000 issues as companies 
expend significant resources to correct their current systems for Year 
2000 compliance. These expenditures may result in reduced funds 
available to purchase products and services such as those offered by the 
Company, which could have a material adverse effect on the Company's 
business, operating results and financial condition.

* This statement is a forward looking statement reflecting current
expectations.  There can be no assurance that the Company's actual performance
will meet the Company's current expectations.  See the Risk Factors for a
discussion of certain factors that could affect future performance.
<PAGE>


RISK FACTORS

The following risk factors should be considered in conjunction with 
the information in this Report on Form 10-Q.

Variability of Quarterly Operating Results. The Company's results of 
operations have been subject to significant fluctuations, particularly 
on a quarterly basis, and the Company's future results of operations 
could fluctuate significantly from quarter to quarter and from year to 
year. Causes of such fluctuations may include the volume and timing of 
new orders and renewals, distributor inventory levels and return rates, 
Company inventory levels, the introduction of new products, product 
upgrades or updates by the Company or its competitors, changes in 
product mix, changes in product prices and pricing models, seasonality, 
trends in the computer industry, general economic conditions (such as 
the recent economic turbulence in Asia), extraordinary events such as 
acquisitions or litigation and the occurrence of unexpected events. The 
operating results of many software companies reflect seasonal trends, 
and the Company's business, financial condition and results of 
operations may be affected by such trends in the future. Such trends may 
include higher net revenue in the fourth quarter as many customers 
complete annual budgetary cycles, and lower net revenue in the summer 
months when many businesses experience lower sales, particularly in the 
European market.

Although the Company has experienced significant growth in net 
revenue and net income (before acquisition and other related costs) in 
absolute terms, the Company has experienced increased price competition 
for its products and the Company expects competition to increase in the 
near-term, which may result in reduced average selling prices for the 
Company's products. Due to these and other factors (such as a maturing 
anti-virus market and an increasingly higher base from which to grow), 
the Company's historic revenue growth rate will be difficult to sustain 
or increase. To the extent these trends continue, the Company's results 
of operations could be materially adversely affected. Renewals have 
historically accounted for a significant portion of the Company's net 
revenue; however, there can be no assurance that the Company will be 
able to sustain historic renewal rates for its products in the future. 
Risks related to the Company's recent change in business strategies 
could also cause fluctuations in operating results and could make 
comparisons with historic operating results and balances difficult or 
not meaningful. See "- Risks Related to Certain Business Strategies."

The timing and amount of the Company's revenues are subject to a 
number of factors that make estimating operating results prior to the 
end of a quarter uncertain. The Company does not expect to maintain a 
significant level of backlog and, as a result, product revenues in any 
quarter will be dependent on contracts entered into or orders booked and 
shipped in that quarter. During the three months ended June 30, 1998 and 
the year ended December 31, 1997, the Company generally experienced a 
trend toward higher order receipts toward the end of the last month of a 
quarter, resulting in a higher percentage of revenue shipments during 
the corresponding period in the prior year, which makes predicting 
revenues more difficult. The timing of closing larger orders increases 
the risks of quarter-to-quarter fluctuation. To the extent that the 
Company is successful in licensing larger product suites under the Net 
Tools umbrella (particularly to large enterprise and national accounts), 
the size of its orders and the length of its sales cycle are likely to 
increase. If orders forecasted for a specific customer for a particular 
quarter are not realized or revenues are not otherwise recognized in 
that quarter, the Company's operating results for that quarter could be 
materially adversely affected. See "Potentially Longer Sales and 
Implementation Cycles for Certain Products."

The trading price of the Company's Common Stock has historically been 
subject to wide fluctuations, with factors such as earnings 
announcements, acquisition announcements and litigation developments 
contributing to this volatility. Failure to achieve periodic revenue, 
earnings and other operating and financial results as forecasted or 
anticipated by brokerage firms, industry analysts or investors could 
result in an immediate and adverse effect on the market price of the 
Company's Common Stock. The Company may not discover, or be able to 
confirm, revenue or earnings shortfalls until the end of a quarter, 
which could result in an immediate and adverse effect on the price of 
the Company's Common Stock.

Risk of Inclusion of Network Management and Security Functionality in 
Hardware and Other Software. In the future, vendors of hardware and of 
operating system software or other software (such as firewall or 
electronic mail software) may continue to enhance their products or 
bundle separate products to include functionality that currently is 
provided primarily by network security and management software. Such 
enhancements may be achieved through the addition of functionality to 
operating system software or other software or the bundling of network 
security and management software with operating system software or other 
products. For example, Cisco Systems, Inc. ("Cisco") recently 
incorporated a firewall in certain of its hardware products and 
Microsoft introduced limited anti-virus functionality into its MS-DOS 
versions in 1993. The widespread inclusion of the functionality of the 
Company's products as standard features of computer hardware or of 
operating system software or other software could render the Company's 
products obsolete and unmarketable, particularly if the quality of such 
functionality were comparable to that of the Company's products. 
Furthermore, even if the network security and/or management 
functionality provided as standard features by hardware providers or 
operating systems or other software is more limited than that of the 
Company's products, there can be no assurance that a significant number 
of customers would not elect to accept such functionality in lieu of 
purchasing additional software. If the Company were unable to develop 
new network security and management products to further enhance 
operating systems or other software and to replace successfully any 
obsolete products, the Company's business, financial condition and 
results of operations would be materially adversely affected.

Risks Associated with Pending and Recent Acquisitions. In addition to 
risks described under "- Risks Associated with Acquisitions Generally," 
the Company faces significant risks associated with its recent 
combination with Network General and other pending and recent 
acquisitions (including the acquisitions of Dr Solomon's, CyberMedia, 
TIS, Magic Solutions, Pretty Good Privacy, Inc. ("PGP") and Helix 
Software Company ("Helix")). There can be no assurance that the Company 
will realize the desired benefits of these transactions. In order to 
successfully integrate these companies, the Company must, among other 
things, continue to attract and retain key management and other 
personnel; integrate, both from an engineering and a sales and marketing 
perspective, the acquired products (including Dr Solomon's anti-virus 
products, TIS' firewall products, Magic Solutions' helpdesk products, 
Network General's Sniffer and CyberCop products, PGP's encryption 
products and Helix's utilities products) into its suite of product 
offerings; integrate and develop a cohesive focused direct and indirect 
sales force for its product offerings; consolidate duplicate facilities; 
implement standardized accounting and reporting systems and develop name 
recognition for its new name. The diversion of the attention of 
management from the day-to-day operations of the Company, or 
difficulties encountered in the integration process, could have a 
material adverse effect on the Company's business, financial condition 
and results of operations. See "- Need to Develop Enterprise and 
National Accounts Sales Force and Security Products Sales Force; Risks 
Related to Direct Sales Force" and "- Use of Indirect Sales Channels; 
Need to Develop Indirect Sales Channel for Sniffer and PGP Security 
Products."

During 1997, the Company incurred significant non-recurring charges 
associated with the Network General combination and the acquisitions of 
PGP and Helix. During the second quarter of 1998, the Company to 
incurred additional significant non-recurring charges associated with 
the acquisitions of TIS and Magic Solutions. In the third quarter of 
1998, the Company expects to incur additional significant non-recurring 
charges associated with the acquisitions of Dr Solomon's and CyberMedia.  
There can be no assurance that the Company will not incur additional 
material charges in subsequent quarters to reflect additional costs 
associated with these transactions and with respect to its name change 
and the marketing of its products under the "Network Associates" name.

Risks Related to Certain Business Strategies. The Company has 
historically derived a significant majority of its revenues from the 
licensing of its flagship anti-virus products and Sniffer products. See 
"- Dependence on Revenue from Flagship Anti-Virus and Sniffer Products." 
The Company is currently focusing its efforts on broadening its revenue 
base by providing network security and management solutions to 
enterprise customers, targeting in particular the Windows NT/Intel 
platform. In furtherance of this strategy, the Company recently 
organized its products into four product suites - McAfee Total Virus 
Defense, PGP Total Network Security, and Sniffer Total Network 
Visibility and McAfee Total Virus Defense. These four product suites 
together form an integrated solution called "Net Tools" which utilizes a 
new pricing model. There can be no assurance that potential customers 
(including the installed customer base of acquired companies) will 
respond favorably to the modified pricing structure and the lack of a 
favorable response could materially adversely affect the Company's 
operating results. Although the Company will continue to offer perpetual 
licenses with annual support and maintenance contracts for its Sniffer 
products, it is currently developing a subscription licensing model for 
those products. In addition, in an effort to increase total Sniffer unit 
sales, the Company intends to develop software only versions of certain 
of its Sniffer products. There can be no assurance that the Company can 
produce a software only Sniffer product on a timely basis or at all, 
that customers will not continue to require that the Company provide the 
associated hardware platform and components, that total unit licenses of 
Sniffer products will increase over previous levels or that customers 
will react favorably to the subscription pricing model for Sniffer 
products. To the extent that customers do license Sniffer products on a 
two-year subscription basis or license significant amounts of software 
only Sniffer products, the Company's operating results and financial 
condition would likely be affected. In the case of subscription 
licenses, the Company would, among other things, expect an increase in 
deferred revenues related to the service portion of the two-year Sniffer 
license that would be capitalized on the Company's balance sheet. In the 
initial year of the license, the corresponding revenue would be lower 
than if the license were perpetual. In the case of the software only 
Sniffer product, for any individual license, the Company would expect 
lower total revenues and a higher overall gross margin related to the 
transaction, as the Company would not be selling the corresponding 
hardware component. Currently, the hardware component has a lower gross 
margin than the total product gross margin.  Furthermore, the increase 
in subscription revenue as a percentage of revenue will have a negative 
impact on the Company's receivable balance as a percentage of sales, due 
to more revenue being deferred with no impact on the related 
receivables.

