NETWORKS ASSOCIATES INC/
10-Q, 1998-11-13
PREPACKAGED SOFTWARE
Previous: MEDIX RESOURCES INC, 8-K, 1998-11-13
Next: UROPLASTY INC, 10QSB, 1998-11-13



                                  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 September 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  [ ]

    135,090,442 shares of the registrant's common stock, $0.01 par value, were
outstanding as of October 31, 1998.

================================================================================
<PAGE>    1


                           NETWORKS ASSOCIATES, INC.

                           FORM 10-Q, SEPTEMBER 30, 1998

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

                                    CONTENTS

                                   ITEM NUMBER
                                    --------



                  PART I: FINANCIAL INFORMATION
ITEM 1.  Financial Statements
            Condensed Consolidated Balance Sheets:
               September 30, 1998 and December 31, 1997................
            Condensed Consolidated Statements of Operations:
               Three and nine months ended September 30, 1998 and 1997.
            Condensed Consolidated Statements of Cash Flows:
               Nine months ended September 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 5.  Other Information.............................................

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

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













<PAGE>    2
                           NETWORKS ASSOCIATES, INC.
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                     September 30, December 31,
                                                     1998          1997
                                                     -----------   -----------
                                                     (unaudited)   (unaudited)
<S>                                                  <C>           <C>
                     ASSETS
Current assets:
  Cash and cash equivalents.........................   $360,729      $155,391
  Marketable securities.............................    133,098       151,042
  Accounts receivable, net of allowances for
   doubtful accounts and returns of $7,842 and
   $5,107 at September 30, 1998 and December 31, 1997   225,232       163,779
  Prepaid expenses, taxes and other.................     59,324        35,789
                                                     -----------   -----------
        Total current assets........................    778,383       506,001
Marketable securities...............................    146,804       109,184
Fixed assets, net...................................     64,513        46,845
Deferred taxes......................................     93,471        46,262
Intangibles and other assets........................    100,330        45,128
                                                     -----------   -----------
        Total assets................................ $1,183,501      $753,420
                                                     ===========   ===========
                    LIABILITIES
Current liabilities:
  Accounts payable..................................     34,333        24,920
  Accrued liabilities...............................    184,876       164,377
  Deferred taxes....................................     41,704           --
  Deferred revenue..................................    125,794       108,718
  Long-term debt, current portion...................      3,540           153
                                                     -----------   -----------
        Total current liabilities...................    390,247       298,168
  Deferred taxes, less current portion..............     20,969         2,117
  Deferred revenue, less current portion............     56,656        18,393
  Long-term debt and other liabilities..............    363,420         2,353
                                                     -----------   -----------
        Total liabilities...........................    831,292       321,031
                                                     -----------   -----------
                  STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value; authorized:
  5,000,000 shares                                         --            --
Common stock, $.01 par value; authorized:
  350,000,000 shares; issued and outstanding:
  134,378,883 shares at September 30, 1998 and
  127,292,918 shares at December 31, 1997...........      1,344         1,273
Additional paid-in capital..........................    450,866       331,800
Retained earnings...................................   (100,001)       99,316
                                                     -----------   -----------
        Total stockholders' equity..................    352,209       432,389
                                                     -----------   -----------
        Total liabilities and stockholders' equity.. $1,183,501      $753,420
                                                     ===========   ===========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
<PAGE>  3
                           NETWORKS ASSOCIATES, INC.

                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                      Three Months Ended     Nine Months Ended
                                           September 30,         September 30,
                                    --------------------- ---------------------
                                    1998       1997       1998       1997
                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Net revenue.......................   $242,444   $182,041   $699,850   $518,468

Operating costs and expenses:
  Cost of net revenue.............     44,556     32,600    132,245     93,174
  Research and development........     33,077     25,920     95,202     72,190
  Marketing and sales.............     66,007     52,076    198,677    149,524
  General and administrative......     16,022     20,201     53,557     57,412
  Amortization of intangibles.....      3,392      1,013      9,932      4,359
  Acquisition and other related
    costs.........................    188,862     23,688    339,772     43,192
                                    ---------- ---------- ---------- ----------
     Total operating costs and
       expenses...................    351,916    155,498    829,385    419,851
                                    ---------- ---------- ---------- ----------
     Income (loss) from
       operations.................   (109,472)    26,543   (129,535)    98,617
Interest and other income and
  expense, net....................      4,099      6,356     13,689     15,769
                                    ---------- ---------- ---------- ----------
     Income (loss) before
       provision for income taxes.   (105,373)    32,899   (115,846)   114,386
Provision for income taxes........     26,710     21,423     77,241     59,460
                                    ---------- ---------- ---------- ----------
     Net income (loss)............  ($132,083)   $11,476  ($193,087)   $54,926
                                    ========== ========== ========== ==========

Net income (loss) per share --
  basic...........................     ($0.99)     $0.09     ($1.47)     $0.44
                                    ========== ========== ========== ==========
Shares used in per share
  calculation -- basic............    133,531    125,339    131,428    124,367
                                    ========== ========== ========== ==========

Net income (loss) per share --
  diluted.........................     ($0.99)     $0.09     ($1.47)     $0.42
                                    ========== ========== ========== ==========
Shares used in per share
  calculation -- diluted..........    133,531    130,675    131,428    130,668
                                    ========== ========== ========== ==========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
<PAGE>    4

                           NETWORKS ASSOCIATES, INC.

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                            Nine Months Ended
                                                                September 30,
                                                         -----------------------
                                                         1998        1997
                                                         ----------- -----------
<S>                                                      <C>         <C>
Cash flows from operating activities:
Net income (loss)........................................ ($193,087)    $54,926
Adjustments to reconcile net income to net cash provided
  from operating activities:
     Acquired in-process research and development........   219,229      43,192
     Depreciation and amortization.......................    35,333      21,704
     Write down of owned property........................     1,177         --
     Interest on convertible notes.......................    11,055         --
     Unrealized gain (loss) on investments...............     2,252      (1,947)
     Deferred taxes......................................    17,023      (3,653)
     Changes in assets and liabilities:                        
       Accounts receivable...............................   (66,541)    (40,390)
       Prepaid expenses, taxes and other.................   (16,167)      8,895
       Accounts payable and accrued liabilities..........     4,817      10,457
       Deferred revenue..................................    52,168      30,370
       Other.............................................      (541)       (197)
                                                         ----------- -----------
          Net cash provided by operating activities......    66,718     123,357
                                                         ----------- -----------
Cash flows from investing activities:
  Purchases of investment securities, net................   (18,437)    (23,576)
  Additions to fixed assets..............................   (42,206)    (33,217)
  Acquisition of CyberMedia. ............................  (120,691)        --
  Acquisition of Magic Solutions.........................  (136,843)        --
  Acquisition of Compusul................................       --       (2,709)
  Acquisition of 3DV Technology, Inc. ...................       --      (20,000)
  Acquisition of Secure Networks, Inc. ..................     8,497         --
  Acquisition of Cinco................ ..................       --      (25,079)
  Other .................................................     2,580        (922)
                                                         ----------- -----------
          Net cash used in investing activities..........  (307,100)   (105,503)
                                                         ----------- -----------
Cash flows from financing activities:
  Effect of exchange rate fluctuations...................    (3,827)     (1,333)
  Issuance of common stock...............................     2,248         --
  Proceeds from borrowing under line of credit...........      --           990
  Repayments of notes payable............................      (186)       (117)
  Sale of convertible debentures.........................   337,624         --
  Stock option exercises.................................    84,244      35,262
  Tax benefit from exercise of nonqualified stock options    25,154      35,128
  Exercise of warrans....................................       463         --
  Repurchase of common stock.............................      --       (39,738)
                                                         ----------- -----------
          Net cash provided by financing activities......   445,720      30,192
                                                         ----------- -----------
Net increase in cash and cash equivalents................   205,338      48,046
Cash and cash equivalents at beginning of period.........   155,391     155,665
                                                         ----------- -----------
Cash and cash equivalents at end of period...............   360,729     203,711
                                                         =========== ===========
</TABLE>
  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.

<PAGE>    5


                           NETWORKS ASSOCIATES, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                     (Unaudited)



1. Basis of Presentation:

On April 28, 1998, and August 13, 1998, the Company completed the 
acquisitions of Trusted Information Systems ("TIS") and Dr. Solomon's 
Group PLC ("Dr Solomon's"), respectively.  Both acquisitions were 
accounted for under the pooling of interests method of accounting.  
Financial data of the Company has been restated to reflect the 
acquisition of TIS as if it had occurred on January 1, 1997 and the 
acquisition of Dr Solomon's as if had occurred on January 1, 1995.

The unaudited 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 nine month periods ended September 30, 1998 are not 
necessarily indicative of the results to be expected for the full year 
or for any future periods. 

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 three 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 Financial 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.

<PAGE>    6

In June 1998, the Financial Accounting Standards Board issued 
Statement of Financial 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     Nine Months Ended
                                           September 30,         September 30,
                                    --------------------- ---------------------
                                    1998       1997       1998       1997
                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Numerator -- basic
Net income (loss).................  ($132,083)   $11,476  ($193,087)   $54,926
                                    ========== ========== ========== ==========

Numerator -- diluted
Net income (loss).................  ($132,083)   $11,476  ($193,087)   $54,926
Interest on convertible
  debentures, net of tax..........        --         --         --         --
                                    ---------- ---------- ---------- ----------
Net income (loss) available
  to common stockholders..........  ($132,083)   $11,476  ($193,087)   $54,926
                                    ========== ========== ========== ==========

Denominator -- basic
Basic weighted average common
  shares outstanding..............    133,531    125,339    131,428    124,367
                                    ========== ========== ========== ==========
Denominator -- diluted
Basic weighted average common
  shares outstanding..............    133,531    125,339    131,428    124,367
Effect of dilutive securities:
Common stock options..............        --       5,336        --       6,301
                                    ---------- ---------- ---------- ----------
Diluted weighted average shares...    133,531    130,675    131,428    130,668
                                    ========== ========== ========== ==========

Net income (loss) per share --
  basic...........................     ($0.99)     $0.09     ($1.47)     $0.44
                                    ========== ========== ========== ==========
Net income (loss) per share --
  diluted.........................     ($0.99)     $0.09     ($1.47)     $0.42
                                    ========== ========== ========== ==========
</TABLE>


4. Acquisitions

CyberMedia, Inc.

On September 9, 1998, the Company obtained control of CyberMedia, 
Inc. ("CyberMedia"), a provider of desktop utility software solutions, 
when CyberMedia's stockholder's tendered approximately 97% of the 
outstanding shares to the Company for $9.50 per share in cash. On 
September 10, 1998, a subsidiary of the Company  merged into CyberMedia 
in a transaction in which CyberMedia shares not tendered were converted 
into the right to receive the same per share cash price paid in the 
tender offer. Total cash paid to stockholders was $131.0 million. The 
transaction was accounted for as a purchase transaction.  The total 
purchase price including transaction costs and assumed net liabilities 
was approximately $160.9 million.  Of this amount, $122.2 million was 
allocated to in-process research and development.  In addition, $12.2 
million was allocated to existing technology and other intangibles and 
$26.5 million to goodwill, to be amortized over 3 and 7 years, 
respectively.  To determine the value of the in-process research and 
development, the Company considered, among other factors, the stage of 
development of each project at the time of acquisition, the time and 
cost needed to complete each project, expected income from the projects, 
and the projected incremental cash flows from the projects when 
completed and any associated risks.  Associated risks include the 
inherent difficulties and uncertainties in completing a project and 
thereby achieving technological feasibility and risks related to the 
impact of potential changes in future target markets.  This analysis 
resulted in $122.2 million being assigned to in-process research and 
development projects which had not yet reached technological feasibility 
and did not have alternative future use.  Pro forma results of 
operations have not been presented as CyberMedia's historical operations 
are not material.

<PAGE>    7

Dr Solomon's Group PLC

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 was accounted for as a pooling of interests and 
therefore all prior period financial statements have been restated to 
include the results of Dr Solomon's for all periods presented.  
Financial statements for the years ended December 31, 1997, 1996 and 
1995, reflect 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.  
Restated financial statements for the nine months ended September 30, 
1998  reflect the statements of operations of the Company for the nine 
months ended September 30, 1998 and the statements of operations of Dr 
Solomon's for the six months ended May 31, 1998 and the three months 
ended September 30, 1998.  Revenue and net loss of Dr Solomon's for the 
month ended June 30, 1998 were $7.3 million and $3.8 million, 
respectively.  The results of operations for the nine months ended 
September 30, 1997 reflect the results of operations of the Company for 
the nine months ended September 30, 1997 and the results of operations 
of Dr Solomon's for the nine months ended August 30, 1997.

Separate and combined results of operations for the periods prior to 
the merger are as follows (in thousands, except per share data):

<TABLE>
<CAPTION>


                                                                Six Months Ended
                                    Year Ended December 31,             June 30,
                              -------------------------------  -------------------
                                 1997      1996       1995       1998      1997
                              ---------- --------- ----------  --------- ---------
<S>                           <C>        <C>       <C>         <C>       <C>
Revenues:
  Networks Associates......... $647,859  $421,794   $278,910   $408,786  $301,260
  Dr Solomon's................   79,370    44,275     23,335     48,620    35,167
                              ---------- --------- ----------  --------- ---------
  Combined.................... $727,229  $466,069   $302,245   $457,406  $336,427
                              ========== ========= ==========  ========= =========

Net income (loss):
  Networks Associates......... ($36,919)  $64,110    $42,341   ($65,321)  $39,772
  Dr Solomon's................        4   (56,736)       862      4,317     3,678
                              ---------- --------- ----------  --------- ---------
  Combined.................... ($36,915)   $7,374    $43,203   ($61,004)  $43,450
                              ========== ========= ==========  ========= =========

Net income (loss) per share --
  diluted:
  Networks Associates.........   ($0.34)    $0.59      $0.41     ($0.57)    $0.34
                              ========== ========= ==========  ========= =========
  Dr Solomon's................    $0.00    ($6.34)     $0.10      $0.28     $0.24
                              ========== ========= ==========  ========= =========
  Combined....................   ($0.30)    $0.06      $0.39     ($0.47)    $0.33
                              ========== ========= ==========  ========= =========
</TABLE>
Other Acquisitions

On August 31, 1998, the Company acquired QA Information Security 
Holding AB ("QA").  The consideration payable in the acquisition was 
305,557 shares of the Company's Common Stock in a transaction accounted 
for as a pooling of interests. QA, based in Sweden, is a distributor of 
network security products.  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, based in Madrid, Spain, is a developer and 
distributor of anti-virus software products.  The effect of these 
acquisitions was not material.

<PAGE>    8

In connection with the acquisitions of Dr Solomon's, CyberMedia, TIS, 
Magic Solutions and Secure Networks, Inc. ("Secure"), the Company 
incurred direct transaction costs of approximately $35 million 
consisting of fees for investment bankers, attorneys, accountants, 
financial printing and other related charges.  $20 million of these 
costs were charged to operations in the three months ended September 30, 
1998.  In connection with the acquisitions of Dr Solomon's, CyberMedia, 
QA, TIS, Anyware, Magic Solutions and Secure, the Company incurred 
restructuring charges of approximately $86 million.  Of these charges, 
approximately $39 million related to severance costs for terminated 
employees and $47 million related to closure and elimination of 
duplicate facilities and the write-off of impaired long-lived assets.  
Of these costs, $21 million and $27 million, respectively, were charged 
to operations in the three months ended September 30, 1998.  In 
addition, $122 million and $97 million were expensed as acquired in-
process technology in connection with the acquisitions of CyberMedia in 
the three months ended September 30, 1998 and Magic Solutions in the 
three months ended June 30, 1998, respectively.  In the nine months 
ended September 30, 1997, the Company wrote off $19.5 million and $23.7 
million of acquired in-process technology in connection with the 
acquisitions of 3DV and Cinco, respectively.

5. Litigation 

In December 1997, the Company changed its legal name to "Networks 
Associates, Inc." and has since been conducting business as "Network 
Associates."  Network Associates, Inc. in Oregon ("NAI-Oregon") and 
Ronald L. Myers ("Myers"), 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 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.  Defendant NAI-Oregon has not yet answered the complaint; 
defendant Myers has not yet been served.  

On April 24, 1997, the Company was served by Symantec Corporation 
("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 CrashGuard 
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 Company employees of a proprietary Symantec customer 
database.  On June 9, 1998, the Court dismissed Symantec's RICO claims 
without prejudice and dismissed Symantec's unfair competition claims 
relating to alleged use of source code with 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 September 
4, 1998, Symantec's time for amending its complaint expired; Symantec 
did not re-file its RICO claims.  On October 8, 1998, the Court granted 
partial summary judgment in the Company's favor dismissing with 
prejudice Symantec's claims for interference with economic and 
contractual relations, Symantec's trade secret claims relating to 
alleged misappropriation of source code and portions of Symantec's 
copyright claims.

In September 1998, the Company acquired CyberMedia.  On October 22, 
the Court consolidated the above case for purposes of trial with an 
action originally brought on February 4, 1998 by CyberMedia against 
Symantec (described below) and the action brought by Symantec against 
the Company on September 4, 1998 (described below).  There is currently 
no trial date set for the consolidated case.  The Court will hold a 
status conference on the matter on November 19, 1998.

On September 4, 1998, Symantec filed suit in United States District 
Court for the Northern District of California, San Jose Division, 
against the Company, alleging copyright infringement, unfair 
competition, and trade secret misappropriation.  Symantec alleges that 
an unidentified Company employee copied and transported to the Company 
certain proprietary Symantec files, including files containing Norton 
Antivirus software.  Symantec also alleges that another unidentified 
Company employee located in Canada copied and transported to the Company 
certain other unidentified files containing Symantec confidential 
information.  Symantec has not yet served the Company in this case.