The Company has been acquiring (and is continuing to investigate the 
acquisition of) existing independent agents and distributors of its 
products in certain strategic markets or has been converting these 
independent agents into resellers who must purchase Company products 
from Company approved distributors. These actions may require, among 
other things, that the Company provide the technical support to 
customers that was previously provided by such agents and distributors. 
There can be no assurance that the Company can provide such support as 
effectively or on a timely basis or at all, that the Company will 
operate any acquired distributor or agent as successfully as the 
previous operators, that the acquisition of any distributor or agent or 
the conversion of any agent into a reseller will result in the desired 
increased foreign revenues or that the Company will be able to identify 
and retain suitable distributors in any market in which it converts an 
independent agent. See "- Risks Associated with Acquisitions Generally" 
and "- Risks Related to International Revenue and Activities."

As part of the Net Tools concept, the Company is in the process of 
designing a centralized console from which the various component suites 
can be operated, administered and maintained utilizing a common look and 
feel. The Company faces significant engineering challenges related to 
these efforts. In addition, the Company faces significant engineering 
and other challenges related to the integration of its various products 
(such as its recently acquired PGP encryption products, Network General 
CyberCop product and TIS firewall products) into marketable product 
suites and the development of a software only Sniffer product. Success 
of the Company's Net Tools suite strategy will also depend, in part, 
upon successful development and coordination of the Company's sales 
force; on successful development of a national accounts sales force and 
an effective indirect sales channel for the Company's Sniffer and 
PGP/TIS security products; and on the development and expansion of an 
effective professional services organization. See "- Risks Associated 
with Recent Transactions," "- Risks Associated with Acquisitions 
Generally," "- Need to Develop Enterprise and National Accounts Sales 
Force and Security Products Sales Force; Risks Related to Direct Sales 
Force," "- Use of Indirect Sales Channels; Need to Develop Indirect 
Sales Channel for Sniffer and PGP Security Products" and "- Need to 
Expand and Develop An Effective Professional Services Organization."

The foregoing factors, individually or in the aggregate, could 
materially adversely affect the Company's operating results and could 
make comparison of historic operating results and balances difficult or 
not meaningful.

Risks Associated with Acquisitions Generally. The software industry 
has experienced and is expected to continue to experience a significant 
amount of consolidation. In addition, it is expected that the Company 
will grow internally and through strategic acquisitions in order, among 
other things, to expand the breadth and depth of its product suites and 
to build its professional services organization. The Company continually 
evaluates potential acquisitions of complementary businesses, products 
and technologies. In addition to the acquisitions of Dr Solomon's in 
August 1998, Anyware in July 1998 and TIS and Magic Solutions in April 
1998, the Company has consummated a series of significant acquisitions 
since 1994, including the combination with Network General in December 
1997, the acquisitions of PGP and Helix in December 1997, Cinco 
Networks, Inc. in August 1997, 3DV Technology, Inc. in March 1997, FSA 
Corporation of Canada in August 1996, Vycor Corporation in February 
1996, Saber Software Corporation, Inc. in August 1995 and ProTools, Inc. 
in January 1994. In addition, since 1995 the Company has acquired a 
number of its international distributors, including distributors in 
Australia, Brazil, Finland, Japan, South Africa and The Netherlands and 
is currently investigating acquisitions of additional foreign 
distributors. Past acquisitions have consisted of, and future 
acquisitions will likely include, acquisitions of businesses, interests 
in businesses and assets of businesses. Any acquisition, depending on 
its size, could result in the use of a significant portion of the 
Company's available cash or, if such acquisition is made utilizing the 
Company's securities, could result in significant dilution to the 
Company's stockholders, and could result in the incurrence of 
significant acquisition related charges to earnings. Acquisitions by the 
Company may result in the incurrence or the assumption of liabilities, 
including liabilities that are unknown or not fully known at the time of 
acquisition, which could have a material adverse effect on the Company. 
Furthermore, there can be no assurance that any products acquired in 
connection with any such acquisition will gain acceptance in the 
Company's markets or that the Company will obtain the anticipated or 
desired benefits of such transactions.

Achieving the anticipated benefits of an acquisition will depend, in 
part, upon whether the integration of the acquired business, products or 
technology is accomplished in an efficient and effective manner, and 
there can be no assurance that this will occur. Moreover, successful 
acquisitions in the high technology industry may be more difficult to 
accomplish than in other industries. Combining a merged or acquired 
company requires, among other things, integration of product offerings 
and coordination of sales and marketing and research and development 
efforts. There can be no assurance that such an integration can be 
accomplished smoothly or successfully. The difficulties of such 
integration may be increased by the necessity of coordinating 
geographically separated organizations, the complexity of the 
technologies being integrated, and the necessity of integrating 
personnel with disparate business backgrounds and combining two 
different corporate cultures. The integration of operations following an 
acquisition requires the dedication of management resources that may 
distract attention from the day-to-day business, and may disrupt key 
research and development, marketing or sales efforts. The inability of 
management to successfully integrate any acquisition could have a 
material adverse effect on the business, operating results and financial 
condition of the Company. In addition, as commonly occurs, during the 
pre-acquisition and integration phases of technology company 
acquisitions, aggressive competitors may undertake initiatives to 
attract customers and to recruit key employees through various 
incentives.

Rapid Technological Change; Risks Associated with Product 
Development. The network security and management market is highly 
fragmented and is characterized by ongoing technological developments, 
evolving industry standards and rapid changes in customer requirements. 
The Company's success depends upon its ability to offer a broad range of 
network security and management software products, to continue to 
enhance existing products, to develop and introduce in a timely manner 
new products that take advantage of technological advances, and to 
respond promptly to new customer requirements. While the Company 
believes that it offers one of the broadest product lines in the network 
management and security market, this market is continuing to evolve and 
customer requirements are continuing to change. As the market evolves 
and competitive pressures increase, the Company believes that it will 
need to further expand its product offerings. There can be no assurance 
that the Company will be successful in developing and marketing, on a 
timely basis, enhancements to its existing products or new products, or 
that such enhancements or new products will adequately address the 
changing needs of the marketplace.

In addition, from time to time, the Company or its competitors may 
announce new products with new or additional capabilities or 
technologies. Such announcements of new products could have the 
potential to replace, or shorten the life cycles of, the Company's 
existing products and to cause customers to defer or cancel purchases of 
the Company's existing products.

The Company has in the past experienced delays in software 
development, and there can be no assurance that the Company will not 
experience delays in connection with its current or future product 
development activities. Complex software products such as those offered 
by the Company may contain undetected errors or version compatibility 
issues, particularly when first introduced or when new versions are 
released, resulting in loss of or delay in market acceptance. For 
example, the Company experienced compatibility issues in connection with 
its recent NetShield upgrade, and the Company's anti-virus software 
products have in the past falsely detected viruses that did not actually 
exist. See "- Risk of False Detection of Viruses." Delays and 
difficulties associated with new product introductions, performance or 
enhancements could have a material adverse effect on the Company's 
business, financial condition and results of operations.

The Company's development efforts are impacted by the adoption or 
evolution of industry standards related to its products and the 
environments in which they operate. For example, no uniform industry 
standard has developed in the market for encryption security products. 
As industry standards are adopted or evolve, the Company may be required 
to modify existing products or develop and support new versions of 
existing products. In addition, to the extent that no industry standard 
develops, the Company's products and those of its competitors may be 
incompatible if they use competing standards, which could prevent or 
significantly delay overall development of the market for a particular 
product or products. The failure of the Company's products to comply, or 
delays in compliance, with existing or evolving industry standards could 
have a material adverse effect on the Company's business, financial 
condition and results of operations.