<PAGE>    9

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 
was 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 were to proceed separately.  Symantec has since settled out 
of the lawsuit.  The Court held a patent claim interpretation hearing on 
September 1, 1998.  The Court has not yet issued a ruling on claim 
interpretation.  At a case management conference held on October 2, 
1998, the Court set a new trial date of November 8, 1999. In addition, 
Trend filed a supplemental complaint on October 5, 1998, adding the 
Gauntlet product to the products accused of infringing Trend's patent.

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, 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 January 
1999.   A trial date has been set for June 1999.

On July 30, 1998, CyberMedia,  the Company and certain of 
CyberMedia's officers and directors were named as defendants in a 
purported class action entitled Schneider v. Patil, et al., No. 16565NC 
(Del. Ch.).  The complaint, in a subsequent amendment, alleges that the 
individual defendants breached their fiduciary duties by failing to 
obtain an adequate price for CyberMedia in the Network 
Associates/CyberMedia transaction.  The complaint also alleged that the 
relevant merger documents failed to disclose material information.  The 
complaint sought injunctive relief.  As of the date of this Form 10-Q, 
it appears plaintiffs will not pursue this action. 

On August 10, 1998, CyberMedia and two of its officers were named as 
defendants in a purported securities class action entitled Daugherty v. 
CyberMedia, Inc. et al., No. BC195733 (Los Angeles Cty. Superior Ct.).  
The complaint alleges that defendants violated California state 
securities laws and common law by artificially deflating the price of 
CyberMedia stock to the detriment of a purported class of investors who 
sold CyberMedia stock between March 13, 1998 and July 28, 1998.  The 
complaint does not specify damages.  Defendants filed a demurrer to the 
complaint on September 25, 1998.  The hearing on the demurrer is 
scheduled for December 8, 1998.  Defendants also have filed a motion to 
stay discovery pending resolution of the demurrer and class 
certification.  The motion to stay discovery is scheduled to be heard on 
December 8, 1998.

On September 14, 1998, CyberMedia and certain of its former officers 
and directors were named as defendants in a consolidated amended 
securities class action complaint filed in the United States District 
Court for the Central District of California.  The consolidated amended 
complaint consolidated the following previously filed cases:  Ong v. 
CyberMedia, Inc., et al., No. 98-1811 CBM (Ex), filed on March 12, 1998, 
St. John v. CyberMedia, Inc., et al., No. 98-2085 MRP (SHx), filed on 
March 24, 1998, Zier v. CyberMedia, Inc., et al., No. 98-2210 CM (MCx), 
filed on March 26, 1998, Liu v. CyberMedia, Inc., et al., No. 98-2617, 
filed on April 8, 1998, Kerr, et al. v. CyberMedia, Inc., et al., No. 
98-3104 RJK (Anx), filed on April 23, 1998, and Barker v. CyberMedia, 
Inc., et al., No. SA CV98-401 AHS (ANx), filed on May 6, 1998.  The 
consolidated amended complaint alleges that the defendants violated 
federal securities laws by artificially inflating the price of 
CyberMedia stock to the detriment of a purported class of investors who 
purchased or otherwise acquired CyberMedia stock between March 31, 1997 
and March 12, 1998.  The consolidated amended complaint does not specify 
damages.  In light of ongoing settlement negotiations, the parties have 
entered into a stipulation extending defendants' time to file a 
responsive pleading to and including November 16, 1998.

CyberMedia and certain of its former officers and directors were 
named as defendants in three securities class action lawsuits filed in 
the Superior Court of Los Angeles County.  Such complaints have been 
ordered consolidated, although a consolidated amended complaint has not 
yet been filed.  The consolidated complaints include: Brown v. 
CyberMedia, Inc., et al., No. B C187898, filed on March 19, 1998, Smith 
v. CyberMedia, Inc., et al. No. B C188527, filed on March 31, 1998, and 
Stockwell v. CyberMedia, Inc., et al., No. B C189020, filed on April 8, 
1998.  The complaints allege that defendants violated California state 
securities laws and common law by artificially inflating the price of 
CyberMedia stock to the detriment of a purported class of investors who 
purchased or otherwise acquired CyberMedia stock between March 31, 1997 
and March 13, 1998.  The complaints do not specify damages.  There is 
currently no schedule for the filing of a consolidated amended 
complaint. 

<PAGE>    10

On February 4, 1998, CyberMedia filed a lawsuit against Symantec in 
United States District Court for the Northern District of California.  
Also named as defendants in the complaint are ZebraSoft, Inc. 
("ZebraSoft") and three individual officers and directors of ZebraSoft.  
The complaint alleges that the defendants violated federal copyright 
laws and misappropriated CyberMedia's trade secrets in developing and 
distributing a computer software program, known as Norton Uninstall 
Deluxe, that is competitive with CyberMedia's UnInstaller program.  The 
complaint seeks money damages and injunctive relief against the 
defendants. 

Although the Company intends to defend itself vigorously against the 
claims asserted against it (and its subsidiary CyberMedia) 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.

6. Subsequent Events

 On October 19, 1998, pursuant to a Preferred Shares Rights Agreement 
between the Company and BankBoston, N.A. as Rights Agent, the Board of 
Directors of the Company announced that it had declared a dividend 
distribution of one preferred share purchase right (a "Right") on each 
outstanding share of the Company's Common Stock.  Each right will 
entitle stockholders to buy one-one thousandth of a share of the 
Company's Series B Participating Preferred Stock at an exercise price of 
$200.00.  The Rights will become exercisable following the tenth day 
after a person or group announces the acquisition of 15% or more of the 
Company's Common Stock or announces commencement of a tender or exchange 
offer, the consummation of which would result in ownership by the person 
or group of 15% or more of the Common Stock of the Company.  The Company 
will be entitled to redeem the Rights at $0.01 per Right at any time on 
or before the tenth day following acquisition by a person or group of 
15% or more of the Company's Common Stock.  The dividend distribution 
was made on November 3, 1998, payable to the stockholders of record on 
November 3, 1998.  The Rights will expire on October 20, 2008.


<PAGE>    11

                             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. The Company has 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              PGP TOTAL NETWORK                   SNIFFER TOTAL NETWORK              MCAFEE TOTAL SERVICE
       DEFENSE (TVD)                   SECURITY (TNS)                      VISIBILITY (TNV)                     DESK (TSD)
- ----------------------------  ---------------------------------  ------------------------------------  ----------------------------
<S>                           <C>                                <C>                                   <C>
- -- Total Virus Defense Suite  - Total Network Security Suite     - Total Network Visibility Suite      - Total Service Desk Suite
- -- GroupShield Security Suite - PGP Enterprise Security Suite    - Sniffer Portable Analysis Suite     - McAfee Help Desk Suite
                              - Gauntlet Active Firewall Suite   - Sniffer Distributed Analysis Suite  - Zero Administration Client
                              - CyberCop Intrusion Protection    - Sniffer Service Desk Suite            Suite
                                 Suite                                                                 - Self Service Desk Suite
                                                                                                       - Support Magic SQL 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.

<PAGE>    12

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 licensing model for its 
products to corporate clients.  The Company also markets as a subset of 
its products to retail customers; McAfee Office combines ten PC 
diagnostic and utility tools into one integrated software package.

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, changes in customer budgets related 
to information technology spending, 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.  More recently, the Company has adopted a strategy of up-
selling existing licenses to higher level product suites.  There can be 
no assurance that the Company will be able to sustain current renewal 
and/or up-selling 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 nine months ended 
September 30, 1998 and 1997:

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 and nine months ended September 30, 1998 and 1997:

<TABLE>
<CAPTION>
                                      Three Months Ended     Nine Months Ended
                                           September 30,         September 30,
                                    --------------------- ---------------------

                                    ---------- ---------- ---------- ----------
<S>                                 <C>        <C>        <C>        <C>
Net revenue.......................      100.0%     100.0%     100.0%     100.0%

Operating costs and expenses:
  Cost of net revenue.............       18.4%      17.9%      18.9%      18.0%
  Research and development........       13.6%      14.2%      13.6%      13.9%
  Marketing and sales.............       27.2%      28.6%      28.4%      28.8%
  General and administrative......        6.7%      11.1%       7.7%      11.2%
  Amortization of intangibles.....        1.4%       0.6%       1.4%       0.8%
  Acquisition and other related
    costs.........................       77.9%      13.0%      48.5%       8.3%
                                    ---------- ---------- ---------- ----------
     Total operating costs and
       expenses...................      145.2%      85.4%     118.5%      81.0%
                                    ---------- ---------- ---------- ----------
     Income (loss) from
       operations.................      -45.2%      14.6%     -18.5%      19.0%
Interest and other income and
  expense, net....................        1.7%       3.5%       1.9%       3.1%
                                    ---------- ---------- ---------- ----------
     Income (loss) before
       provision for income taxes.      -43.5%      18.1%     -16.6%      22.1%
Provision for income taxes........       11.0%      11.8%      11.0%      11.5%
                                    ---------- ---------- ---------- ----------
     Net income (loss)............      -54.5%       6.3%     -27.6%      10.6%
                                    ========== ========== ========== ==========
</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 was $242.4 million in the three months ended 
September 30, 1998, an increase of 33% from $182.0 million in the three 
months ended September 30, 1997.  In the nine months ended September 30, 
1998, net revenue was $699.9 million, an increase of 35% from $518.5 
million in the same period in 1997. The increase in net revenues is due 
to an increase in the breadth of product offerings largely due to the 
expansion of both the Net Tools Secure and Net Tools

<PAGE>    13

Manager product suites, and an increase in brand recognition, resulting 
in 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. Historically, renewals have accounted for a 
significant portion of the Company's net revenue.  More recently, the 
Company has adopted a strategy of up-selling existing licenses to higher 
level product suites.  There can be no assurance that the Company will 
be able to sustain current renewal and/or up-selling rates for its 
products in the future.* Risks related to the Company's change in 
business strategies, including its newly introduced suite pricing model, 
two-year licensing model for the Company's Sniffer products and a 
software only version of the Company's Sniffer products,  as well as up-
selling and cross-selling new product suites to existing TNV and 
VirusScan customers, 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.*   In addition, to the extent 
that companies incur costs related to Y2K issues, they may reassign 
budgets away from capital spending and the Company's products, which 
could have a material adverse impact on the Company's revenue or revenue 
growth in the future.  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 34% of net revenue 
for the three months ended September 30, 1998 and 1997. The percentage 
of international net revenue was 34% and 33%, respectively for the nine 
month periods ended September 30, 1998 and 1997.   The increase in 
international net revenue as a percentage of net revenue between the 
nine month periods ended September 30, 1998 and 1997 was due primarily 
to increased acceptance of the Company's products in international 
markets and the continued investment in international operations, 
including the recent acquisition of Dr Solomon's. The Company expects 
that international revenue will continue to account for a significant 
percentage of net revenue.*  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, 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 revenue. In addition, there can be 
no assurance that the macroeconomic issues currently being experienced 
in Asia will not spread to Europe, the U.S. or Latin America, and/or 
have a material adverse impact on the Company's revenue or revenue 
growth in the future. 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 outside of the United States 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 
was $44.6 million in the three months ended September 30, 1998, an 
increase of 37% from $32.6 million in the three months ended September 
30, 1997. For the nine months ended September 30, 1998, cost of revenue 
was $132.2 million, an increase of 42% from $93.2 million in the same 
period in 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.

<PAGE>    14

The Company continues 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 retail distribution 
(including through the recent CyberMedia acquisition), it will 
experience greater media, manual and packaging costs and 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 were $33.1 
million in the three months ended September 30, 1998, an increase of 28% 
from $25.9 million in the three months ended September 30, 1997. In the 
nine months ended September 30, 1998 research and development expenses 
were $95.2 million, an increase of 32% from $72.2 million in the same 
period in 1997. These increases were primarily a result of the general 
expansion of the Company's product development and technical support 
staff.  As a percentage of net revenue, research and development 
expenses decreased to 13.6% in the three months ended September 30, 1998 
from 14.2% in the three months ended September 30, 1997 and decreased to 
13.6% in the nine months ended September 30, 1998 from 13.9% in the nine 
months ended September 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 
and develop 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 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 were $66.0 million in the three months 
ended September 30, 1998, an increase of 27% from $52.1 million in the 
three months ended September 30, 1997.  In the nine months ended 
September 30, 1998 marketing and sales expenses were $198.7 million, an 
increase of 33% from $149.5 million for the same period in 1997.  This 
increase was primarily the result of an increase in 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 27.2% and 28.6% in the three month periods ended 
September 30, 1998 and 1997 and 28.4% and 28.8% in the nine month 
periods ended September 30, 1998 and 1997. The decrease, period over 
period is due to the consolidation of staffing both domestically and 
internationally, including eliminating duplicate staff arising from the 
acquisition of Dr Solomon's. The Company is continuing to build brand 
identity under its new corporate name, which is expected to contribute 
to a further increase in marketing and sales expenses in absolute 
dollars, and 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 
were $16.0 million in the three months ended September 30, 1998, a 
decrease of 21% from $20.2 million in the three months ended September 
30, 1997.  In the nine months ended September 30, 1998 general and 
administrative costs were $53.6 million, a decrease of 7% from $57.4 
million for the same period in 1997. The decrease is a result of the 
continued consolidation of staffing both domestically and 
internationally, including elimination of duplicate staff arising from 
the acquisition of Dr Solomon's. As a percentage of net revenue, general 
and administrative expenses were 6.7% and 11.1% in the three months 
periods ended September 30, 1998 and 1997 and 7.7% and 11.2% in the nine 
month periods ended September 30, 1998 and 1997. The decrease as a 
percentage of net revenue is also due in part to the significant 
increase in net revenue.  To the extent that the Company makes future 
investments in its worldwide general and administrative infrastructure, 
general and administrative expenses will increase in absolute dollars 
but may fluctuate as a percentage of net revenue.*

<PAGE>    15

Amortization of Intangibles. The Company expensed $3.4 million and 
$1.0 million of amortization related to intangibles in the three months 
ended September 30, 1998 and 1997, respectively and $9.9 million and 
$4.4 million in the nine months ended September 30, 1998 and 1997, 
respectively.  Intangibles consist of purchased goodwill and certain 
technology acquired through acquisitions.  The increases are due to the 
acquisitions of Pretty Good Privacy, Inc. ("PGP"), Magic Solutions, Inc. 
("Magic Solutions") and CyberMedia, as well as the acquisitions of the 
Virex and NetOctopus products by Dr Solomon's.

Acquisition and Other Related Costs.   In connection with the 
acquisitions of Dr Solomon's, CyberMedia, TIS, Magic Solutions and 
Secure, the Company incurred direct transaction costs of approximately 
$35 million consisting of fees for investment bankers, attorneys, 
accountants, financial printing and other related charges.  $20 million 
of these costs were charged to operations in the three months ended 
September 30, 1998.  In connection with the acquisitions of Dr 
Solomon's, CyberMedia, QA, TIS, Anyware, Magic Solutions and Secure 
Networks, Inc. ("Secure"), the Company incurred restructuring charges of 
approximately $86 million.  Of these charges, approximately $39 million 
related to severance costs for terminated employees and $47 million 
related to closure and elimination of duplicate facilities and the 
write-off of impaired long-lived assets. $21million and $27 million, 
respectively, of these costs were charged to operations in the three 
months ended September 30, 1998.  In addition, $122 million and $97 
million were expensed as acquired in-process technology in connection 
with the acquisitions of CyberMedia in the three months ended September 
30, 1998 and Magic Solutions in the three months ended June 30, 1998, 
respectively.  In the nine months ended September 30, 1997, the Company 
wrote off $19.5 million and $23.7 million of acquired in-process 
technology in connection with the acquisitions of 3DV and Cinco, 
respectively.

Interest and Other Income and Expense, Net. Interest and other income 
and expense decreased to $4.1 million in the three months ended 
September 30, 1998 from $6.4 million in the three months ended September 
30, 1997. Interest and other income and expense decreased from $13.7 
million in the nine months ended September 30, 1998 from $15.8 million 
in the nine months ended September 30, 1997.  The decrease from quarter 
to quarter was primarily due to the increase of interest expense to $4.2 
million in the three months ended September 30, 1998 from zero in the 
three months ended September 30, 1997, primarily as a result of the 
Company's Zero Coupon Convertible Subordinated Debentures (the 
"Debentures"), issued in February 1998, partially offset by increased 
interest income from the increased funds invested. 

Provision for Income Taxes. The Company's effective tax rate was 32% 
and 38% for the three month periods ended September 30, 1998 and 1997, 
respectively, and 34% and 38% for the nine month periods ended September 
30, 1998 and 1997, respectively.  The reduction in the effective tax 
rate is the result of the implementation of various domestic and 
international tax strategies.

Liquidity and Capital Resources

At September 30, 1998, the Company had $360.7 million in cash and 
cash equivalents and $279.9 million in marketable securities, for a 
combined total of $640.6 million.

Net cash provided by operating activities was $66.7 million and 
$123.4 million in the nine months ended September 30, 1998 and 1997, 
respectively. Net cash provided by operating activities in the nine 
months ended September 30, 1998, consisted primarily of net income 
before acquisition costs and depreciation and amortization, plus 
increases in deferred revenue, deferred taxes and accounts payable and 
accrued liabilities which were offset primarily by an increase in 
accounts receivable and prepaid and other assets. In the nine months 
ended September 30, 1997, net cash provided by operating activities 
consisted primarily of net income before acquisition costs and 
depreciation and amortization, 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 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 licensing 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.

<PAGE>    16

Net cash used in investing activities was $307.1 million in the nine 
months ended September 30, 1998 consisting primarily of the purchase of 
marketable securities, additions to fixed assets and the acquisition of 
Magic Solutions and CyberMedia.  Net cash used in investing activities 
was $105.5 million in the nine months ended September 30, 1997, 
primarily reflecting the acquisitions of Compusul, 3DV Technology and 
Cinco, purchases of marketable securities and additions to fixed assets.