The Company's long-term success will depend on its ability on a 
timely and cost effective basis to develop upgrades and updates to its 
existing product offerings, to modify and enhance acquired products, and 
to introduce new products which meet the needs of current and potential 
customers. Future upgrades and updates may, among other things, include 
additional functionality, respond to user problems or address issues of 
compatibility with changing operating systems and environments. The 
Company believes that the ability to provide these upgrades and updates 
to users frequently and at a low cost is a key to success. For example, 
the proliferation of new and changing viruses makes it imperative to 
update anti-virus products frequently in order for the products to avoid 
obsolescence. Failure to release such upgrades and updates on a timely 
basis could have a material adverse effect on the Company's business, 
financial condition and results of operations. There can be no assurance 
that the Company will be successful in these efforts. In addition, 
future changes in Windows 95, Windows NT, NetWare or other popular 
operating systems may result in compatibility problems with the 
Company's products. Further, delays in the introduction of future 
versions of operating systems or lack of market acceptance of future 
versions of operating systems would result in a delay or a reduction in 
the demand for the Company's future products and product versions which 
are designed to operate with such future versions of operating systems. 
The Company's failure to introduce in a timely manner new products that 
are compatible with operating systems and environments preferred by 
desktop computer users would have a material adverse effect on the 
Company's business, financial condition and results of operations.

Dependence on Revenue from Flagship Anti-Virus and Sniffer Products. 
In recent years, the Company has derived a substantial majority of its 
net revenue from its flagship McAfee anti-virus software products and 
Sniffer network fault and performance management products. These 
products are expected to continue to account for a significant portion 
of the Company's net revenue for the foreseeable future. Because of this 
concentration of revenue, a decline in demand for, or in the prices of, 
these anti-virus and network management products as a result of 
competition, technological change, a change in the Company's pricing 
model for such products, the inclusion of anti-virus or network 
management and analysis functionality in system hardware or operating 
system software or other software or otherwise, or a maturation in the 
respective markets for these products could have a material adverse 
effect on the Company's business, financial condition and results of 
operations.

Dependence on Emergence of Network Management and Network Security 
Markets. The markets for the Company's network management and network 
security products are evolving, and their growth depends upon broader 
market acceptance of network management and network security software, 
including help desk software. Although the number of LAN-attached 
personal computers ("PCs") has increased dramatically, the network 
management and network security markets continue to be emerging markets 
and there can be no assurance that such markets will continue to develop 
or that further market development will be rapid enough to benefit the 
Company significantly. In addition, there are a number of potential 
approaches to network management and network security, including the 
incorporation of management and security tools into network operating 
systems. Therefore, even if network management and network security 
tools gain broader market acceptance, there can be no assurance that the 
Company's products will be chosen by organizations which acquire network 
management and network security tools. Furthermore, to the extent that 
either the network management or network security market does continue 
to develop, the Company expects that competition will increase. See "- 
Competition" and "- Risk of Inclusion of Network Security and Management 
Functionality in Hardware and Other Software."

Competition. The markets for the Company's products are intensely 
competitive and the Company expects competition to increase in the near-
term. The Company believes that the principal competitive factors 
affecting the markets for its products include performance, 
functionality, quality, customer support, breadth of product line, 
frequency of upgrades and updates, integration of products, 
manageability of products, brand name recognition, company reputation 
and price. Certain of the criteria upon which the performance and 
quality of the Company's anti-virus software products compete include 
the number and types of viruses detected, the speed at which the 
products run and ease of use. Certain of the Company's competitors have 
been in the network management market longer than the Company, and other 
competitors, such as Symantec Corporation ("Symantec"), Intel 
Corporation ("Intel"), Seagate Technology, Inc. ("Seagate") and Hewlett-
Packard Company ("HP"), are larger and have greater name recognition 
than the Company. The Company will also need to develop name recognition 
for its new name, "Network Associates." In addition, certain larger 
competitors such as Intel, Microsoft and Novell, Inc. ("Novell") have 
established relationships with hardware vendors related to their other 
product lines. These relationships may provide them with a competitive 
advantage in penetrating the OEM market with their network security and 
management products. As is the case in many segments of the software 
industry, the Company has been encountering, and expects to further 
encounter, increasing competition. This increased competition is due in 
part to the Company's recent increased size and visibility. Increased 
competition could reduce average selling prices and, therefore, profit 
margins. Competitive pressures could result not only in sustained price 
reductions but also in a decline in sales volume, which events would 
materially adversely affect the Company's business, financial condition 
and results of operations. In addition, competitive pressures may make 
it difficult for the Company to maintain or exceed its growth rate.

Although there is a trend toward consolidation in the network 
security and management market, the market is currently highly 
fragmented with products offered by many vendors. The Company's 
principal competitor is the Peter Norton Group of Symantec in the 
network security market and Intel's LanDesk in the network management 
market. The Company's other competitors include Computer 
Associates/Cheyenne Software, IBM, Seagate and Trend Micro, Inc., as 
well as numerous smaller companies and shareware authors that may in the 
future develop into stronger competitors or be consolidated into larger 
competitors. In the encryption portion of the security market, the 
Company's principal competitors are Security Dynamics Technologies, 
Inc., Cylink Corporation, Entrust Technologies and VeriSign, Inc. The 
Company's principal competitors in the help desk market are Remedy 
Corporation and Software Artistry (recently acquired by Tivoli 
Systems/IBM). The Company's principal competitor in the software-based 
network fault and performance management market is HP, with other 
competitors including Azure Technologies Incorporated, Concord 
Communications, DeskTalk Systems, Kaspia Systems, Shomiti Systems, Inc. 
and Wandel & Goltermann, Inc. The Company also faces competition in the 
security market from Cisco, Security Dynamics Technologies, Inc., 
Checkpoint Software and other vendors in the encryption/firewall market. 
In addition, the Company faces competition from large and established 
software companies such as Microsoft, Intel, Novell and HP which offer 
network management products as enhancements to their network operating 
systems. As the network management market develops, the Company may face 
increased competition from these large companies, as well as other 
companies seeking to enter the market. The trend toward enterprise-wide 
network management and security solutions may result in a consolidation 
of the network management and security market around a smaller number of 
vendors who are able to provide the necessary software and support 
capabilities. In addition, to the extent that the Company is successful 
in developing its Net Tools suite of products designed around a 
centralized management and administration console for the Windows NT 
platform, the Company will likely compete with large computer systems 
management companies such as Tivoli Systems (TME) and Computer 
Associates (Unicenter). There can be no assurance that the Company will 
continue to compete effectively against existing and potential 
competitors, many of whom have substantially greater financial, 
technical, marketing and support resources and name recognition than the 
Company. In addition, there can be no assurance that software vendors 
who currently use traditional distribution methods will not in the 
future decide to compete more directly with the Company by utilizing 
electronic software distribution.

The competitive environment for anti-virus software internationally 
is similar to that in North America, although local competitors in 
specific foreign markets often present stronger competition and 
shareware authors control a more significant portion of the European 
market. The international market for network management software has 
developed more slowly than the North American market, although larger 
competitors such as Intel and Symantec have begun to penetrate European 
markets. Asian markets have lagged significantly behind North America 
and Europe in their adoption of networking technology. There can be no 
assurance that the Company will be able to compete successfully in 
international markets.

Need to Develop Enterprise and National Accounts Sales Force and 
Security Products Sales Force; Risks Related to Direct Sales Force. In 
connection with its recent acquisitions and as part of its evolving 
strategy of offering product suites under the Net Tools umbrella, the 
Company has recently reorganized its direct sales force into three 
tiers. The first tier focuses on the sale of the full product suite 
under the Net Tools umbrella to enterprise and national account 
customers. The second tier consists of four separate sales groups 
focused on the sale of the individual product suites (i.e., McAfee Total 
Virus Defense; PGP Total Network Security; Sniffer Total Network 
Visibility; or McAfee Total Service Desk) to the departmental level. The 
third tier consists of four separate outbound corporate telesales forces 
who actively market the Company's individual product suites to customers 
with less than 1,000 nodes. The Company historically has not had a large 
enterprise or national accounts sales force and only recently developed 
a direct sales group focused on these larger accounts. In addition, the 
Company has not historically had a separate sales force focused on the 
sale of its suite of security products (many of which were only recently 
acquired and are currently being engineered into a common suite). To 
succeed in the direct sales channel for the enterprise and national 
accounts market and for the sale of its various product suites, 
(including its security product suite), the Company will be required to 
build a significant direct sales organization and will be required to 
attract and retain qualified personnel, which personnel will require 
continuous training about, and knowledge of, product attributes for the 
Company's suite of products. The need for continuous product training 
results, in part, from new developments and enhancements (including 
those products acquired in the Company's various acquisitions). There 
can be no assurance that the Company will be successful in building the 
necessary sales organization or in attracting, retaining or training 
these individuals. Historically, the Company has sold its products at 
the departmental level. To succeed in the enterprise and national 
accounts market will require, among other things, establishing 
relationships and contacts with senior technology officers at these 
accounts. There can be no assurance that the Company or its sales force 
will be successful in these efforts.