Net cash provided by financing activities was $445.7 million in the 
nine months ended September 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 $30.2 million in the nine 
months ended September 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" or "Y2K"  requirements. 

The Company has established a corporate-wide program to address the 
Y2K issue.  This program encompasses commercial product, internal 
systems and technology, supplier and business partner and facilities and 
life safety compliance.  The project is comprised of identification of 
risks, assessment of risks, development of remediation or contingency 
plans and implementation and testing.  

Based on the assessments to date, all products currently under 
development and the majority of products released are Y2K compliant. For 
any released products which are not Y2K compliant,  the Company is 
working with its customers to provide migration paths for those 
products.  The Company's internal systems and technology are relatively 
new and as a result the majority are already Y2K compliant. The Company 
is in the process of upgrading systems and technology that are not 
currently Y2K compliant, and expects to have this process completed by 
the third quarter of 1999.  In addition, the Company is working with its 
suppliers and business partners to identify at what stage they are at in 
the process of identifying and addressing the Y2K issue and to assess 
the resulting risks and develop appropriate contingency plans. The 
Company will continue to perform compliance reviews and tests to ensure 
compliance on an ongoing basis.  In connection with the resolution of 
Y2K issues, the Company has not to date incurred material costs and does 
not anticipate that such costs will be material in the future.

<PAGE>    17

Although the Company has established and commenced its program to 
address Y2K issues, the failure of the Company's current or prior 
products to operate properly with regard to the Year 2000 requirements 
could (i) cause the Company to incur unanticipated expenses to remedy 
any problems, (ii) cause a reduction in sales and (iii) expose the 
Company to related litigation by its customers, each of which could have 
a material adverse effect on the Company's business, operating results 
and financial condition.  In addition, the Company and third parties 
with whom it conducts business may utilize equipment or software that 
may not be Y2K compliant.  Failure of the Company's or any such third 
party software to operate properly with regard to the Year 2000 
requirements could cause, among other things, the Company or any such 
third party to incur unanticipated expenses or efforts to remedy any 
problems, which could have a material adverse effect on its or their 
respective business, operation results and financial condition.  
Furthermore, the purchasing patterns of customers or potential customers 
may be affected by Y2K issues as companies expend significant resources 
to evaluate and to correct their equipment or software for Y2K 
compliance and as they simultaneously evaluate the preparedness of the 
third parties with whom they deal.  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 on page 19 for a discussion of certain factors that could affect
future performance.
<PAGE>    18


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, 
changes in customer budgets related to information technology spending, 
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. In addition, there can be no assurance that the 
macroeconomic issues currently being experienced in Asia will not spread 
to Europe, the U.S. or Latin America, and/or have a material adverse 
impact on the Company's revenue or revenue growth in the future. 
Further, to the extent that companies incur costs related to Y2K issues, 
they may reassign budgets away from capital spending and the Company's 
products, which could have a material adverse impact on the Company's 
revenue or revenue growth in the future.

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. Historically, 
renewals have accounted for a significant portion of the Company's net 
revenue.  More recently, the Company has adopted a strategy of up-
selling existing licenses to higher level product suites.  There can be 
no assurance that the Company will be able to sustain current renewal 
and/or up-selling 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 nine months ended September 30, 1998 
and the year ended December 31, 1997, the Company generally experienced 
a trend toward higher order receipt, and therefore a higher percentage 
of revenue shipments, toward the end of the last month of a quarter, 
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.

<PAGE>    19

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 Recent Acquisitions. In addition to risks 
described under "- Risks Associated with Acquisitions Generally," the 
Company faces significant risks associated with its recent acquisitions 
(including the acquisitions of Dr Solomon's, CyberMedia, Secure, TIS, 
Magic Solutions, Network General, 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 CyberMedia 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 Major Accounts Sales Expertise and Security Products Sales 
Expertise; Risks Related to Direct Sales Force" and "- Use of Indirect 
Sales Channels; Need to Develop Indirect Sales Channel for Sniffer and 
TIS 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 and third quarters of 1998, the Company 
incurred additional significant non-recurring charges associated with 
the acquisitions of TIS, Magic Solutions, 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 recently developed a licensing model for those products. 
In addition, in an effort to increase total Sniffer unit sales, the 
Company has developed software only versions of certain of its Sniffer 
products. To the extent that customers do license Sniffer products on a 
two-year 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 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  license 
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.

<PAGE>    20

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 Dr Solomon's anti-virus products, PGP 
encryption products, Network General CyberCop product and TIS firewall 
products) into marketable 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 Major Accounts Sales Expertise and Security Products 
Sales Expertise; Risks Related to Direct Sales Force," "- Use of 
Indirect Sales Channels; Need to Develop Indirect Sales Channel for 
Sniffer and TIS 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 CyberMedia in 
September 1998, Dr Solomon's in August 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 international distributors, including distributors in 
Australia, Brazil, Finland, Japan, South Africa, Sweden 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.

<PAGE>    21

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'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 and 97, Windows NT, NetWare, the 
introduction of Windows 2000 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.

<PAGE>    22

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 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") and Hewlett-Packard Company ("HP"), are larger 
and/or 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, Axent Technologies, Inc. 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., ISS Group, Inc. 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.

<PAGE>    23

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 Major Accounts Sales Expertise and 
Security Products Sales Expertise; 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 major account customers. 
The second tier consists of geographically aligned sales groups focused 
on the sale of the NetTools and 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 outbound corporate telesales forces who actively 
market the Company's individual product suites to customers with less 
2,500 nodes. The Company historically has not had a large enterprise or 
major 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 major 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 major 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 TIS and PGP Security Products. The Company 
markets a significant portion of its products to end-users through 
distributors, resellers, system integrators, OEMs 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, 
systems integrators, OEMs and VARs who market their services along with 
third party products may be adversely impacted.

<PAGE>    24

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, system 
integrators, OEMs 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.  The Company has historically sold a significant portion of 
its anti-virus and other products through distributors indirectly into 
the retail channel.  With the acquisitions of Dr Solomon's, CyberMedia 
and Helix, the amount of products sold into the retail channel has and 
is expected to continue to increase in absolute dollars, although not as 
a percentage of net revenue.  Retailers of the Company's products 
typically have a limited amount of shelf space and promotional 
resources, and there is intense competition for high quality and 
adequate levels of shelf space and promotional support from retailers.  
There can be no assurance that retailers will continue to purchase the 
Company's products or provide the Company's products with adequate 
levels of shelf space and promotional support, the lack of which could 
have a material adverse impact on the Company's business, financial 
condition and results of operations.  The Company recently introduced 
its retail product suites, including McAfee Office, which combines ten 
PC diagnostic and utility tools into one integrated software package.  
There can be no assurance that these suites will gain acceptance in the 
market place and/or that the Company will obtain the anticipated 
revenues.

No customer accounted for more than 10% of net revenue during the 
years ended December 31, 1997, 1996 and 1995.  In the quarter ended 
September 30, 1998, Ingram Micro Devices accounted for 17% of net 
revenue.  No other customers accounted for more than 10% of net revenue 
during the quarter ended September 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.

<PAGE>    25

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.

Given the Company's current size and growth rate, the Company will 
need to make investments in its general and administrative 
infrastructure to maintain adequate controls and systems and meet 
worldwide statutory reporting requirements.  Failure to make sufficient 
investment in the general and administrative infrastructure 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.

In December 1997, the Company changed its legal name to "Networks 
Associates, Inc." and has since been conducting business as "Network 
Associates."  Network Associates, Inc. in Oregon ("NAI-Oregon") and 
Ronald L. Myers ("Myers"), 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 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.  Defendant NAI-Oregon has not yet answered the complaint; 
defendant Myers has not yet been served.

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 5 to the Notes to the Condensed Consolidated Financial Statements.

<PAGE>    26

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, international net revenue represented 33%, 31% and 31%, 
respectively, of the Company's net revenue. In the quarter ended 
September 30, 1998, international net revenue represented approximately 
34% 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, 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. In addition, 
there can be no assurance that the macroeconomic issues currently being 
experienced in Asia will not spread to Europe, the U.S. or Latin 
America, and/or have a material adverse impact on the Company's revenue 
or revenue growth in the future. 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.

<PAGE>    27

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 a 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.  See "- Risks Associated with the Export or 
Import of Technology."

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.

Risks Associated with the Export or Import of Technology.  The 
Company is a developer and distributor of technologies subject the 
export or import rules and regulations of the United States government 
and other foreign jurisdictions.  Given the continuous development of 
new technologies and products, and the evolving worldwide rules and 
regulations regarding the export or import of high-technology software 
products, the Company is subject to continued scrutiny and review of the 
development and distribution of its products. There can be no assurance 
that the Company will continually be in compliance with the evolving and 
complex United States and foreign governments import or export laws, and 
such failure of compliance could result in a material adverse effect on 
the Company's business, financial condition and results of operations.  
See "- Risks Relating to Cryptography Technology."

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. 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.

<PAGE>    28

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, there can be no assurance that minimum 
fee awards 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, de-funding of government contracts 
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" or "Y2K"  
requirements. 

The Company has established a corporate-wide program to address the 
Y2K issue.  This program encompasses commercial product, internal 
systems and technology, supplier and business partner and facilities and 
life safety compliance.  The project is comprised of identification of 
risks, assessment of risks, development of remediation or contingency 
plans and implementation and testing.  

Based on the assessments to date, all products currently under 
development and the majority of products released are Y2K compliant. For 
any released products which are not Y2K compliant,  the Company is 
working with its customers to provide migration paths for those 
products.  The Company's internal systems and technology are relatively 
new and as a result the majority are already Y2K compliant. The Company 
is in the process of upgrading systems and technology that are not 
currently Y2K compliant, and expects to have this process completed by 
the third quarter of 1999.  In addition, the Company is working with its 
suppliers and business partners to identify at what stage they are at in 
the process of identifying and addressing the Y2K issue and to assess 
the resulting risks and develop appropriate contingency plans. The 
Company will continue to perform compliance reviews and tests to ensure 
compliance on an ongoing basis. The Company will continue to perform 
compliance reviews and tests to ensure compliance on an ongoing basis.  
In connection with the resolution of Y2K issues, the Company has not to 
date incurred material costs and does not anticipate that such costs 
will be material in the future.

<PAGE>    29

Although the Company has established and commenced its program to 
address Y2K issues, the failure of the Company's current or prior 
products to operate properly with regard to the Year 2000 requirements 
could (i) cause the Company to incur unanticipated expenses to remedy 
any problems, (ii) cause a reduction in sales and (iii) expose the 
Company to related litigation by its customers, each of which could have 
a material adverse effect on the Company's business, operating results 
and financial condition.  In addition, the Company and third parties 
with whom it conducts business may utilize equipment or software that 
may not be Y2K compliant.  Failure of the Company's or any such third 
party software to operate properly with regard to the Year 2000 
requirements could cause, among other things, the Company or any such 
third party to incur unanticipated expenses or efforts to remedy any 
problems, which could have a material adverse effect on its or their 
respective business, operation results and financial condition.  
Furthermore, the purchasing patterns of customers or potential customers 
may be affected by Y2K issues as companies expend significant resources 
to evaluate and to correct their equipment or software for Y2K 
compliance and as they simultaneously evaluate the preparedness of the 
third parties with whom they deal.  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.

Historically, the Company's manufacturing operations consisted 
primarily of final assembly, testing and quality control of materials, 
components, subassemblies and systems for its Sniffer based products. 
The Company outsourced these manufacturing operations in 1998. There can 
be no assurance that the Company will be able to continue 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.

<PAGE>    30

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. In this regard, on October 
19, 1998, the Board of Directors of the Company declared a dividend of 
one Preferred Share Purchase Right on each outstanding share of Company 
Common Stock which was paid to stockholders of record on November 3, 
1998.  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.
<PAGE>    31

                         NETWORKS ASSOCIATES, INC.

                       Form 10-Q, September 30, 1998

                        PART II: OTHER INFORMATION

Item 1. Legal Proceedings:

Information with respect to this item is incorporated by reference to 
Note 5 of the Notes to the Consolidated Financial Statements included 
herein on page 9 of this Report on Form 10-Q.

Item 2.  Changes in Securities

Preferred Shares Purchase Rights

On October 19, 1998, the Network Associates Board of Directors 
declared a dividend distribution of one preferred share purchase right 
(a "Right") on each outstanding share of the Company's Common Stock.  
Each Right entitles the record holder to buy one-one thousandth of a 
share of the Company's Series B Participating Preferred Stock, $0.01 par 
value per share, at an exercise price of $200.00.  The Rights will 
become exercisable following the tenth day after a person or group 
announces acquisition of 15% or more of the Company's Common Stock or 
announces commencement of a tender or exchange offer the consummation of 
which would result in ownership by the person or group of 15% or more of 
the Common Stock.  The Company will be entitled to redeem the Rights at 
$0.01 per Right at any time on or before the tenth day following 
acquisition by a person or group of 15% or more of the Company's Common 
Stock. The dividend distribution was paid on November 3, 1998, to 
stockholders of record on that day.  The Rights will expire on October 
20, 2008.

Issuances of Securities

On August 31, 1998, the Company acquired QA Information Security 
Holding AB ("QA").  In connection therewith, the Company issued an 
aggregate of 305,557 shares of Company Common Stock to the shareholders 
of QA.  The transaction was exempt from the 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 August 13, 1998, the Company acquired Dr Solomon's Group Plc ("Dr 
Solomon's").  In connection therewith, the Company issued approximately 
15.3 million shares of Company Common Stock (including approximately 1.7 
million shares held in trust pending the exercise of certain outstanding 
and fully vested Dr Solomon's options) to the shareholders of Dr 
Solomon's.  The securities were exempt from the registration 
requirements of Section 5 of the Securities Act pursuant to Section 
3(a)(10) thereof.  The High Court of Justice of England and Wales 
approved the fairness of such acquisition.

On July 30, 1998, the Company acquired Anyware Seguridad Informatica 
S.A. ("Anyware").  In connection therewith, the Company issued an 
aggregate of 228,204 shares of Company Common Stock to the shareholders 
of Anyware.  The transaction was exempt from the 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.

<PAGE>    32

Item 5. Other Information

Pursuant to Rule 14a-4(c)(1) under the Securities Exchange Act of 
1934, the proxies provided to management would allow management to use 
its discretionary voting authority with respect to any non-Rule 14a-8 
stockholder proposal (i.e., a stockholder proposal not included in a 
company's proxy) raised at the Company's annual meeting of stockholders, 
without any discussion of the matter in the proxy statement, unless the 
stockholder has notified the Company of such proposal at least 45 days 
prior to the month and day on which the Company mailed its prior year's 
proxy statement. Since the Company mailed its proxy statement for the 
1998 annual meeting of stockholders on May 8, 1998, the deadline for 
receipt of any such non-Rule 14a-8 stockholder proposal for the 1999 
annual meeting of stockholders is March 24, 1999.

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 October 22, 
1998, the Company reported the declaration of a dividend 
distribution of a Preferred Share Purchase Right.  The dividend 
distribution is expected to be made on November 3, 1998.

In a report on Form 8-K filed with the Commission on August 4, 
1998, the Company reported the closing and principal terms of the 
acquisition of Dr Solomon's Group Plc, a corporation duly 
organized and existing under the laws of England and Wales, which 
acquisition was consummated on August 12, 1998.

In a report on Form 8-K/A filed with the Commission on July 1, 
1998, the Company reported the agreement as to terms of the 
proposed acquisition of Dr Solomon's Group Plc, a corporation duly 
organized and existing under the laws of England and Wales, which 
agreement was executed on June 9, 1998.

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


<PAGE>    33

                        NETWORKS ASSOCIATES, INC.

                      Form 10-Q, September 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: November 13, 1998

<PAGE>    34

                              NETWORK ASSOCIATES, INC.

                           Form 10-Q, September 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)

  2.11      Transaction Agreement, dated June 9, 1888, by and between the 
            Registrant an Dr Solomon's Group Plc (21)

  2.12      Agreement and Plan of Merger, dated July 28, 1998, by and between
            the Registrant and CyberMedia, Inc. (22)

   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)

   3.4      Certificate of Designation of Series B Preferred Stock of
            the Registrant (23)

   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)
<PAGE>    35

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

  4.13      Registration Rights Agreement, dated August 31, 1998, by and between
            the Registrant and certain stockholders of QA Informatica Security
            Holding AB.

  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

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

<PAGE>    36

(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.

(21) Incorporated by reference from the Registrant's Report on Form 8-K
     filed with the Commission on June 16, 1998.

(22) Incorporated by reference from CyberMedia, Inc.'s Schedule 13D filed
     by the Registrant with the Commission on August 7, 1998.
     CyberMedia, Inc.'s filings with the Commission were made under File
     Number 0-21289

(23) Incorporated by reference from the Registrant's Report on Form 8-A
     filed with the Commission on October 22, 1998.

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


<PAGE>   37



<PAGE>

REGISTRATION RIGHTS AGREEMENT


        THIS REGISTRATION RIGHTS AGREEMENT is made as of August 31, 1998, 
by and between Networks Associates, Inc., a Delaware corporation (the 
"Company"), and the undersigned shareholders of QA Information Security 
Holding AB (the "Shareholders").

RECITALS

        WHEREAS, concurrent with delivery of this Agreement, the Company, 
and the Shareholders are entering into a Stock Purchase Agreement (the 
"Purchase Agreement") which provides for the purchase (the "Purchase") 
of all of the issued and outstanding shares of QA Information Security 
Holding AB by the Company in exchange for shares of Company Common 
Stock;

        WHEREAS, as an inducement to the Shareholders to enter into the 
Purchase Agreement, as of the Closing Date, the shares of Company Common 
Stock that are issued to the Shareholders pursuant to the Purchase 
Agreement shall be granted registration rights as set forth herein; and

        WHEREAS, all terms not otherwise defined herein shall have the 
same meanings ascribed to them in the Purchase Agreement;

        NOW, THEREFORE, THE PARTIES HEREBY AGREE AS FOLLOWS:

1.      Registration Rights.  The Company covenants and agrees as 
follows:

1.1             Definitions.  For purposes of this Section 1:

        (a)     The term "Act" means the Securities Act of 1933, 
as amended.

(b)     The term "1934 Act" shall mean the Securities 
Exchange Act of 1934, as amended.

(c)     The term "register," "registered," and 
"registration" refer to a registration effected by preparing 
and filing a registration statement or similar document in 
compliance with the Act, and the declaration or ordering of 
effectiveness of such registration statement or document.

(d)     The term "Registrable Securities" means the 
Common Stock of the Company ("Common Stock") issued to the 
Shareholders in accordance with the terms and conditions of 
the Purchase Agreement and any securities of the Company 
issued as a dividend on or other distribution with respect 
to, or in exchange for or replacement of, such common stock.

(e)     The term "SEC" shall mean the Securities and 
Exchange Commission.

1.2     Obligations of the Company.  Whenever required under 
this Section 1 to effect the registration of any Registrable 
Securities, the Company shall, as soon as reasonably possible:

(a)     Prepare and file with the SEC as soon as 
reasonably possible, but in no event later than 60 days 
after the Closing Date, a registration statement on Form S-
3, or other available form of registration statement with 
respect to such Registrable Securities (hereinafter referred 
to as the "Registration Statement") and use its reasonable 
best efforts to cause such registration statement to become 
effective as soon as reasonably possible thereafter, and, 
subject to the provisions below, use its reasonable best 
efforts to, keep such registration statement effective for a 
period of 360 days or, if earlier, until the Shareholders 
have sold all of the Registrable Securities.  If at any time 
after a registration statement becomes effective, the 
Company advises the Shareholders' Agent (defined below) in 
writing that due to the existence of material information 
that has not been disclosed to the public and included in 
the registration statement it is necessary to amend the 
registration statement, the Shareholders shall suspend any 
further sale of Registrable Securities pursuant to the 
Registration Statement until the Company advises the 
Shareholders' Agent that the registration statement has been 
amended.  In such event, the Company shall cause the 
registration statement to be amended forthwith, provided 
that the Company shall not be required to amend the 
registration statement during any time when the Company's 
officers and director are prohibited from buying or selling 
the Company's Common Stock pursuant to the Company's insider 
trading policy.  Notwithstanding the foregoing sentence, the 
Company shall file any amendment necessary for the 
Shareholders to recommence sales under the registration 
statement concurrently with the commencement of any period 
in which directors and officers of the Company are allowed 
to buy or sell Common Stock pursuant to the Company's 
insider trading policy.  In addition, the Company may 
suspend use of the registration statement to the extent the 
Company is advised by its legal counsel, such action is 
reasonably necessary to comply with federal securities law.  
In the event the sales of Registrable Securities of the 
Shareholders are suspended as provided above, the 360-day 
period during which a registration statement must be kept 
effective shall be extended for the total number of days 
during which sales are suspended. 

(b)     Subject to subsection 1.2(a), prepare and file 
with the SEC such amendments and supplements to such 
Registration Statement and the prospectus used in connection 
with such Registration Statement as may be necessary to 
comply with the provisions of the Act with respect to the 
disposition of all securities covered by such Registration 
Statement.

(c)     Furnish to Erik Aberg (the "Shareholders' 
Agent") such numbers of copies of a prospectus, including a 
preliminary prospectus, in conformity with the requirements 
of the Act, and such other documents as the Shareholders may 
reasonably request in order to facilitate the disposition of 
Registrable Securities owned by them.

(d)     Use its best efforts to register and qualify the 
securities covered by such registration statement under such 
other (U.S.) securities or Blue Sky laws of such 
jurisdictions as shall be reasonably requested by the 
Shareholders, provided that the Company shall not be 
required in connection therewith or as a condition thereto 
to qualify to do business or to file a general consent to 
service of process in any such states or jurisdictions, 
unless the Company is already subject to service in such 
jurisdiction and except as may be required by the Act.

(e)     The Company may include securities issued in 
connection with any acquisition not otherwise registered on 
an S-4 Registration Statement in the registration pursuant 
to this Agreement.

1.3     Information from Shareholders.  It shall be a 
condition precedent to the obligations of the Company to take any 
action pursuant to this Section 1 with respect to the Registrable 
Securities of the Shareholders that the Shareholders shall furnish 
to the Company such information regarding themselves, the 
Registrable Securities held by them, and the intended method of 
disposition of such securities, as shall be required to effect the 
registration of the Registrable Securities.

1.4     Expenses of Registration.  All expenses of the 
Shareholders, including (without limitation) all registration, 
filing and qualification fees, printers' and accounting fees, fees 
and disbursements of counsel for the Company shall be borne by the 
Company; provided, however, that the Company shall not be required 
to pay any professional fees of the Shareholders other than the 
fees of one counsel to the Shareholders' Agent (not to exceed 
$10,000).

1.5     Indemnification.  In the event any Registrable 
Securities are included in the Registration Statement under this 
Section 1:

(a)     The Company will indemnify and hold harmless the 
Shareholders, each of their directors, officers, trustees or 
beneficiaries, if applicable and each person, if any, who 
controls a non-individual shareholder within the meaning of 
the Act against any losses, claims, damages, or liabilities 
(joint or several) to which the Shareholders may become 
subject under the Act, or the 1934 Act or other federal or 
state law, insofar as such losses, claims, damages, or 
liabilities (or actions in respect thereof) arise out of or 
are based upon any of the following statements, omissions or 
violations (collectively a "Violation"): (i) any untrue 
statement or alleged untrue statement of a material fact 
contained in the Registration Statement, including any 
preliminary prospectus or final prospectus contained therein 
or any amendments or supplements thereto, (ii) the omission 
or alleged omission to state therein a material fact 
required to be stated therein, or necessary to make the 
statements' therein not misleading, or (iii) any violation 
or alleged violation by the Company of the Act, the 1934 
Act, or any rule or regulation promulgated under the Act, or 
the 1934 Act; and the Company will pay to the Shareholders 
as incurred any legal or other expenses reasonably incurred 
by the Shareholders in connection with investigating or 
defending any such loss, claim, damage, liability, or 
action; provided, however, that the indemnity agreement 
contained in this subsection 1.5(a) shall not apply to 
amounts paid in settlement of any such loss, claim, damage, 
liability, or action if such settlement is effected without 
the consent of the Company, which consent shall not be 
unreasonably withheld, nor shall the Company be liable in 
any such case for any such loss, claim, damage, liability, 
or action to the extent that it arises out of or is based 
upon a Violation which occurs in reliance upon and in 
conformity with information furnished in writing expressly 
for use in connection with such registration by the 
Shareholders seeking indemnification hereunder.  In 
addition, the Company shall not be liable for any untrue 
statement or omission in any prospectus if a supplement or 
amendment thereto correcting such untrue statement or 
omission was delivered to the Shareholders' Agent prior to 
the pertinent sale or sales by the Shareholders.

(b)     Each Shareholder will indemnify and hold 
harmless the Company, each of its directors, each of its 
officers who has signed the Registration Statement, each 
person, if any, who controls the Company within the meaning 
of the Act, any other shareholder selling securities in such 
Registration Statement and any controlling person of any 
such shareholder, against any losses, claims, damages, or 
liabilities (joint or several) to which any of the foregoing 
persons may become subject, under the Act, or the 1934 Act 
or other federal or state law, insofar as such losses, 
claims, damages, or liabilities (or actions in respect 
thereto) arise out of or are based upon any Violation, in 
each case to the extent (and only to the extent) that such 
Violation occurs in reliance upon and in conformity with 
written information furnished by such Shareholder expressly 
for use in connection with such registration; and such 
Shareholder will pay, as incurred, any legal or other 
expenses reasonably incurred by any person intended to be 
indemnified pursuant to this subsection 1.5(b), in 
connection with investigating or defending any such loss, 
claim, damage, liability, or action; provided, however, that 
the indemnity agreement contained in this subsection 1.5(b) 
shall not apply to amounts paid in settlement of any such 
loss, claim, damage, liability or action if such settlement 
is effected without the consent of such Shareholder, which 
consent shall not be unreasonably withheld; provided, that, 
in no event shall any indemnity under this subsection 1.5(b) 
by such Shareholder exceed the gross proceeds from the 
offering received by such Shareholder.

(c)     Promptly after receipt by an indemnified party 
under this Section 1.5 of notice of the commencement of any 
action (including any governmental action), such indemnified 
party will, if a claim in respect thereof is to be made 
against any indemnifying party under this Section 1.5, 
deliver to the indemnifying party a written notice of the 
commencement thereof and the indemnifying party shall have 
the right to participate in, and, to the extent the 
indemnifying party so desires, jointly with any other 
indemnifying party similarly noticed, to assume the defense 
thereof with counsel mutually satisfactory to the parties; 
provided, however, that an indemnified party (together with 
all other indemnified parties which may be represented 
without conflict by one counsel) shall have the right to 
retain one separate counsel, with the fees and expenses to 
be paid by the indemnifying party, if representation of such 
indemnified party by the counsel retained by the 
indemnifying party would be inappropriate due to actual or 
potential differing interests between such indemnified party 
and any other party represented by such counsel in such 
proceeding.  The failure to deliver written notice to the 
indemnifying party within a reasonable time of the 
commencement of any such action, if prejudicial to its 
ability to defend such action, shall relieve such 
indemnifying party of any liability to the indemnified party 
under this Section 1.5, but the omission so to deliver 
written notice to the indemnifying party will not relieve it 
of any liability that it may have to any indemnified party 
otherwise than under this Section 1.5.

(d)     If the indemnification provided for in this 
Section 1.5 is held by a court of competent jurisdiction to 
be unavailable to an indemnified party with respect to any 
loss, liability, claim, damage, or expense referred to 
therein, then the indemnifying party, in lieu of 
indemnifying such indemnified party hereunder, shall 
contribute to the amount paid or payable by such indemnified 
party as a result of such loss, liability, claim, damage, or 
expense in such proportion as is appropriate to reflect the 
relative fault of the indemnifying party on the one hand and 
of the indemnified party on the other in connection with the 
statements or omissions that resulted in such loss, 
liability, claim, damage, or expense as well as any other 
relevant equitable considerations.  The relative fault of 
the indemnifying party and of the indemnified party shall be 
determined by reference to, among other things, whether the 
untrue or alleged untrue statement of a material fact or the 
omission to state a material fact relates to information 
supplied by the indemnifying party or by the indemnified 
party and the parties' relative intent, knowledge, access to 
information, and opportunity to correct or prevent such 
statement or omission.

(e)     The obligations of the Company, and the 
Shareholders under this Section 1.5 shall survive the 
completion of any offering of Registrable Securities in a 
registration statement under this Section 1, and otherwise.

1.6     Reports Under the Securities Exchange Act.  The 
Company agrees to file with the SEC in a timely manner all reports 
and other documents and information required of the Company under 
the 1934 Act, and take such other actions as may be necessary to 
assure the availability of Form S-3 for use in connection with the 
registration rights provided in this Agreement.

1.7     Rules 144 and 144A.  The Company shall use 
commercially reasonable efforts to file the reports required to be 
filed by it under the Act and the 1934 Act in a timely manner and, 
if at any time the Company is not required to file such reports, 
it will, upon the written request of the Shareholders' Agent, make 
publicly available other information so long as necessary to 
permit sales of the Shareholders' securities pursuant to Rule 144 
and 144A.  The Company covenants that it will take such further 
action as the Shareholders may reasonably request, all to the 
extent required from time to time to enable the Shareholders to 
sell securities without registration under the Act within the 
limitation of the exemptions provided by Rules 144 and 144A 
(including the requirements of Rule 144A(d)(4)).

2. Miscellaneous.

2.1     Notices.  Notice to the Shareholders' Agent shall 
constitute notice to all the shareholders party hereto.  All 
notices and other communications hereunder shall be in 
writing and shall be deemed given if delivered personally or 
by commercial delivery service, or mailed by registered or 
certified mail (return receipt requested) or sent via 
facsimile (with acknowledgment of complete transmission) to 
the parties at the following addresses (or at such other 
address for a party as shall be specified by like notice) :


(1)     if to the Company:

                        Networks Associates, Inc.
                        3965 Freedom Circle
                        Santa Clara, CA 95054, USA
                        Attention:  Richard Hornstein, Esq.
                        Facsimile No.:  +1 (408) 346-3038

                        with a copy to:
                        Wilson Sonsini Goodrich & Rosati, P.C.
                        650 Page Mill Road
                        Palo Alto, California 94304-1050, USA
                        Attention:  Jeffrey D. Saper, Esq.
                                      Kurt J. Berney, Esq.
                        Facsimile No.:  +1 (650) 493-6811

                (2)     if to the Shareholders' Agent, to

                        Erik Aberg
                        Ostanvagen 14
                        SE-177 71 Jarfalla, Sweden

                        Facsimile No.: +46 (8) 580 353 04 

                        with a copy to:

                        Advokatfirman Vinge
                        Box 1703
                        SE-111 97 Stockholm, Sweden
                        Attention:  Christer Soderlund
                        Facsimile No.:  +46 (8) 614 31 90 

        2.2     Interpretation.  The words "include," "includes" and 
"including" when used herein shall be deemed in each case to be 
followed by the words "without limitation."  The table of contents 
and headings contained in this Agreement are for reference 
purposes only and shall not affect in any way the meaning or 
interpretation of this Agreement.  

                2.3     Counterparts.  This Agreement may be executed in one 
or more counterparts, all of which shall be considered one and the same 
agreement and shall become effective when one or more counterparts have 
been signed by each of the parties and delivered to the other party, it 
being understood that all parties need not sign the same counterpart.

                2.4     Entire Agreement; Assignment.  This Agreement and 
the documents and instruments and other agreements among the parties 
hereto referenced herein:  (a) constitute the entire agreement among the 
parties with respect to the subject matter hereof and supersede all 
prior agreements and understandings, both written and oral, among the 
parties with respect to the subject matter hereof; (b) are not intended 
to confer upon any other person (including, without limitation, those 
persons listed on any exhibits hereto) any rights or remedies hereunder; 
and (c) without the prior written consent of each party shall not 
be assigned by operation of law or otherwise, except that the Company 
may assign its rights and obligations hereunder to an affiliate of the 
Company provided that the Company shall remain liable for all its 
obligations hereunder notwithstanding such assignment.  Any assignment 
of rights or delegation of duties under this Agreement by a party 
without the prior written consent of the other parties, if such consent 
is required hereby, shall be void.

                2.5     Severability.  In the event that any provision of 
this Agreement or the application thereof, becomes or is declared by a 
court of competent jurisdiction to be illegal, void or unenforceable, 
the remainder of this Agreement will continue in full force and effect 
and the application of such provision to other persons or circumstances 
will be interpreted so as reasonably to effect the intent of the parties 
hereto.  The parties further agree to replace such void or unenforceable 
provision of this Agreement with a valid and enforceable provision that 
will achieve, to the extent possible, the economic, business and other 
purposes of such void or unenforceable provision.

                2.6     Other Remedies.  Except as otherwise provided 
herein, any and all remedies herein expressly conferred upon a party 
will be deemed cumulative with and not exclusive of any other remedy 
conferred hereby, or by law or equity upon such party, and the exercise 
by a party of any one remedy will not preclude the exercise of any other 
remedy.

                2.7     Governing Law.  This Agreement shall be governed by 
and construed in accordance with the laws of the State of Delaware, 
regardless of the laws that might otherwise govern under applicable 
principles of conflicts of laws thereof.


*  *  *  *

        IN WITNESS WHEREOF, the parties have executed this Registration 
Rights Agreement as of the date first above written.

                                                NETWORKS ASSOCIATES, INC.


                                            By:  /S/ PRABHAT K. GOYAL        
                                                 Prabhat K. Goyal, 
                                                 Chief Financial Officer,
                                                 Vice President of
                                                 Finance and Administration

                                                Address:  3965 Freedom Circle
                                                Santa Clara, California 95054


                                                SHAREHOLDERS


                /S/ ERIK ABERG                  
        ___________________________________________     
                    Erik Aberg


                /S/ MIKAEL LARSSON                      
        ___________________________________________
                    Mikael Larsson  


                /S/ PER KARLSSON                        
        ___________________________________________                             
                    Per Karlsson



<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>                       9-MOS
<FISCAL-YEAR-END>                   DEC-31-1998
<PERIOD-START>                      JAN-01-1998
<PERIOD-END>                        SEP-30-1998
<CASH>                                360,729
<SECURITIES>                          133,098
<RECEIVABLES>                         217,390
<ALLOWANCES>                            7,842
<INVENTORY>                                 0
<CURRENT-ASSETS>                      778,383
<PP&E>                                 64,513
<DEPRECIATION>                              0
<TOTAL-ASSETS>                      1,183,501
<CURRENT-LIABILITIES>                 436,151
<BONDS>                                     0
                       0
                                 0
<COMMON>                                1,322
<OTHER-SE>                            350,887
<TOTAL-LIABILITY-AND-EQUITY>        1,183,501
<SALES>                               699,850
<TOTAL-REVENUES>                      699,850
<CGS>                                 132,245
<TOTAL-COSTS>                         132,245
<OTHER-EXPENSES>                      697,140
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                          0
<INCOME-PRETAX>                      (115,846)
<INCOME-TAX>                           77,241
<INCOME-CONTINUING>                  (193,087)
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                         (193,087)
<EPS-PRIMARY>                          ($1.47)                       <F1>
<EPS-DILUTED>                          ($1.47)
<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