The Company's sales organization structure may result in multiple 
customer contacts by different Company sales representatives 
(particularly in circumstances where the customer has multiple 
facilities and offices), a lack of coordination between the Company's 
various sales organizations and a lack of focus by the individual sales 
representatives on their designated customers or products. The 
occurrence of these events could lead to customer confusion, disputes in 
the sales force and lost revenue opportunities which could have a 
material adverse effect on the Company's business, financial condition 
and results of operations. In addition, while the development of a 
direct sales channel reduces the Company's dependence on resellers and 
distributors, it may lead to conflicts for the same customers and 
further customer confusion, pressure by current and prospective 
customers for price reductions on products and, consequently, in 
reductions in the Company's gross margin and operating profit.

Use of Indirect Sales Channels; Need to Develop Indirect Sales 
Channel for Sniffer and PGP Security Products. The Company markets a 
significant portion of its products to end-users through distributors, 
resellers and VARs. The Company's distributors sell other products that 
are complementary to, or compete with, those of the Company. While the 
Company encourages its distributors to focus on its products through 
market and support programs, there can be no assurance that these 
distributors will not give greater priority to products of other 
suppliers, including competitors.  In addition, to the extent the 
Company is successful in building its professional services 
organization, its ability to establish and maintain relationships with 
distributors, resellers and VARs who market their services along with 
third party products may be adversely impacted.

The Company does not have an extensive indirect sales channel for its 
Network Sniffer products or its PGP and TIS security products. To 
succeed in the indirect sales channel, the Company will be required to 
build a more extensive network of distributors, resellers and VARs who 
will support and market these products. These indirect channel 
participants will require significant training about, and knowledge of, 
product attributes for these products and the related product suites. 
There can be no assurance that the Company can successfully establish 
such an indirect channel on a timely basis or at all or that such a 
channel, once established, can be maintained.

The Company's agreements with its distributors provide for a right of 
return. This right of return may be triggered by a number of events, 
including returns to distributors by end users, inaccurate estimates of 
end user demand by distributors, increased purchases by distributors in 
response to sales incentives or transitions to new products or versions 
of products. As a result of this right of return, revenue recognized by 
the Company upon sales to distributors is subject to a reserve for 
returns. Returns could exceed reserves as a result of distributors 
holding excessive Company product inventory. There can be no assurance 
that current or future reserves established by the Company will be 
adequate.

No customer accounted for more than 10% of net revenue during the 
years ended December 31, 1997, 1996 and 1995.  In the quarter ended June 
30, 1998, Ingram Micro Devices accounted for 16% of net revenue.  No 
other customers accounted for more than 10% of net revenue during the 
quarter ended June 30, 1998. 

Need to Expand and Develop An Effective Professional Services 
Organization; Risks Related to Third-Party Professional Services. As 
computer networks become more complex and as the Company's products 
become more complex and are more broadly targeted at the enterprise and 
at mission-critical applications, customers will increasingly require 
greater professional assistance in the design, installation, 
configuration, implementation and support of their networks and acquired 
products. To date, the Company has relied on its limited professional 
services capabilities and increasingly on outside professional service 
providers (including its distributors, resellers and system 
integrators). There can be no assurance that third party service 
providers can or will continue to be willing to provide adequate levels 
(both in terms of time and quality) of professional services. Moreover, 
reliance on these third parties reduces the Company's control over the 
provision of support services for its products and places a greater 
burden on these third parties, which, in turn, could delay the Company's 
recognition of product revenue, could harm the Company's relationships 
or reputation with such third parties or the end users of its products 
and could result in decreased future sales of, or prices for, its 
products.

To more effectively service its customer's evolving needs (including 
the need for product support), the Company intends to significantly 
expand and develop its worldwide professional service organization. 
There can be no assurance that the Company will be successful in its 
efforts to expand and develop an effective professional services 
organization. This will require that the Company hire and train 
additional service professional who must be continually trained and 
educated to ensure that they possess sufficient technical skills and 
product knowledge. In particular, the market for qualified professionals 
is intensely competitive, making hiring and retention difficult. The 
Company expects significant competition in this market from existing 
providers of professional services and future entrants. The Company must 
also properly price its services to attract customers, while maintaining 
sufficient margins for its services. The Company expects that it will 
have lower profit margins on its service revenues. The failure to 
develop an effective professional services organization could have a 
material adverse effect on the Company's business, financial condition 
and results of operations.

Reliance on Microsoft Technology. Although the Company intends to 
support other operating systems, the Company's mission is to be the 
leading supplier of network security and management products for Windows 
NT/Intel based networks. Sales of the Company's products would be 
materially and adversely affected by market developments which are 
adverse to the Windows operating environments, including the failure of 
users and application developers to accept Windows NT. In addition, the 
Company's ability to develop products using the Windows operating 
environments is substantially dependent on its ability to gain timely 
access to, and to develop expertise in, current and future developments 
by Microsoft, of which there can be no assurance.

Risks Associated with Failure to Manage Growth. The Company's growth 
internally and through its numerous acquisitions has placed, and any 
further expansion would continue to place, a significant strain on its 
limited personnel, management and other resources. In the future, the 
Company's ability to manage any growth, particularly with the 
anticipated expansion of the Company's international business, growth in 
indirect channel business and increased focus on the enterprise and 
mission critical applications, will require it to attract, train, 
motivate and manage new employees successfully, to effectively integrate 
new employees into its operations, provide adequate levels of product 
support and to continue to improve its operational, financial, 
management and information systems and controls. The failure to 
effectively manage any further growth could have a material adverse 
effect on the Company's business, financial condition and results of 
operations.

Proprietary Technology and Rights; Litigation. The Company's success 
is heavily dependent upon proprietary software technology. The Company 
relies on a combination of contractual rights, trademarks, trade secrets 
and copyrights to establish and protect proprietary rights in its 
software. There can be no assurance these protections will be adequate 
or that competitors will not independently develop technologies or 
products that are substantially equivalent or superior to the Company's 
products.

Network Associates has changed its legal name to "Networks 
Associates, Inc." and has begun conducting business as "Network 
Associates." Two companies, (Network Associates, Inc. in Kansas ("NAI-
Kansas"); and Network Associates, Inc. in Oregon ("NAI-Oregon")) and 
Ronald L. Meyers ("Meyers"), a California resident doing business as The 
Network Associates, have made unresolved claims (including various 
trademark claims) or demands with respect to Network Associates' use of 
the name Network Associates. On March 26, 1998, Network Associates 
commenced a declaratory judgement action in the United States District 
Court, Northern District of California against all three of the above-
cited claimants. Network Associates seeks a declaration that its use of 
the NETWORK ASSOCIATES title does not violate the federal, state or 
common law rights of any of the defendants. Defendants NAI-Oregon and 
NAI-Kansas have since been granted extensions of time in which to 
respond to the Complaint; defendant Meyers has not yet been served. NAI 
Kansas has moved to dismiss the claims against it for lack of personal 
jurisdiction.

The Company does not typically obtain signed license agreements from 
its corporate, government and institutional customers who license 
products directly from it. The Company includes an electronic version of 
a "shrink-wrap" license in all of its electronically distributed 
software and a printed license in the box for its products distributed 
through traditional distribution channels in order to protect its 
copyrights and trade secrets in those products. Since none of these 
licenses are signed by the licensee, many authorities believe that such 
licenses may not be enforceable under the laws of many states and 
foreign jurisdictions. In addition, the laws of some foreign countries 
either do not protect proprietary rights or offer only limited 
protection for those rights. There can be no assurance that the steps 
taken by the Company to protect its proprietary software technology will 
be adequate to deter misappropriation of this technology. For example, 
the Company is aware that a substantial number of users of its anti-
virus products have not paid any registration or license fees to the 
Company. Changing legal interpretations of liability for unauthorized 
use of the Company's software, or lessened sensitivity by corporate, 
government or institutional users to avoiding copyright infringement, 
could have a material adverse effect on the Company's business, 
financial condition and results of operations.

The Company's principal assets are its intellectual property, and the 
Company competes in an increasingly competitive market. There has been 
substantial litigation regarding intellectual property rights of 
technology companies. The Company has in the past been, and currently 
is, subject to litigation related to its intellectual property. There 
can be no assurance that there will be no developments arising out of 
such pending litigation or any other litigation to which the Company is 
or may become party which could have a material adverse effect on the 
Company's business, financial condition and results of operation. See 
Note 6 to the Notes to the Condensed Consolidated Financial Statements.

In addition, as the Company may acquire a portion of software 
included in its products from third parties, its exposure to 
infringement actions may increase because it must rely upon such third 
parties as to the origin and ownership of any software being acquired. 
Similarly, exposure to infringement claims exists and will increase to 
the extent that the Company employs or hires additional software 
engineers previously employed by competitors, notwithstanding measures 
taken by them to prevent usage by such software engineers of 
intellectual property used or developed by them while employed by a 
competitor. In the future, litigation may be necessary to enforce and 
protect trade secrets and other intellectual property rights owned by 
the Company. The Company may also be subject to litigation to defend it 
against claimed infringement of the rights of others or to determine the 
scope and validity of the proprietary rights of others. Any such 
litigation could be costly and cause diversion of management's 
attention, either of which could have a material adverse effect on the 
Company's business, financial condition and results of operations. 
Adverse determinations in such litigation could result in the loss of 
the Company's proprietary rights, subject the Company to significant 
liabilities, require the Company to seek licenses from third parties or 
prevent the Company from manufacturing or selling its products, any one 
of which could have a material adverse effect on the Company's business, 
financial condition and results of operations. Furthermore, there can be 
no assurance that any necessary licenses will be available on reasonable 
terms, or at all.

Risks Related to International Revenue and Activities. In 1997, 1996 
and 1995, net revenue from international licenses represented 
approximately 28%, 24% and 25%, respectively, of the Company's net 
revenue. In the quarter ended June 30, 1998, net revenue from 
international licenses represented approximately 31% of the Company's 
net revenue. Historically, the Company has relied primarily upon 
independent agents and distributors to market its products 
internationally. The Company expects that international revenues will 
continue to account for a significant percentage of net revenue, with 
that percentage increasing as  a result of the recent Dr Solomon's 
acquisition. The Company also expects that a significant portion of such 
international revenue will be denominated in local currencies. To reduce 
the impact of foreign currency fluctuations, the Company has engaged in 
various financial risk management activities. However, there can be no 
assurance that the Company's future results of operations will not be 
adversely affected by such fluctuations or by costs associated with 
financial risk management strategies. Other risks inherent in 
international revenue generally include the impact of longer payment 
cycles, greater difficulty in accounts receivable collection, unexpected 
changes in regulatory requirements, seasonality due to the slowdown in 
European business activity during the third quarter, tariffs and other 
trade barriers, uncertainties relative to regional economic 
circumstances (such as the current economic turbulence in Asia), 
political instability in emerging markets and difficulties in staffing 
and managing foreign operations. There can be no assurance that these 
factors will not have a material adverse effect on the Company's future 
international license revenue. Further, in countries with a high 
incidence of software piracy, the Company may experience a higher rate 
of piracy of its products. There are a number of additional risks 
related to the export of the Company's encryption products. See "- Risks 
Relating to Cryptography Technology."

In addition, a portion of the Company's international revenue is 
expected to continue to be generated through independent agents. Since 
these agents will not be employees of the Company and will not be 
required to offer the Company's products exclusively, there can be no 
assurance that they will continue to market the Company's products. 
Also, the Company is likely to have limited control over its agents, 
limited access to the names of the customers to whom the agents sell its 
products and limited knowledge of the information provided by, or 
representations made by, these agents to its customers.

Risk of Sabotage. Given the Company's high profile in the security 
software market, the Company has been a target of computer "hackers" who 
have, among other things, created viruses to sabotage its products or 
otherwise attack the Company's products. While to date these efforts 
have been discovered quickly and their adverse impact has been limited, 
there can be no assurance that similar viruses or efforts will not be 
created or replicated in the future, that they will not cause damage to 
users' computer systems and that demand for the Company's software 
products will not suffer as a result. In addition, since the Company 
does not control diskette duplication by distributors or its independent 
agents, there can be no assurance that diskettes containing the 
Company's software will not be infected with viruses.

Risk of False Detection of Viruses and of Actual or Perceived 
Security Breaches. The Company's anti-virus software products have in 
the past and may at times in the future falsely detect viruses that do 
not actually exist. Such "false alarms," while typical in the industry, 
may impair the perceived reliability of the Company's products and may 
therefore adversely impact market acceptance of the Company's products. 
In addition, the Company has in the past been subject to litigation 
claiming damages related to a false alarm, and there can be no assurance 
that similar claims will not be made in the future. Similarly, while a 
well-publicized actual or perceived breach of network or computer 
security could trigger a heightened awareness of computer abuse 
(resulting in a potential increase in demand for security products), an 
actual or perceived breach of network or computer security at one of the 
Company's customers, regardless of whether such breach is attributable 
to the Company's products, could adversely affect the market's 
perception of such products.

Risks Relating to Cryptography Technology. Certain of the Company's 
PGP and TIS network security products, technology and associated 
assistance are subject to export restrictions administered by the U.S. 
Department of State and the U.S. Department of Commerce, which permit 
the export of encryption products only with the required level of export 
license. In addition, these U.S. export laws prohibit the export of 
encryption products to a number of countries deemed hostile by the U.S. 
government. U.S. export regulations regarding the export of encryption 
technology require either a transactional export license or the granting 
of Department of Commerce Commodity jurisdiction. As result of this 
regulatory regime, foreign competitors facing less stringent controls on 
their products may be able to compete more effectively than the Company 
in the global market. While the Company has obtained approval from the 
Department of Commerce to export to certain end users, there can be no 
assurance that the U.S. government will approve pending or future export 
license requests. Further, there can be no assurance that the list of 
products and countries for which export approval is required, and the 
regulatory policies with respect thereto, will not be revised from time 
to time. Failure to obtain the required licenses or the costs of 
compliance could have a material adverse effect on the Company's 
international revenues.

Certain of the Company's PGP and TIS network security products are 
dependent on the use of public key cryptography technology, which 
depends in part on the application of certain mathematical principles 
known as "factoring." The security afforded by public key cryptography 
technology is predicated on the assumption that the factoring of the 
composite of large prime numbers is difficult. Should an easy factoring 
method be developed, then the security afforded by encryption products 
utilizing public key cryptography technology would be reduced or 
eliminated. Furthermore, any significant advance in techniques for 
attacking cryptographic systems could also render some or all of the 
Company's existing products and services obsolete or unmarketable. There 
can be no assurance that such developments will not occur. Moreover, 
even if no breakthroughs in factoring or other methods of attacking 
cryptographic systems are made, factoring problems can theoretically be 
solved by computer systems significantly faster and more powerful than 
those presently available. If such improved techniques for attacking 
cryptographic systems are ever developed, it could have a material 
adverse effect on the Company's business, operating results and 
financial condition.

Product Liability. The Company's security and network management 
software products are used to protect and manage computer systems and 
networks that may be critical to organizations and, as a result, the 
sale and support of these products by the Company may entail the risk of 
product liability and related claims. The Company's license agreements 
with its customers typically contain provisions designed to limit the 
Company's exposure to potential product liability claims. It is 
possible, however, that the limitation of liability provisions contained 
in these license agreements may not be effective under the laws of 
certain jurisdictions, particularly in circumstances involving unsigned 
licenses. A product liability claim brought against the Company could 
have a material adverse effect on the Company's business, financial 
condition and results of operations.

Dependence upon Key Personnel. The success of the Company will depend 
to a significant extent upon a number of key technical and management 
employees. While employees are required to sign standard agreements 
concerning confidentiality and ownership of inventions, Company 
employees are generally not otherwise subject to employment agreements 
or to noncompetition covenants. The loss of the services of any key 
employees could have a material adverse effect on the Company's 
business, financial condition and results of operations. The Company 
does not maintain life insurance policies on its key employees. The 
ability of the Company to achieve its revenue and operating performance 
objectives will depend in large part on its ability to attract and 
retain technically qualified and highly skilled sales, consulting, 
technical, marketing and management personnel. Competition for such 
personnel is intense and is expected to remain so for the foreseeable 
future. There can be no assurance the Company will be successful in 
retaining its existing key personnel and in attracting and retaining the 
personnel it requires, and failure of the Company to retain and grow its 
key employee population could adversely affect the Company's business 
and operating results. In April, 1998, Messers. Leslie Denend, David 
Carver and John Stringer resigned from their positions as executive 
officers of the Company.  Mr. Denend will remain a director of the 
Company. Additions of new personnel and departures of existing 
personnel, particularly in key positions, can be disruptive and can 
result in departures of existing personnel, which could have a material 
adverse effect upon the Company's business, operating results and 
financial condition.

Customer Purchase Decisions; Potentially Longer Sales and 
Implementation Cycles for Certain Products Suites. The products offered 
by the Company may be considered to be capital purchases by certain 
customers or prospective customers. Capital purchases are often 
considered discretionary and, therefore, are canceled or delayed if the 
customer experiences a downturn in its business or prospects or as a 
result of economic conditions in general. Any such cancellation or delay 
could adversely affect the Company's results of operations. In addition, 
as the Company proceeds with its strategy of selling product suites 
under the Net Tools umbrella (particularly to larger enterprise and 
national accounts), its sales cycle is likely to lengthen. Such sales 
may involve a lengthy education process and a significant technical 
evaluation and commitment of capital and other resources and may be 
subject to the risk of delays associated with customers' internal budget 
and other procedures for approving large capital expenditures, deploying 
new technologies within their networks and testing and accepting new 
technologies that affect key operations. Because of the potentially 
lengthy sales cycle and the potentially large size of such orders, if 
orders forecasted for a specific customer for a particular quarter are 
not realized or revenues are not otherwise recognized in that quarter, 
the Company's operating results for that quarter could be materially 
adversely affected. See "-Variability of Quarterly Operating Results" 
and "Management's Discussion and Analysis of Financial Condition and 
Results of Operations."

Risks of Doing Business with the U.S. Government. As a result of its 
recent acquisition of TIS, the Company expects that, in the near term, a 
meaningful portion of its revenues will result from existing and future 
research and development contracts with agencies of the U.S. government. 
Network Associates believes that the awarding to it of future government 
contracts will in part be dependent upon the continued favorable 
reaction of government agencies to the Company's research, development 
and consulting capabilities. There can be no assurance that Network 
Associates will be able to procure additional government contracts. 
Minimum fee awards for government contracts are usually 3% to 7% of the 
contract costs, but may be as low as 1% of the contracts costs, and the 
contracts are subject to cancellation for the convenience of the 
governmental agencies. Although the Company has been awarded contract 
fees of more than 1% in the past and there have been no terminations of 
its government contracts in the past, there can be no assurance that 
minimum fee awards or cancellations will not occur in the future. 
Reductions or delays in federal funds available for projects the Company 
is performing could also have an adverse impact on its government 
business. Contracts involving the U.S. government are also subject to 
the risks of disallowance of costs upon audit, changes in government 
procurement policies, the necessity to participate in competitive 
bidding and, with respect to contracts involving prime contractors or 
government-designated subcontractors, the inability of such parties to 
perform under their contracts. Any of the foregoing events could have a 
material adverse effect on the Company's financial condition or results 
of operations.

Year 2000 Compliance. Many currently installed computer systems and 
software products are coded to accept only two digit entries in the date 
code field. These date code fields will need to accept four digit 
entries to distinguish 21st century dates from 20th century dates. As a 
result, many companies' software and computer systems may need to be 
upgraded or replaced in order to comply with such "Year 2000" 
requirements. Although the Company believes that its current products 
and systems are Year 2000 compliant, the Company utilizes third-party 
equipment and software that may not be Year 2000 compliant and the 
Company may acquire third-party equipment and software products that may 
not be Year 2000 compliant. Failure of such third-party equipment or 
software to operate properly with regard to the Year 2000 and thereafter 
could require the Company to incur unanticipated expenses to remedy any 
problems, which could have a material adverse effect on the Company's 
business, operating results and financial condition. The business, 
operating results and financial condition of the Company's customers 
could be adversely affected to the extent that they utilize third-party 
software products which are not Year 2000 compliant. Furthermore, the 
purchasing patterns of customers or potential customers may be affected 
by Year 2000 issues as companies expend significant resources to correct 
their current systems for Year 2000 compliance. These expenditures may 
result in reduced funds available to purchase products and services such 
as those offered by the Company, which could have a material adverse 
effect on the Company's business, operating results and financial 
condition.

Supplier Dependence; Third Party Manufacturing. Certain of the 
Company's products contain critical components supplied by a single or a 
limited number of third parties. The Company has been required to 
purchase and inventory certain of the computer platforms around which it 
designs its network fault and performance management products to ensure 
an available supply of the product for its customers. Any significant 
shortage of these platforms or other components or the failure of the 
third party supplier to maintain or enhance these products could lead to 
cancellations of customer orders or delays in placement of orders which 
could materially adversely affect the Company's results of operations. 
If the Company's purchase of such components or platforms exceeds 
demand, the Company could incur losses or other charges in disposing of 
excess inventory, which could also materially adversely affect the 
Company's results of operations.

The Company's manufacturing operations consist primarily of final 
assembly, testing and quality control of materials, components, 
subassemblies and systems for its Sniffer based products. The Company 
intends to outsource these manufacturing operations in 1998. There can 
be no assurance that the Company will be able to qualify and secure on 
commercially acceptable terms satisfactory third party manufacturers on 
a timely basis or at all. In addition, reliance on third party 
manufacturers will involve a number of risks, including the lack of 
direct control over the manufacturing process, the absence or 
unavailability of adequate capacity and reduced control over delivery 
schedules, quality control and costs. In the event that, once initially 
secured, the Company's third party manufacturers are unable or unwilling 
to continue to manufacture the Sniffer based products in required 
volumes, on a cost effective basis, in a timely manner or at all, the 
Company will have to secure additional manufacturing capacity. Even if 
such additional capacity is available at commercially acceptable terms, 
the qualification process could be lengthy and could create delay in 
product shipments.

Possible Price Volatility of Common Stock. The trading price of the 
Company's Common Stock has historically been, and is expected to be, 
subject to wide fluctuations. The market price of the Common Stock may 
be significantly impacted by quarterly variations in financial 
performance, shortfalls in revenue or earnings from levels forecast by 
securities analysts, changes in estimates by such analysts, market 
conditions in the computer software or hardware industries, product 
introductions by the Company or its competitors, announcements of 
extraordinary events such as acquisitions or litigation or general 
economic conditions. Statements or changes in opinions, ratings, or 
earnings estimates made by brokerage firms or industry analysts relating 
to the market in which the Company does business or relating to the 
Company specifically could result in an immediate and adverse effect on 
the market price of the Common Stock. In addition, in recent years the 
stock market has experienced extreme price and volume fluctuations. 
These fluctuations have had a substantial effect on the market prices 
for many high technology and emerging growth companies, often unrelated 
to the operating performance of the specific companies. There can be no 
assurances that the market price of the Common Stock will not decline 
below the levels prevailing at the time of this offering. Securities 
class action lawsuits are often brought against companies following 
periods of volatility in the market price of their securities. Any such 
litigation against the Company could result in substantial costs and a 
diversion of resources and management attention.

Effect of Certain Provisional Anti-Takeover Effects of Certificate of 
Incorporation, Bylaws and Delaware Law. The board of directors of the 
Company has the authority to issue up to 5,000,000 shares of Preferred 
Stock and to determine the price, rights, preferences, privileges and 
restrictions, including voting rights, of those shares without any 
further vote or action by its stockholders. The rights of the holders of 
Company Common Stock will be subject to, and may be adversely affected 
by, the rights of the holders of any Preferred Stock that may be issued 
in the future. The issuance of Preferred Stock, while providing 
desirable flexibility in connection with possible acquisitions and other 
corporate purposes, could have the effect of making it more difficult 
for a third party to acquire a majority of the outstanding voting stock. 
Further, certain provisions of Delaware law and the Company's 
Certificate of Incorporation and Bylaws, such as a classified board, 
could delay or make more difficult a merger, tender offer or proxy 
contest involving the Company. While such provisions are intended to 
enable the Company's Board to maximize stockholder value, they may have 
the effect of discouraging takeovers which could be in the best interest 
of certain stockholders. There is no assurance that such provisions will 
not have an adverse effect on the market value of the Company's Common 
Stock.






















































                         NETWORKS ASSOCIATES, INC.

                         FORM 10-Q, June 30, 1998

PART II: OTHER INFORMATION

Item 1. Legal Proceedings:

Information with respect to this item is incorporated by reference to 
Note 6 of the Notes to the Consolidated Financial Statements included 
herein on page 8 of this Report on Form 10-Q.

Item 2.  Changes in Securities

On June 29, 1998, the Company acquired CSB Consulenza Software di 
Base S.r.l. ("CSB").  In connection therewith, the Company issued an 
aggregate of 9,815 shares of Company Common Stock to the shareholders of 
CSB.  The transaction was exempt from registration requirements of 
Section 5 of the Securities Act pursuant to Section 4(2) thereof and 
Regulation S promulgated thereunder.  The recipients of the securities 
represented their intentions to acquire the securities for investment 
only and not with a view to or for sale in connection with any 
distribution thereof and appropriate legends were affixed to the share 
certificates issued in such transaction.  All recipients had adequate 
access to information regarding the Company.  In addition, the offer and 
sale of such securities by the Company occurred outside of the United 
States.

On May 15, 1998, the Company acquired Secure Networks, Inc. 
("Secure").  In connection therewith, the Company issued an aggregate of  
567,000 shares of Company Common Stock to the shareholders of Secure.  
The transaction was exempt from registration requirements of Section 5 
of the Securities Act pursuant to Section 4(2) thereof and Regulation S 
promulgated thereunder.  The recipients of the securities represented 
their intentions to acquire the securities for investment only and not 
with a view to or for sale in connection with any distribution thereof 
and appropriate legends were affixed to the share certificates issued in 
such transaction.  All recipients had adequate access to information 
regarding the Company.

On March 30, 1998, the Company acquired (subject to right of 
repurchase) a percentage interest in Nordic Lantools AB ("Nordic AB"). 
In connection therewith, the Company issued an aggregate of  3,063 
shares of Company Common Stock to the shareholders of Nordic AB.  The 
transaction was exempt from registration requirements of Section 5 of 
the Securities Act pursuant to Section 4(2) thereof and Regulation S 
promulgated thereunder.  The recipients of the securities represented 
their intentions to acquire the securities for investment only and not 
with a view to or for sale in connection with any distribution thereof 
and appropriate legends were affixed to the share certificates issued in 
such transaction.  All recipients had adequate access to information 
regarding the Company. In addition, the offer and sale of such 
securities by the Company occurred outside of the United States.

On February 27, 1998, the Company acquired Nordic Lantools OY 
("Nordic OY"). In connection therewith, the Company issued an aggregate 
of  27,445 shares of Company Common Stock to the shareholders of Nordic 
OY.  The transaction was exempt from registration requirements of 
Section 5 of the Securities Act pursuant to Section 4(2) thereof and 
Regulation S promulgated thereunder.  The recipients of the securities 
represented their intentions to acquire the securities for investment 
only and not with a view to or for sale in connection with any 
distribution thereof and appropriate legends were affixed to the share 
certificates issued in such transaction.  All recipients had adequate 
access to information regarding the Company. In addition, the offer and 
sale of such securities by the Company occurred outside of the United 
States.

On February 26, 1998, the Company acquired Syscon (Proprietary) 
Limited ("Syscon"). In connection therewith, the Company issued an 
aggregate of  1,230 shares of Company Common Stock to the shareholders 
of Syscon.  The transaction was exempt from registration requirements of 
Section 5 of the Securities Act pursuant to Section 4(2) thereof and 
Regulation S promulgated thereunder.  The recipients of the securities 
represented their intentions to acquire the securities for investment 
only and not with a view to or for sale in connection with any 
distribution thereof and appropriate legends were affixed to the share 
certificates issued in such transaction.  All recipients had adequate 
access to information regarding the Company. In addition, the offer and 
sale of such securities by the Company occurred outside of the United 
States.


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

At the Annual Meeting of Stockholders of the Company on May 29, 1998, the
following matters were acted upon by the stockholders of the Company:

1. The election of William L. Larson as the sole Class III director of the
Company to hold office for a three-year term, until a successor is elected
and qualified:

Shares in Favor            62,488,800
Shares Withheld               687,514

2. The approval of an amendment to the Company's 1997 Stock Incentive Plan,
to increase the number of shares of the Company's Common Stock reserved for
issuance thereunder by 3,000,000 shares (after giving effect to the
Company's recent 3-for-2 Common Stock split):

Shares in Favor            43,524,911
Shares Against             19,527,645
Shares Abstained              123,758
No Vote                             0

3. The approval of an amendment to the Company's 1994 Employee Stock
Purchase Plan (as amended on January 20, 1997), to increase the number of
shares of the Company's Common Stock reserved for issuance thereunder by
1,500,000 shares (after giving effect to the Company's recent 3-for-2
Common Stock split):

Shares in Favor            61,545,112
Shares Against              1,508,856
Shares Abstained              122,346
No Vote                             0

4. The ratification of the appointment of  PriceWaterhouseCoopers L.L.P.
(formerly Coopers & Lybrand L.L.P.) as the independent accountants of the
Company for the fiscal year ending December 31, 1998:

Shares in Favor            63,044,360
Shares Against                 51,759
Shares Abstained               80,195
No Vote                             0

The number of shares of Common Stock outstanding and entitled to vote 
at the Annual Meeting was 71,790,355 and 63,176,314 shares were 
represented in person or by proxy.  Unless otherwise noted above, share 
numbers provided in this Item 4. Do not reflect the effect of the 
Company's recent 3-for-2 Common Stock Split.

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

(a) The Company filed the following reports on Form 8-K: 

In a report on Form 8-K filed with the Commission on June 16, 
1998, the Company reported the agreement as to the terms of a 
proposed acquisition of Dr Solomon's Group PLC, a corporation duly 
organized and existing under the laws of England and Wales.  The 
Company filed an amended Report on Form 8-K on July 1, 1998, which 
included certain exhibits in connection with such proposed 
acquisition.

In a report on Form 8-K filed with the Commission on April 28, 
1998, the Company reported the closing and principal terms of the 
acquisition of Trusted Information Systems, Inc., a Delaware 
Corporation, which acquisition was consummated on April 28, 1998.

In a report on Form 8-K filed with the Commission on April 3, 
1998, the Company reported the closing and the principal terms of 
the acquisition of Magic Solutions International, Inc., a Delaware 
Corporation, which acquisition was consummated on April 1, 1998.

(b) Exhibits. The exhibits listed in the accompanying Exhibit Index 
are filed or incorporated by reference as part of this Report.



<PAGE>









                            NETWORKS ASSOCIATES, INC.

                            FORM 10-Q, June 30, 1998

                                  SIGNATURES

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


                                       NETWORKS ASSOCIATES, INC.


                                       /s/  PRABHAT K. GOYAL   
                                       Name:   Prabhat K. Goyal
                                       Title:  Vice President 
                                               Administration,
                                               Chief Financial Officer 
                                               and Secretary

Date: August 14, 1998


<PAGE>





                            NETWORKS ASSOCIATES, INC.

                             Form 10-Q, June 30, 1998

                                   EXHIBIT INDEX

EXHIBIT NO.                        EXHIBIT TITLE
- ----------- ------------------------------------------------------------
   2.1      Agreement and Plan of Reorganization, dated as of October
            13, 1997, among McAfee Associates, Inc., Mystery Acquisition
            Corp. and Network General Corporation, as amended by the
            First Amendment dated as of October 22, 1997.(1)

   2.2      Combination Agreement dated August 16, 1996 among the
            Registrant, FSA Combination Corp., FSA Corporation and
            Daniel Freedman.(2)

   2.3      Stock Exchange Agreement dated January 13, 1996 among the
            Registrant, FSA Combination Corp., Kabushiki Kaisha Jade and
            the shareholders of Jade.(3)

   2.4      Agreement and Plan of Reorganization dated December 1, 1997
            between the Registrant, Helix Software Company an DNA
            Acquisition Corp.(4)

   2.5      Agreement and Plan of Reorganization dated December 1, 1997
            between the Registrant, PGP and PG Acquisition Corp.(5)

   2.6      Agreement and Plan of Reorganization dated February 22, 1998,
            between the Registrant, TIS and Thor Acquisition Corp.(6)

   2.7      Agreement and Plan of Reorganization by and among the
            Company, Magic Solutions International, Inc., Merlin
            Acquisition Corp. and Igal Lichtman, Amendment Agreement by
            and among the Registrant, Magic Solutions International,
            Inc., Merlin Acquisition Corp., and Igal Lichtman dated
            March 24, 1998. Second Amendment Agreement by and among the
            Registrant, Magic Solutions International, Inc., Merlin
            Acquisition Corp., and Igal Lichtman dated April 1, 1998.(7)

   2.8      Stock Purchase Agreement, dated as of February 26, 1998, by and
            between FSA Combination Corp., and Brenda Joyce Cook.(8)

   2.9      Share Purchase Agreement, dated as of March 30, 1998, among FSA
            Combination Corp., and Irina Karlsson and Jarmo Rouvinen.(8)

  2.10      Stock Purchase Agreement, dated as of May 8, 1998, among FSA
            Combination Corp., and Secure Networks, Inc.(8)

   3.1      Second Restated Certificate of Incorporation of Networks
            Associates, Inc., as amended on December 1, 1997.(6)

   3.2      Restated Bylaws of Networks Associates, Inc.(6)

   3.3      Certificate of Designation of Series A Preferred Stock of
            Networks Associates, Inc.(9)

   4.2      Registration Rights Agreement dated August 30, 1996 between
            the Registrant and Daniel Freedman.(1)

   4.5      Registration Rights Agreement dated December 9, 1997 between
            the Registrant and certain shareholders of PGP.(4)

   4.6      Registration Rights Agreement, dated as of February 13,
            1998, by and between the Registrant and Morgan Stanley & Co.
            Incorporated.(10)

   4.7      Indenture dated as of February 13, 1998 between the
            Registrant and State Street Bank and Trust Company of
            California, N.A., as Trustee.(10)

  4.10      Registration Rights Agreement dated May 8, 1998, by and between the
            Registrant and the stockholders of Secure Networks, Inc.(8)

  4.11      Registration Rights Agreement, dated June 29, 1998, by and between
            the Registrant and certain stockholders of CSB Consulenza Software
            di Base S.r.l. ("CSB").(11)

  4.12      Registration Rights Agreement, dated July 30, 1998, by and between
            the Registrant and certain stockholders of Anyware Seguridad
            Informatica S.A.(11)

  10.1      Standard Business Lease (Net) for Network General's
            principal facility dated June 19, 1991, between Network
            General and Menlo Oaks Partners, L.P.(12)

  10.2      First Amendment to Lease dated June 10, 1992, between
            Network General and Menlo Parks Partners, L.P.(12)

  10.3      Standard Business Lease (Net) for Network General's
            principal facility dated March 11, 1992, between Network
            General and Menlo Oaks Partners L.P.(13)

  10.4      First Amendment to Lease dated June 18, 1992, between
            Network General and Menlo Oaks Partners, L.P.(12)

  10.5      Lease dated March 31, 1992, between Network General and
            Equitable Life Assurance Society of the United States.(12)

  10.6      Second Amendment to Lease dated February 1, 1995, between
            Network General and Menlo Oaks Partners, L.P.(13)

  10.7      Third amendment to Lease dated February 1, 1995 between
            Network General and Menlo Oaks Partners L.P.(13)

  10.8      Fourth Amendment to Lease dated May 31, 1995, between
            Network General and Menlo Oaks Partners, L.P.(14)

  10.9      Fifth Amendment to Lease dated June 13, 1995, between
            Network General and Menlo Oaks Partners, L.P.(14)

  10.10     Lease dated July 3, 1996 between Network General and
            Campbell Avenue Associates.(15)

  10.11     Sixth Amendment to Lease dated November 29, 1996, between
            Network General and Menlo Oaks Partners, L.P.(15)

  10.12     Sublease Agreement for facility at 2805 Bowers Avenue, Santa
            Clara, California, dated as of February 20, 1997, by and
            between McAfee Associates, Inc. and National Semiconductor
            Corporation.(16)

  10.13     Lease Agreement dated November 17, 1997 for facility at 3965
            Freedom Circle, Santa Clara, California by and between
            Informix Corporation and McAfee Associates, Inc.(4)

  10.14     Consent to Assignment Agreement dated December 19, 1997 by
            and among Birk S. McCandless, LLC, Guaranty Federal Bank,
            F.S.B., Informix Corporation and Networks Associates,
            Inc.(4)

  10.15     Subordination, Nondisturbance and Attornment Agreement dated
            December 18, 1997, between Guaranty Federal Bank, F.S.B.,
            Networks Associates, Inc. and Birk S. McCandless, LLC.(4)

  10.16     Lease dated November 22, 1996 by and between Birk S.
            McCandless, LLC and Informix Corporation for facility at
            3965 Freedom Circle, Santa Clara, California.(4)

  10.17     Quota Purchase Assignment Agreement, dated as of April 14, 1997 by
            and among McAfee Associates, Inc. and McAfee Do Brasil Ltda.,
            Compusul-Consultoria E Comericio De Informatica Ltda., and the
            stockholders of Compusul-Consultoria E Comericio De Informatica
            Ltda.(17)

  10.18*    1997 Stock Incentive Plan.(17)

  10.19*    Stock Option Plan for Outside Directors.(18)

  10.20*    Change in control agreement between the Company and Dennis
            Cline dated April 14, 1995.(17)

  10.21*    Change in control agreement between the Company and Peter
            Watkins dated May 1, 1995.(17)

  10.22*    Change in control agreement between the Company and William
            S. Larson dated April 14, 1995.(17)

  10.23*    Change in control agreement between the Company and Prabhat
            K. Goyal.(19)

  10.27*    Change in control agreement between the Company and Zach
            Nelson, dated May 12, 1998.(20)

  27.1      Financial Data Sheet

- ----------------

(1)  Incorporated by reference from the Registrant's Registration
     Statement on Form S-4 filed with the Commission on October 31, 1997.

(2)  Incorporated by reference from the Registrant's Current Report on
     Form 8-K filed with the Commission on September 24, 1996.

(3)  Incorporated by reference from the Registrants Current Report on
     Form 8-K filed with the Commission on March 14, 1997.

(4)  Incorporated by reference from the Registrant's Registration
     Statement on Form S-3, filed with the Commission on February 12, 1998.

(5)  Incorporated by reference to the Report on Form 8-K of the Registrant
     as filed with the Commission on December 11, 1997.

(6)  Incorporated by reference to the Report on Form S-4 of the
     Registrant as filed with the Commission on March 25, 1998.

(7)  Incorporated by reference to Exhibits 2.1, 2.2 and 2.3 of the Report
     on Form 8-K of the Registrant as filed with the Commission on April
     2, 1998.

(8)  Incorporated by reference from the Registrant's Registration
     Statement on Form S-3 filed with the Commission on April 2, 1998.

(9) Incorporated by reference from the Registrant's Report on Form 10-Q
     for the quarter ended September 30, 1996, filed with the Commission
     on November 4, 1997.

(10) Incorporated by reference from the Registrant's Registration
     Statement on Form S-3 filed with the Commission on May 6, 1998.

(11)  Incorporated by reference from the Registrant's Registration
     Statement on Form S-3 filed with the Commission on August 5, 1998.

(12) Incorporated by reference from the Network General Corporation's
     Report on Form 10-K for the year ended March 31, 1992.  Network
     General's filings with the Commission were made under File Number
     0-17431.

(13) Incorporated by reference from the Network General Corporation's
     Report on Form 10-Q for the quarter ended December 31, 1994. 
     Network General's filings with the Commission were made under File
     Number 0-17431.

(14) Incorporated by reference from the Network General Corp.oration's
     Report on Form 10-Q for the quarter ended June 30, 1995.  Network
     General's filings with the Commission were made under File Number
     0-17431.

(15) Incorporated by reference from the Network General Corporation's
     Report on Form 10-Q for the quarter ended June 30, 1996.  Network
     General's filings with the Commission were made under File Number
     0-17431.

(16) Incorporated by reference from the Registrant's Report on Form 10-Q
     for the quarter ended June 30, 1997, filed with the Commission on
     August 14, 1997.

(17) Incorporated by reference from the Registrant's Registration
     Statement on Form S-4 filed with the Commission on July 31, 1995.

(18) Incorporated by reference from the Registrant's Registration
     Statement on Form S-8 filed with the Commission on December 2, 1997.

(19) Incorporated by reference from the Registrant's Report on Form 10-Q
     for the quarter ended June 30, 1996, filed with the Commission on
     August 13, 1996.

(20) Incorporated by reference from the Registrant's Report on Form 10-Q
     for the quarter ended March 31, 1998, filed with the Commission on
     May 15, 1998.


 *  Management contracts or compensatory plans or arrangements covering
    executive officers or directors of Networks Associates, Inc.


<PAGE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>       THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
               FROM THE ACCOMPANYING CONDENSED CONSOLIDATED FINANCIAL
               STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
               SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                 <C>
<PERIOD-TYPE>                       6-MOS
<FISCAL-YEAR-END>                   DEC-31-1998
<PERIOD-START>                      JAN-01-1998
<PERIOD-END>                        JUN-30-1998
<CASH>                                101,634
<SECURITIES>                          451,794
<RECEIVABLES>                         168,924
<ALLOWANCES>                            6,086
<INVENTORY>                                 0
<CURRENT-ASSETS>                      780,666
<PP&E>                                 49,238
<DEPRECIATION>                              0
<TOTAL-ASSETS>                      1,083,941
<CURRENT-LIABILITIES>                 252,410
<BONDS>                                     0
                       0
                                 0
<COMMON>                                1,158
<OTHER-SE>                            427,096
<TOTAL-LIABILITY-AND-EQUITY>        1,083,941
<SALES>                               408,785
<TOTAL-REVENUES>                      408,785
<CGS>                                  75,763
<TOTAL-COSTS>                          75,763
<OTHER-EXPENSES>                      357,692
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                          0
<INCOME-PRETAX>                       (16,288)
<INCOME-TAX>                           49,034
<INCOME-CONTINUING>                   (65,322)
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                          (65,322)
<EPS-PRIMARY>                          ($0.57)                       <F1>
<EPS-DILUTED>                          ($0.57)
<FN>
<F1>For Purposes of this Exhibit, Primary means Basic.
</FN>
         

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission