NETWORKS ASSOCIATES INC/
10-Q, 2000-11-14
PREPACKAGED SOFTWARE
Previous: MEDIX RESOURCES INC, 10QSB, EX-27, 2000-11-14
Next: NETWORKS ASSOCIATES INC/, 10-Q, EX-27.1, 2000-11-14



<PAGE>   1

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

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                   FORM 10-Q
                            ------------------------

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

               FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000

                                       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)

<TABLE>
<S>                                            <C>
                  DELAWARE                                      77-0316593
          (STATE OF INCORPORATION)                 (IRS EMPLOYER IDENTIFICATION NUMBER)
</TABLE>

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

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

     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 [ ]

     137,634,003 shares of the registrant's common stock, $0.01 par value, were
outstanding as of September 30, 2000.

                        THIS DOCUMENT CONTAINS 42 PAGES.
                        THE EXHIBIT INDEX IS ON PAGE 39.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2

                           NETWORKS ASSOCIATES, INC.

                                   FORM 10-Q
                               SEPTEMBER 30, 2000

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

                                    CONTENTS

<TABLE>
<CAPTION>
 ITEM
NUMBER                                                                 PAGE
------                                                                 ----
<C>      <S>                                                           <C>
                       PART I: FINANCIAL INFORMATION
Item 1.  Financial Statements
         Condensed Consolidated Statements of Operations and
           Comprehensive Income:
           Three and nine months ended September 30, 2000 and 1999...    1
         Condensed Consolidated Balance Sheets:
           September 30, 2000 and December 31, 1999..................    2
         Condensed Consolidated Statements of Cash Flows:
           Nine months ended September 30, 2000 and 1999.............    3
         Notes to Condensed Consolidated Financial Statements........    4
         Management's Discussion and Analysis of Financial Condition
Item 2.    and Results of Operations.................................   10

                        PART II: OTHER INFORMATION
Item 1.  Legal Proceedings...........................................   37
Item 6.  Exhibits and Reports on Form 8-K............................   37
SIGNATURES...........................................................   38
EXHIBIT INDEX........................................................   39
</TABLE>

                                        i
<PAGE>   3

                           NETWORKS ASSOCIATES, INC.

              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
                          COMPREHENSIVE INCOME (LOSS)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED       NINE MONTHS ENDED
                                                    SEPTEMBER 30,            SEPTEMBER 30,
                                                 --------------------    ---------------------
                                                   2000        1999        2000        1999
                                                 --------    --------    --------    ---------
<S>                                              <C>         <C>         <C>         <C>
Net revenue:
  Product......................................  $187,213    $149,141    $532,104    $ 303,351
  Services and support.........................    51,524      46,060     154,761      162,238
                                                 --------    --------    --------    ---------
          Total revenue........................   238,737     195,201     686,865      465,589
                                                 --------    --------    --------    ---------
Cost of revenue:
  Product......................................    29,518      23,718      82,521       64,138
  Services and support.........................     9,480       9,619      26,795       27,996
                                                 --------    --------    --------    ---------
          Total cost of revenue................    38,998      33,337     109,316       92,134
                                                 --------    --------    --------    ---------
Gross profit...................................   199,739     161,864     577,549      373,455
Operating expenses:
  Research and development.....................    42,574      38,921     126,286      109,833
  Marketing and sales..........................    99,122      88,926     294,200      273,337
  General and administrative...................    18,773      24,218      60,892      100,226
  Amortization of intangibles and stock
     compensation charge.......................    28,550      21,000      60,837       58,194
  Acquisition and related charges..............        --     (10,373)         --      (18,732)
                                                 --------    --------    --------    ---------
          Total operating expenses.............   189,019     162,692     542,215      522,858
                                                 --------    --------    --------    ---------
          Income (loss) from operations........    10,720        (828)     35,334     (149,403)
  Interest and other income and expense, net...     5,736       1,909      16,305        5,381
  Gain on sale of investments, net.............        --          --      40,373           --
  Minority interest in consolidated
     subsidiaries..............................     1,050          --       3,386           --
                                                 --------    --------    --------    ---------
  Income (loss) before provision for income
     taxes.....................................    17,506       1,081      95,398     (144,022)
Provision for income taxes.....................    13,427       1,322      50,895       25,763
                                                 --------    --------    --------    ---------
          Net income (loss)....................  $  4,079    $   (241)   $ 44,503    $(169,785)
                                                 ========    ========    ========    =========
Other comprehensive income (loss):
  Unrealized gain (loss) on investments, net...  $ 20,075    $    897    $ 23,525    $  (2,412)
  Foreign currency translation gain (loss).....    (8,451)      2,855     (15,786)      (4,531)
                                                 --------    --------    --------    ---------
  Comprehensive income (loss)..................  $ 15,703    $  3,511    $ 52,242    $(176,728)
                                                 ========    ========    ========    =========
  Net income (loss) per share -- basic.........  $   0.03    $   0.00    $   0.32    $   (1.23)
                                                 ========    ========    ========    =========
  Shares used in per share
     calculation -- basic......................   137,482     139,038     138,144      137,906
                                                 ========    ========    ========    =========
  Net income (loss) per share -- diluted.......  $   0.03    $   0.00    $   0.31    $   (1.23)
                                                 ========    ========    ========    =========
  Shares used in per share
     calculation -- diluted....................   140,989     139,038     142,454      137,906
                                                 ========    ========    ========    =========
</TABLE>

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

                                        1
<PAGE>   4

                           NETWORKS ASSOCIATES, INC.

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
                                  (UNAUDITED)

                                     ASSETS

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,    DECEMBER 31,
                                                                  2000             1999
                                                              -------------    ------------
<S>                                                           <C>              <C>
Current assets:
  Cash and cash equivalents.................................   $  331,877       $  316,784
  Short term marketable securities..........................       97,449           72,135
  Accounts receivable, net of allowances for doubtful
     accounts of $10,469 at September 30, 2000 and $16,249
     at December 31, 1999...................................      184,420          174,646
  Prepaid expenses, income taxes and other current assets...       62,178           33,038
  Deferred taxes............................................       90,330           79,186
                                                               ----------       ----------
          Total current assets..............................      766,254          675,789
Long term marketable securities.............................      366,557          397,447
Fixed assets, net...........................................       66,520           45,392
Deferred taxes..............................................       79,355           93,904
Intangibles and other assets................................      271,062          266,862
                                                               ----------       ----------
          Total assets......................................   $1,549,748       $1,479,394
                                                               ==========       ==========

                  LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................   $   38,936       $   13,723
  Accrued liabilities.......................................      235,857          253,062
  Deferred revenue..........................................      130,985          123,236
  Long term debt, current portion...........................           --              103
                                                               ----------       ----------
          Total current liabilities.........................      405,778          390,124
  Deferred taxes............................................        8,620           10,575
  Deferred revenue, less current portion....................       29,648           30,005
  Long term debt and other liabilities......................      392,696          379,267
                                                               ----------       ----------
          Total liabilities.................................      836,742          809,971
                                                               ----------       ----------
  Minority Interest.........................................       12,400            9,317
                                                               ----------       ----------
Common stock, $.01 par value; authorized: 300,000,000
  shares; issued: 140,395,000 shares at September 30, 2000
  and 139,419,528 shares at December 31, 1999; outstanding:
  137,634,003 shares at September 30, 2000 and 138,734,527
  shares at December 31, 1999...............................        1,388            1,387
Treasury stock..............................................      (29,693)         (11,023)
Additional paid-in capital..................................      690,801          644,821
Cumulative other comprehensive loss -- unrealized gain
  (loss) on investments and foreign currency translation....       (2,218)          (9,957)
Retained earnings...........................................       40,328           34,878
                                                               ----------       ----------
          Total stockholders' equity........................      700,606          660,106
                                                               ----------       ----------
          Total liabilities, minority interest, and
            stockholders' equity............................   $1,549,748       $1,479,394
                                                               ==========       ==========
</TABLE>

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

                                        2
<PAGE>   5

                           NETWORKS ASSOCIATES, INC.

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                 NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                              ------------------------
                                                                2000          1999
                                                              ---------    -----------
<S>                                                           <C>          <C>
Cash flows from operating activities:
  Net income (loss).........................................  $  44,503    $  (169,785)
  Adjustments to reconcile net income (loss) to net cash
    provided (used) from operating activities:
    Depreciation and amortization...........................     62,685         61,551
    Bad debt expense........................................      7,311         36,867
    Interest on convertible notes...........................     13,543         12,934
    Minority Interest.......................................     (3,386)            --
    Deferred taxes..........................................      1,450        (24,733)
    Stock compensation charges..............................     15,031         14,806
    Gain on sale of Goto.com investment.....................    (28,551)            --
    Gain on sale of Network Associates Japan, Inc.
     investment.............................................    (11,947)            --
    Changes in assets and liabilities:
      Accounts receivable...................................    (16,818)        33,092
      Prepaid expenses, taxes and other.....................    (36,686)        16,797
      Accounts payable and accrued liabilities..............      6,847        (28,943)
      Deferred revenue......................................      7,392        (43,782)
                                                              ---------    -----------
         Net cash provided by (used in) operating
           activities.......................................     61,374        (91,196)
Cash flows from investing activities:
  Purchase of marketable securities.........................   (347,213)      (129,080)
  Sale of marketable securities.............................    368,117         39,133
  Purchase of other investments.............................    (21,650)            --
  Additions to fixed assets.................................    (36,478)       (17,778)
  Proceeds from sale of Goto.com investment.................     36,750             --
  Proceeds from sale of Network Associates Japan, Inc.
         Investment.........................................     11,947             --
  Other.....................................................     (1,959)         6,518
                                                              ---------    -----------
         Net cash provided by (used in) investing
           activities.......................................      9,512       (101,207)
Cash flows from financing activities:
  Repayment of notes payable................................       (103)        (2,791)
  Issuance of common stock under stock option and stock
    purchase plans..........................................     37,937         26,149
  Repurchase of common stock................................    (92,681)        (1,606)
  Exercise of warrants......................................                       459
  Change in minority interest and other.....................        950             --
  Proceeds from sale of put options.........................     13,890          5,250
                                                              ---------    -----------
         Net cash provided by (used in) financing
           activities.......................................    (40,007)        27,461
                                                              ---------    -----------
  Effect of exchange rate fluctuations......................    (15,786)        (4,531)
                                                              ---------    -----------
Net increase (decrease) in cash and cash equivalents........     15,093       (169,473)
Cash and cash equivalents at beginning of period............    316,784        418,899
                                                              ---------    -----------
Cash and cash equivalents at end of period..................  $ 331,877    $   249,426
                                                              =========    ===========
Non cash investing activities:
    Unrealized gain (loss) on investments...................  $  23,525    $    (2,412)
                                                              =========    ===========
</TABLE>

  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.
                                        3
<PAGE>   6

                           NETWORKS ASSOCIATES, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

 1. BASIS OF PRESENTATION

     The unaudited condensed consolidated financial statements have been
prepared by Networks Associates, Inc. (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
majority owned subsidiaries. All intercompany accounts and transactions have
been eliminated. The Company has three reportable segments consisting of
computer security and management software ("Infrastructure"), consumer PC
security and management software on the Internet ("McAfee.com"), and managed
security and availability application services to business users on the Internet
("myCIO.com").

     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, 2000 are not necessarily indicative of the results to be expected
for the full year or for any future periods. The accompanying consolidated
financial statements should be read in conjunction with the audited consolidated
financial statements contained in the Company's Annual Report on Form 10-K filed
with the Securities and Exchange Commission on March 30, 2000. The balance sheet
at December 31, 1999 has been derived from the audited financial statements as
of and for the year ended December 31, 1999, but does not include all the
information and footnotes required by generally accepted accounting principles
for complete financial statements.

 2. STOCK OPTION REPRICING AND STOCK REPURCHASE PLAN

     On April 22, 1999, the Company offered to substantially all of its
employees, excluding executive officers, the right to cancel certain outstanding
stock options and receive new options with exercise prices at the current fair
market value of the stock. Options to purchase a total of 10.3 million shares
were canceled and the same number of new options were granted at an exercise
price of $11.063, which was based on the closing price of the Company's common
stock on April 22, 1999. The new options vest at the same rate that they would
have vested under previous option plans. As a result, options to purchase
approximately 3.3 million shares at $11.063 were vested and outstanding at
September 30, 2000.

     In accordance with Accounting Principles Board Opinion No. 25 "Accounting
for Stock Issued to Employees," the Company incurred an initial stock based
compensation charge in connection with this repricing. This charge was
calculated based on the difference between the exercise price of the new options
and their market value on the date of acceptance by employees. Approximately
$2.2 million and $5.1 million were expensed in the three and nine months ended
September 30, 2000, respectively.

     In March 2000, the Financial Accounting Standards Board ("FASB") issued
FASB Interpretation No. 44, "Accounting for Certain Transactions Involving Stock
Compensation, an interpretation of APB Opinion No. 25" ("Interpretation"). Among
other issues, this Interpretation clarifies (a) the definition of employee for
purposes of applying Opinion 25, (b) the criteria for determining whether a plan
qualifies as a non-compensatory plan, (c) the accounting consequence of various
modifications to the terms of a previously fixed stock option or award, and (d)
the accounting for an exchange of stock compensation awards in a business
combination. As of July 1, 2000 this guidance was effective.

     As a result of the introduction of this Interpretation, stock options
repriced by the Company on April 22, 1999 are subject to variable plan
accounting treatment from July 1, 2000. Accordingly, the Company has and will
continue to remeasure compensation cost for the repriced options until the
options are exercised, cancelled, or forfeited without replacement. The first
valuation period began with the effective date of the Interpretation which was
July 1, 2000. The valuation has and will be based on any excess of the closing
stock price at the end of the reporting period or date of exercise, forfeiture
or cancellation without replacement, if earlier, over the fair value of the
Company's common stock on July 1, 2000, which was $20.375. The resulting

                                        4
<PAGE>   7
                           NETWORKS ASSOCIATES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

compensation charge to earnings will be recorded over the remaining vesting
period, using the accelerated method of amortization discussed in FASB
Interpretation No. 28. When options are fully vested, the charge will be
recorded to earnings immediately. Depending upon movements in the market value
of the Company's common stock, this accounting treatment may result in
significant additional compensation charges in future periods.

     In addition, variable plan accounting as described above, applies to
options issued to employees of McAfee.com and myCIO.com as a replacement for
Company options which were subject to the repricing described above. As a result
the Company will record variable charges based on the movements in the fair
value of McAfee.com and myCIO.com common stock from July 1, 2000.

     As a result, during the quarter ended September 30, 2000, the Company
recorded a compensation charge to earnings of approximately $9.9 million. As of
September 30, 2000, the Company, McAfee.com and myCIO.com had options,
outstanding and subject to variable plan accounting, amounting to 5.2 million,
0.1 million, and 0.3 million, respectively.

     In May 1999, the Board of Directors authorized the Company to repurchase up
to $100 million of its common stock in the open market. In July 2000, the Board
of Directors authorized the Company to repurchase additional common stock of up
to $50 million in the open market. Through September 30, 2000, the Company
repurchased 4.5 million shares of its common stock bringing total cash outlay to
date to approximately $105.1 million. The timing and size of any future stock
repurchases are subject to market conditions, stock prices, the Company's cash
position and other cash requirements.

     On August 2, 1999, February 16, 2000 and May 31, 2000, Network Associates
sold "European style" put options for 3,000,000 shares of the Company's common
stock as part of its stock repurchase plan. European style put options can only
be exercised on the expiry date, remaining expiry dates are February 16, 2001
and May 31, 2001. The strike price for these remaining put options are $30.00
and $24.07, respectively. On August 3, 2000, put options sold on August 2, 1999
for 1,000,000 shares were exercised in the Company's stock. The strike price for
these put options was $20.00. The Company received total proceeds of $19,140,000
from the sale.

 3. SEGMENT REPORTING

     The Company has adopted SFAS No. 131, Disclosures about Segments of an
Enterprise and Related Information, effective for fiscal years beginning after
December 15, 1997. Through fiscal year 1999, the Company determined that it had
a single reporting segment consisting of the development, sale, and support of
computer security and management software. Since then, the Company established
two of its subsidiaries, McAfee.com and myCIO.com, as separate business
entities. As of September 30, 2000, the Company evaluated its product segments
in accordance with SFAS 131 and concluded that its reportable segments are
Infrastructure, McAfee.com, and myCIO.com.

     The Infrastructure segment is organized into four product lines McAfee,
Sniffer Technologies, PGP Security, and Magic Solutions. These product lines are
marketed and sold through a direct sales force to distributors, retailers, and
end users worldwide.

     The McAfee.com segment is a one-stop destination for consumer PC security
and management needs on the Internet. The McAfee.com website provides a line of
online products and services personalized for the user based on the user's PC
configuration, attached peripherals and resident software.

     The myCIO.com segment is an infrastructure ASP targeted at business users.
myCIO.com delivers network security and availability services hosted on its
servers to businesses on the Internet.

                                        5
<PAGE>   8
                           NETWORKS ASSOCIATES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

     Summarized financial information concerning the Company's reportable
segments is provided as follows (in thousands):

<TABLE>
<CAPTION>
                                          THREE MONTHS ENDED       NINE MONTHS ENDED
                                            SEPTEMBER 30,            SEPTEMBER 30,
                                         --------------------    ---------------------
                                           2000        1999        2000        1999
                                         --------    --------    --------    ---------
<S>                                      <C>         <C>         <C>         <C>
Infrastructure:
  Net revenue..........................  $223,014    $188,438    $645,930    $ 449,494
  Segment income (loss)................    16,107      10,895      82,436     (147,987)
McAfee.com:
  Net revenue..........................    12,561       6,763      34,726       16,095
  Segment loss.........................    (6,191)    (11,136)    (19,572)     (21,798)
myCIO.com:
  Net revenue..........................     3,162          --       6,209           --
  Segment loss.........................    (5,837)         --     (18,361)          --
</TABLE>

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30,    DECEMBER 31,
                                                                 2000             1999
                                                             -------------    ------------
<S>                                                          <C>              <C>
Infrastructure:
  Total Assets.............................................   $1,425,164       $1,384,107
McAfee.com:
  Total Assets.............................................      110,269           95,287
myCIO.com:
  Total Assets.............................................       14,315               --
</TABLE>

 4. RECENT ACCOUNTING PRONOUNCEMENTS

     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, as amended, is effective beginning in the
first fiscal quarter of 2001.

     In December 1999, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin No. 101 (SAB 101), "Revenue Recognition in Financial
Statements." In October 2000, the SEC released interpretive guidance on SAB 101
in the form of frequently asked questions and responses to provide guidance for
revenue recognition under certain circumstances. The Company is currently
evaluating the impact of SAB 101 on its financial statements and related
disclosures, but does not expect that such impact, if any, will be material. The
accounting and disclosures prescribed by SAB 101 will be effective for the
Company's fiscal year ended December 31, 2000.

                                        6
<PAGE>   9
                           NETWORKS ASSOCIATES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

 5. NET INCOME (LOSS) PER SHARE

     In accordance with the disclosure requirements of SFAS 128, a
reconciliation of the numerator and denominator of basic and diluted net income
(loss) 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, 2000
                                                 --------------------    ---------------------
                                                   2000        1999        2000        1999
                                                 --------    --------    --------    ---------
<S>                                              <C>         <C>         <C>         <C>
Numerator -- basic
Net income (loss)..............................  $  4,079    $   (241)   $ 44,503    $(169,785)
                                                 ========    ========    ========    =========
Numerator -- diluted
Net income (loss)..............................  $  4,079    $   (241)   $ 44,503    $(169,785)
                                                 ========    ========    ========    =========
Denominator -- basic
Basic weighted average common shares
  outstanding..................................   137,482     139,038     138,144      137,906
                                                 ========    ========    ========    =========
Denominator -- diluted
Basic weighted average common shares
  outstanding..................................   137,482     139,038     138,144      137,906
                                                 --------    --------    --------    ---------
Effect of dilutive securities:
  Common stock options.........................     3,016          --       4,128           --
  Put options..................................       491          --         182           --
                                                 ========    ========    ========    =========
Diluted weighted average shares................   140,989     139,038     142,454      137,906
                                                 ========    ========    ========    =========
Net income (loss) per share -- basic...........  $   0.03    $   0.00    $   0.32    $   (1.23)
                                                 ========    ========    ========    =========
Net income (loss) per share -- diluted.........  $   0.03    $   0.00    $   0.31    $   (1.23)
                                                 ========    ========    ========    =========
</TABLE>

     At September 30, 2000 and 1999, 16.8 million and 26.8 million potential
common shares, respectively, were excluded from the determination of diluted net
income per share as the effect of such shares are anti-dilutive.

 6. ACQUISITIONS BY SUBSIDIARIES

     On February 15, 2000, McAfee.com acquired all of the outstanding capital
stock of Signal 9 Solutions Canada, Inc., a privately held provider of personal
firewall software, for approximately $2.0 million in cash and 385,001 shares of
McAfee.com Class A common stock. The total purchase price was approximately
$18.0 million, including transaction costs. McAfee.com recorded the total
purchase price as purchased technology and goodwill, and will be amortized on a
straight-line basis over three years.

     In June 2000, McAfee.com acquired another company, for $250,000 in cash and
165,000 shares of Class A common stock. The acquisition was accounted for using
the purchase method of accounting and the total purchase price was approximately
$4.3 million, including transaction costs. McAfee.com analyzed the intangible
assets to determine whether any amount should be recorded as in-process research
and development, however McAfee.com determined that the acquired technologies
are largely dependent on the core technology and that new versions are released
frequently and contain incremental rather than fundamental improvements. Based
on this analysis $4.3 million was recorded as goodwill, and is being amortized
on a straight-line basis over three years. The activities of the acquired
company were insignificant.

                                        7
<PAGE>   10
                           NETWORKS ASSOCIATES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

 7. LITIGATION

     From time to time, the Company is involved in various disputes and
litigation matters that arise in the ordinary course of business. These include
disputes and lawsuits related to intellectual property, licensing, contract law,
distribution arrangements, and employee arrangement matters.

  Securities Cases

     In Re Network Associates, Inc. Securities Litigation. On April 7, 1999, a
putative securities class action, captioned Knisley v. Network Associates, Inc.,
et al., Civil Action No. C-99-1729-SBA, was filed against Network Associates and
several of its officers in the United States District Court for the Northern
District of California. The complaint alleges violations of Sections 10(b) and
20(a) of the Securities Exchange Act of 1934, and seeks unspecified damages on
behalf of a purported class of purchasers of common stock between January 20,
1998 and April 6, 1999. Twenty-five similar actions asserting virtually
identical allegations have been filed by other plaintiffs. The Court has
consolidated these cases and has appointed a Lead Plaintiff. Petitions to the
Ninth Circuit to appoint a different lead plaintiff have been denied. An amended
complaint was filed by the Lead Plaintiff asserting the same claims as above.
Defendants filed a motion to dismiss on June 6, 2000. The Court heard the motion
to dismiss on August 16, 2000. The Court granted in part and dismissed in part
the motion to dismiss. The Court allowed only plaintiffs' claims related to
In-Process Research and Development to go forward. Plaintiffs filed a First
Amended Consolidated Complaint, and defendants filed an answer. Discovery has
begun.

     State Board of Administration of Florida v. Network Associates, et al. On
October 27, 2000, an individual action, captioned State Board of Administration
of Florida v. Network Associates, et al., Civil Action No. C-00-3981-EDL, was
filed against the Company and several of its officers in the United States
District Court for the Northern District of California. The complaint alleges
violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934,
and seeks unspecified damages on behalf of plaintiff the State Board of
Administration of Florida. The allegations and claims are nearly identical to
those made in the First Amended Consolidated Complaint which was filed in In Re
Network Associates, Inc. Securities Litigation described above.

     In Re Network Associates, Inc. Derivative Litigation. On May 12, 1999, a
purported derivative action, captioned Dow Jones Investment Club v. Network
Associates, Inc. et al., Civil Action No. CV-781854, was filed against nominal
defendant Network Associates and certain of its officers and directors in the
Superior Court of California, County of Santa Clara. The complaint alleges
violations of Sections 25402 and 1507 of the California Corporations Code,
breach of fiduciary duty, insider trading, gross negligence, and unjust
enrichment. The complaint seeks unspecified damages. Two similar derivative
actions have been filed by other plaintiffs in the Superior Court of California,
County of Santa Clara, including Leighton v. Network Associates, Inc. et al.,
Civil Action No. CV-781947, and Katz v. Network Associates, Inc., et al., Civil
Action No. CV-782194. The court ordered these three actions consolidated for
pretrial and trial proceedings and deemed the complaint filed in the Leighton
action the operative complaint. Defendants' demurrer to the operative complaint
was sustained with leave to amend. A First Amended Complaint was filed by the
plaintiffs. The Company and the individual defendants demurred to the First
Amended Complaint. The demurrer was argued on September 7, 2000, and the
decision is still pending. Discovery is ongoing.

     Gage v. Network Associates. A similar case, captioned Gage v. Network
Associates, Inc., et al., Civil Action No. B C211552, has been filed in the
Superior Court of California, County of Los Angeles. Plaintiffs allege
violations of Sections 25400 et seq. of the California Corporations Code,
Section 17200 of the California Business and Professions Code, and breach of
fiduciary duty. The parties stipulated to transfer the action to Santa Clara
County Superior Court where it is now pending under Civil Action No. CV-785715.
The complaint was dismissed without prejudice. Gage has filed an amended
complaint asserting claims in his

                                        8
<PAGE>   11
                           NETWORKS ASSOCIATES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

individual capacity, but has not yet renewed the assertion of any derivative
claims. Defendants filed a demurrer to the amended complaint. Discovery is
ongoing.

  Other Litigation

     Hilgraeve v. Network Associates. 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 District Court granted the
Company's motion for summary judgment of non-infringement on May 20, 1999 and
entered judgment in favor of the Company on July 7, 1999. On August 2, 2000 the
United States Court of Appeal for the Federal Circuit vacated in part, affirmed
in part, and remanded the case to the District Court for further proceedings.
The Court has set a scheduling conference for October 26, 2000.

     On October 10, 2000, Hilgraeve filed another complaint against the Company,
also in the United States District Court, Eastern District of Michigan.
Hilgraeve alleges that Network Associates' Webshield product infringes the same
Hilgraeve patent at issue in the first suit. Hilgraeve's action seeks injunctive
relief and unspecified money damages.

     Homenexus Inc. f/k/a HomeRun Network, Inc. v. DirectWeb, Inc., et al. No.
99-CV-2316 (CRW) (E.D. Pa.). In this action, filed in federal court in the
Eastern District of Pennsylvania on May 5, 1999, plaintiff Homenexus alleges
that DirectWeb successfully conspired with all defendants, including the Company
and William Larson, to wrongly misappropriate plaintiff's purported proprietary
business plan and to deliberately infringe plaintiff's purported trade dress in
its alleged web-site. The complaint further alleges that all defendants
conspired to commit, and did commit, the torts of conversion and unfair
competition. Plaintiff filed an amended complaint on June 21, 2000, adding a new
defendant, Riaz Karamali. The Company and William Larson deny the allegations.

     The Company and the individual defendants intend to defend all of the above
actions vigorously. There can be no assurance that any of these complaints can
be resolved without costly litigation, or in a manner that is not adverse to our
financial position, results of operations or cash flows. No estimate can be made
of the possible loss or possible range of loss associated with the resolution of
these contingencies. Currently, no amounts have been accrued for these matters.

     The Company is involved in litigation not described herein relating to
claims arising out of its operations in the normal course of business. As of
September 30, 2000, the Company was not party to any legal proceedings not
described herein, that if decided adversely to the Company, would, individually
or in the aggregate, have a material adverse effect on the Company's business,
financial condition or results of operations.

                                        9
<PAGE>   12

                    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 our 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 us on the date hereof,
and we assume no obligation to update any such forward-looking statements. Our
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

     We are a leading supplier of security and availability solutions for
e-business. Our products focus on two important areas of e-business: network
security and network management. In the network security and network management
arenas, the majority of our revenue has historically been derived from our
McAfee anti-virus product line and our Sniffer network fault and performance
management product line. These two flagship product lines form the customer base
and product base from which the balance of our product line has developed.

     In recent years, we have focused our efforts on building a full line of
complementary network security and network management solutions. On the network
security side, we strengthened our anti-virus lineup by adding complementary
products in the firewall, intrusion protection, encryption, and virtual private
networking categories. On the network management side, we built upon our Sniffer
line by adding products in the help desk, asset management, network monitoring,
and network reporting categories. We continuously seek to expand our product
line. We have combined complementary products into separate product lines,
offering customers the ability to license multiple products at the same time. In
January 2000, our products were organized into the product lines described
below:

     - McAfee, which primarily markets the McAfee Active Virus Defense (AVD)
       product line;

     - Sniffer Technologies, which primarily markets the Sniffer Total Network
       Visibility (TNV) product line;

     - PGP Security, which primarily markets the PGP Total Network Security
       (TNS) product line; and

     - Magic Solutions, which primarily markets the Magic Total Support Desk
       (TSD) product line.

     The four product groups represent our infrastructure segment. The
reorganization around our product groups is designed to allow us to, among other
things, react faster to customers' changing needs and better specialize our
sales force so they know our products and their markets in greater depth. In
addition, although specialization between security (anti-virus and security
product lines) and manageability (availability and service desk product lines)
previously existed, with the reorganization we seek to better differentiate
anti-virus from security and availability from service desk.

     For the three and nine months ended September 30, 2000, our infrastructure
segment accounted for approximately $223.0 and $645.9 million in net revenue and
net income of $16.1 and $82.4 million, respectively.

     In addition to our product groups, we have two subsidiaries that are
applications service providers. McAfee.com, our publicly traded subsidiary, is a
consumer applications service provider, or ASP, and myCIO.com, our wholly owned
subsidiary, is a business applications service provider.

                                       10
<PAGE>   13

MCAFEE

     McAfee sells anti-virus products to corporate customers. The McAfee Active
Virus Defense, or AVD, incorporates the following products into a multi-tier
virus defense system: VirusScan for desktop protection, NetShield for file
server protection, GroupShield for groupware protection and WebShield for
Internet gateway protection. McAfee also provides tools to manage and enforce
corporate virus security policy, updates and reporting with ePolicy Orchestrator
and Anti-Virus Informant. McAfee products are backed by our anti-virus research
organization, McAfee AVERT (Anti-Virus Emergency Response Team), which protects
McAfee customers against virus attacks that have become increasingly complex and
frequent in recent years. The McAfee Active Virus Defense product line consists
of VirusScan, NetShield, Group Shield, E-Policy Orchestrator, Anti-Virus
Informant, AutoUpdate, and Management Edition. McAfee's product lines includes
WebShield and WebShield E-ppliance 100.

SNIFFER TECHNOLOGIES

     Sniffer Technologies sells network monitoring, analysis, reporting and
capacity planning tools. The Sniffer product line enables enterprises and
service providers to maintain the availability and performance of their networks
and applications. The Sniffer product line consists of the Sniffer Portable
Analysis Line, the Sniffer Distributed Analysis Line, the Sniffer Reporter Line
and Sniffer Pro for Packet over SONET. Sniffer Technologies also offers
education and consulting services.

     Sniffer Technologies' products capture data, monitor network traffic and
collect key network statistics for small networks as well as optimizing network
and application performance and increasing network reliability by uncovering and
analyzing network problems and recommending solutions to such problems,
automatically and in real-time for mid-level and high-speed networks. In
addition, Sniffer Technologies' products proactively monitor and diagnose
network and application-level problems on complex, multi-segment networks from
centralized locations as well as troubleshooting high-speed telecommunications
and Internet service provider networks.

PGP SECURITY

     PGP Security sells security products to corporate customers. PGP Security's
product line, PGP Total Network Security (TNS) includes firewall, intrusion
protection, encryption and virtual private network (VPN) security products. The
TNS product line features Gauntlet for firewall and VPN, CyberCop for intrusion
protection and PGP for encryption and VPN. The TNS product line consists of
Gauntlet Firewall, Gauntlet Active Firewall Line, CyberCop Scanner, CyberCop
Monitor, CyberCop Sting, PGP Desktop, PGP Policy Management Agent, PGP VPN
Client, PGP VPN Line and WebShield E-ppliance 300.

MAGIC SOLUTIONS

     Magic Solutions sells help desk, network management and other service
tools. Magic Solutions' product line, Magic Total Service Desk, or Magic TSD,
provides proactive network management and help desk technology in one integrated
service desk solution. The Magic TSD product line consists of Magic HelpDesk,
Self ServiceDesk, Remote Desktop and Event Management. In addition to the Magic
TSD product line, Magic Solution also sells a Zero Administration Client line.

MCAFEE.COM

     Effective January 1, 1999, we contributed our consumer e-commerce business
to our then wholly owned subsidiary, McAfee.com. In December 1999, McAfee.com
completed its initial public offering in which it sold to the public
approximately 7.2 million shares of its Class A common stock, entitled to one
vote per share. As of September 30, 2000, we owned 36,000,000 shares of the
McAfee.com Class B common stock, entitled to three votes per share and
representing approximately 81% of McAfee.com's outstanding common stock and 93%
of its total voting power.

                                       11
<PAGE>   14

     McAfee.com is an online provider of PC security and management products and
services for consumers. Through the McAfee.com web site, consumers can secure,
repair, update and upgrade their PCs online. The McAfee.com web site provides a
line of online products and services personalized for consumers based on their
PC configurations, software and attached peripherals, such as scanners, printers
and modems. McAfee.com began operations as one of the first consumer
applications service providers hosting PC security and management software
applications. The McAfee.com applications allow consumers to detect and
eliminate viruses on their PCs, repair their PCs from damage caused by viruses,
optimize their hard drives and update their PCs with current software patches
and upgrades. The McAfee.com home page provides access to free product and
service centers, such as the Shopping Center, and subscriber services, such as
the McAfee Clinic. Subscribers to the McAfee Clinic service can access all of
McAfee.com's online centers.

     For the three and nine months ended September 30, 2000, on a segment basis
McAfee.com accounted for approximately $12.6 and $34.7 million in net revenue
and a net loss of $6.2 and $19.6 million, respectively.

MYCIO.COM

     We launched our new wholly owned subsidiary, myCIO.com in January 2000.
myCIO.com is an infrastructure ASP targeted at business users. myCIO.com
delivers managed security services hosted on its servers to businesses via the
Internet. myCIO's services are designed to be simple and cost-effective as well
as more rapidly deployable than if the customer were to internally install
network security applications. myCIO.com's hosted services are also designed to
remove the burden and cost of managing software, while seeking to ensure
continuous protection against threats to a company's e-business infrastructure.
myCIO's services include Virus Scan ASaP, CyberCop ASaP, Firewall ASaP,
VirusScreen ASaP, and VPN ASaP.

     For the three and nine months ended September 30, 2000, on a segment basis,
myCIO.com accounted for approximately $3.2 and $6.2 million in net revenue and a
net loss of $5.8 and $18.4 million, respectively.

                                       12
<PAGE>   15

RESULTS OF OPERATIONS

     The following table sets forth, for the periods indicated, the percentage
of net revenues represented by certain items in our statements of operations.

<TABLE>
<CAPTION>
                                                               THREE MONTHS      NINE MONTHS
                                                                  ENDED             ENDED
                                                              SEPTEMBER 30,     SEPTEMBER 30,
                                                              --------------    --------------
                                                              2000     1999     2000     1999
                                                              -----    -----    -----    -----
<S>                                                           <C>      <C>      <C>      <C>
Net revenue:
  Product...................................................   78.4%    76.4%    77.5%    65.2%
  Services and support......................................   21.6     23.6     22.5     34.8
                                                              -----    -----    -----    -----
          Total revenue.....................................  100.0    100.0    100.0    100.0
Cost of revenue:
  Product...................................................   12.3     12.2     12.0     13.8
  Services and support......................................    4.0      4.9      3.9      6.0
                                                              -----    -----    -----    -----
          Total cost of revenue.............................   16.3     17.1     15.9     19.8
Gross profit................................................   83.7     82.9     84.1     80.2
Operating expenses:
  Research and development..................................   17.8     19.9     18.4     23.6
  Marketing and sales.......................................   41.5     45.6     42.8     58.7
  General and administrative................................    7.9     12.4      8.9     21.5
  Amortization of intangibles and stock compensation
     charge.................................................   12.0     10.8      8.8     12.5
  Acquisition and other related costs.......................     --     (5.4)      --     (4.0)
                                                              -----    -----    -----    -----
          Total operating expenses..........................   79.2     83.3     78.9    112.3
                                                              -----    -----    -----    -----
          Income (loss) from operations.....................    4.5     (0.4)     5.2    (32.1)
  Interest and other income and expense, net................    2.4      1.0      2.3      1.1
  Gain on sale of investments, net..........................     --       --      5.9       --
  Minority interest in consolidated subsidiaries............    0.4       --      0.5       --
                                                              -----    -----    -----    -----
          Income (loss) before provision for income taxes...    7.3      0.6     13.9    (31.0)
Provision for income taxes..................................    5.6      0.7      7.4      5.5
                                                              -----    -----    -----    -----
          Net income (loss).................................    1.7%    (0.1)%    6.5%   (36.5)%
                                                              =====    =====    =====    =====
</TABLE>

     Net revenue. Net revenue was $238.7 million in the three months ended
September 30, 2000, an increase of 22.3% from $195.2 million in the three months
ended September 30, 1999. For the nine months ended September 30, 2000, net
revenue increased 47.5% to $686.9 million from $465.6 million in the same period
in 1999. The increase in net revenue for the three months ended September 30,
2000 as compared to the same period ended September 30, 1999 primarily relates
to increases in new customer purchases and increase in customer renewals of
product licenses as well as continued acceptance of our support services.
Additionally, net revenue for the nine months ended September 30, 2000 as
compared to the same period ended September 30, 1999 increased due to our
decision to limit distributor orders in an effort to realign channel inventory
levels as a result of Year 2000 concerns and increasing sales cycles for our
products in the second quarter of 1999. The increase also reflects positive
results from our reorganization into four product groups, with four separate
sales groups focused on selling their respective product line.

     Product revenue includes revenue from product licenses and hardware.
Product revenue was $187.2 million in the three months ended September 30, 2000,
an increase of 25.5% from $149.1 million in the three months ended 1999. For the
nine months ended September 30, 2000, product revenue increased 75.4% to $532.1
million from $303.4 million as compared to the same period in 1999.

     Services and support revenue include revenue from software support,
maintenance contracts, education and consulting services, which are deferred and
recognized over the related service period. Service revenue increased 11.9% to
$51.5 million from $46.1 million in the three months ended September 30, 2000
and 1999,

                                       13
<PAGE>   16

respectively. For the nine months ended September 30, 2000, service revenue
decreased 4.6% to $154.8 million from $162.2 million as compared to the same
period in 1999.

     Beginning with quarter ending December 31, 2000, we expect to see an
increase in the number of, and amount of our net revenue attributable to, the
sale of perpetual licenses.* Under a perpetual license, a customer initially
purchases the base-line software and subsequently acquires upgrades and updates.
In contrast, under our time-based license model, customers license the software,
including upgrades and updates, for a specified period. At the end of the
license period, the customer must renew their time-based license. Sales of
perpetual licenses typically result in significantly higher upfront revenue and
lower recurring and future revenues as the cost of upgrades and updates tend to
be significantly lower than the cost of the perpetual license. In addition, as a
result of this shift to perpetual licenses, our deferred revenue balance on our
balance sheet will and may be lower than historical levels.* Factors
contributing to this increase in perpetual licenses include greater sales of
hardware-based Sniffer and E-ppliance products where software is bundled onto
the hardware platform and a general customer preference for perpetual licenses.*

     Our rate of growth has slowed in recent periods due to increased price
competition, a maturing anti-virus market and an increasingly higher base from
which to grow. Our growth rate and net revenue depend significantly on renewals
of existing orders as well as expanding our customer base. If our renewal rate
or our pace of new customers slows, our net revenues and operating results would
be adversely affected.*

     International revenue accounted for approximately 33% and 35% of net
revenues for the three months ended September 30, 2000 and 1999, respectively.
For the nine months ended September 30, 2000 and 1999, international revenue was
approximately 37% and 40%, respectively. The decrease in international revenue
as a percentage of total revenue was primarily due to lower overall net revenue
in the second quarter of 1999, relating to our decision to limit distributor
orders in an effort to realign channel inventory levels as a result of Year 2000
concerns and increasing sales cycles for our products. During the three months
ended September 30, 2000, sales were adversely impacted by the recent decline in
the value of the Euro relative to the U.S. dollar. We expect that international
revenue will continue to account for a significant percentage of net revenue.*
We also expect that a significant portion of our international revenue will be
denominated in local currencies.* To reduce the impact of foreign currency
fluctuations we engage in financial risk management activities. However, future
results of income may be adversely affected by currency 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 our future international revenue. In addition, there
can be no assurance that global macroeconomic issues will not have a material
adverse impact on our revenue or revenue growth in the future. Further, in
countries with a high incidence of software piracy, we may experience a higher
rate of piracy of our products.* There are a number of additional risks related
to the export of our encryption and security products.

     Cost of Net Revenue. Cost of net revenue increased 17.0% to $39.0 million
from $33.3 million in the three months ended September 30, 2000 and 1999,
respectively. For the nine months ended September 30, 2000, cost of net revenue
increased 18.6% to $109.3 million from $92.1 million in the same period in 1999.
The increase in cost of net revenue was primarily due to the increase in net
revenue.

     Our 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 hardware based Sniffer and E-ppliance products,
computer platforms and other hardware components. Cost of product revenue
increased 24.4% to $29.5 million from $23.7 million in the three months ended
September 30, 2000 and 1999, respectively. For

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

* This statement is a forward looking statement reflecting current expectations.
There can be no assurance that our actual
performance will meet our current expectations. See the risk factor on page 19
for discussion of certain factors that could
affect future performance.

                                       14
<PAGE>   17

the nine months ended September 30, 2000, cost of product revenue increased
28.7% to $82.5 million from $64.1 million in the same period in 1999. As a
percentage of net revenue, cost of product revenue was 12.3% and 12.2% for the
three months ended September 30, 2000 and 1999, respectively. In future periods,
we expect that cost of product revenue will increase in absolute terms and as a
percentage of net revenue in conjunction with an expected increase in the number
of hardware based products sold by us.*

     Cost of services and support revenue consists principally of salaries and
benefits related to employees providing customer support and consulting
services. Cost of services and support revenue decreased 1.4% to $9.5 million
from $9.6 million in the three months ended September 30, 2000 and 1999,
respectively. For the nine months ended September 30, 2000, cost of services and
support revenue decreased 4.3% to $26.8 million from $28.0 million in the same
period in 1999.

     Research and Development. Research and development expense consist
primarily of salary and benefits of our development and technical support staff.
Research and development expenses were $42.6 million in the three months ended
September 30, 2000, an increase of 9.4% from $38.9 million in the three months
ended September 30, 1999. Research and development expense was $126.3 million in
the nine months ended September 30, 2000, an increase of 15.0% from $109.8
million in the nine months ended September 30, 1999. As a percentage of net
revenue, research and development expense was 17.8% and 19.9% in the three
months ended September 30, 2000 and September 30, 1999, respectively. The
decrease as a percentage of net revenue was due to actual spending growing at a
slower rate than revenue, which is consistent with our cost control efforts. As
a percentage of net revenue, research and development expense was 18.4% and
23.6% in the nine months ended September 30, 2000 and 1999, respectively.
Nonetheless, for the first nine months ended September 30, 2000, there was an
increase in actual spending in staffing and equipment expense to support growth
in our product and service offerings. We anticipate that research and
development expenses will increase slightly in absolute dollars in the three
months ended December 31, 2000, but may fluctuate as a percentage of net
revenue.* We believe that our ability to maintain our competitiveness will
depend in large part upon our ability to enhance existing products, develop new
products and develop and integrate acquired products. The market for our
products is frequently characterized by low barriers to entry, and is
characterized by rapid technological change, intense competition with respect to
price and 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 $99.1 million in the three months ended September 30, 2000,
an increase of 11.5% from $88.9 million in the three months ended September 30,
1999. Marketing and sales expenses were $294.2 million in the nine months ended
September 30, 2000, an increase of 7.6% from $273.3 million in the nine months
ended September 30, 1999. As a percentage of net revenue, marketing and sales
expense was 41.5% and 45.6% in the three months ended September 30, 2000 and
1999, respectively. As a percentage of net revenue, marketing and sales expense
was 42.8% and 58.7% in the nine months ended September 30, 2000 and 1999,
respectively. The decrease on a percentage of net revenue basis was due to
actual spending growing at a slower rate than revenue which is consistent with
our cost control efforts. The increase in actual spending was due to the
marketing of our products and services, hiring and training of our enterprise
level sales force, and advertising and promotions for the McAfee.com business
segment. We expect sales and marketing to increase in the three months ended
December 31, 2000, particularly as McAfee.com and myCIO.com, each continues with
its efforts to build brand recognition and sales and marketing expenses will
continue 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 $18.8 million in the
three months ended September 30, 2000, a decrease of 22.5% from $24.2 million in
the

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

* This statement is a forward looking statement reflecting current expectations.
There can be no assurance that our actual
performance will meet our current expectations. See the risk factor on page 19
for discussion of certain factors that could
affect future performance.

                                       15
<PAGE>   18

three months ended September 30, 1999. General and administrative costs were
$60.9 million in the nine months ended September 30, 2000, a decrease of 39.2%
from $100.2 million in the nine months ended September 30, 1999. As a percentage
of net revenue, general and administrative expense was 7.9% and 12.4% in the
three months ended September 30, 2000 and 1999, respectively. As a percentage of
net revenue, general and administrative expense was 8.9% and 21.5% in the nine
months ended September 30, 2000 and 1999, respectively. The decrease in the
three months ended September 30, 2000 was due to actual spending growing at a
slower rate than revenue which is consistent with our cost control efforts. For
the nine months ended September 30, 2000, the decrease was primarily due to a
$31.8 million charge to cover doubtful accounts for the three months ended June
30, 1999. Excluding this charge, general and administrative expense was $68.4
million, which decreased slightly in the nine months ended September 30, 2000
and is consistent with our cost control efforts. We expect general and
administrative expense to increase in the three months ended December 31, 2000,
but these expenses may fluctuate as a percentage of net revenue.*

     Amortization of Intangibles and Stock Compensation Charge. We expensed
$28.6 million and $21.0 million of amortization related to intangibles and stock
compensation charge in the three months ended September 30, 2000 and 1999,
respectively. We expensed $60.8 million and $58.2 million of amortization
related to intangibles and stock compensation charge in the nine months ended
September 30, 2000 and 1999, respectively. Intangibles consist of purchased
goodwill and certain technology acquired through acquisitions.

     On April 22, 1999, the Company offered to substantially all of its
employees, excluding executive officers, the right to cancel certain outstanding
stock options and receive new options with exercise prices at the current fair
market value of the stock. Options to purchase a total of 10.3 million shares
were canceled and the same number of new options were granted at an exercise
price of $11.063, which was based on the closing price of the Company's common
stock on April 22, 1999. The new options vest at the same rate that they would
have vested under previous option plans. As a result, options to purchase
approximately 3.3 million shares at $11.063 were vested and outstanding at
September 30, 2000.

     In accordance with Accounting Principles Board Opinion No. 25 "Accounting
for Stock Issued to Employees," the Company incurred an initial stock based
compensation charge in connection with this repricing. This charge was
calculated based on the difference between the exercise price of the new options
and their market value on the date of acceptance by employees. Approximately
$2.2 million and $5.1 million were expensed in the three and nine months ended
September 30, 2000, respectively.

     As a result of the introduction of FIN 44, stock options repriced by the
Company on April 22, 1999 are subject to variable plan accounting treatment from
July 1, 2000. Accordingly, the Company has and will continue to remeasure
compensation cost for the repriced options until the options are exercised,
forfeited or cancelled without replacement. The first valuation period began
with the effective date of FIN 44 which was July 1, 2000. The valuation has and
will be based on any excess of the closing stock price at the end of the
reporting period or date of exercise, forfeiture or cancellation without
replacement, if earlier, over the fair value of the Company's common stock on
July 1, 2000, which was $20.375. The resulting compensation charge to earnings
will be recorded over the remaining vesting period, using the accelerated method
of amortization discussed in FASB Interpretation No. 28. When options are fully
vested, the charge will be recorded to earnings immediately. Depending upon
movements in the market value of the Company's common stock, this accounting
treatment may result in significant additional compensation charges in future
periods.

     In addition, variable plan accounting as described above, applies to
options issued to employees of McAfee.com and myCIO.com as a replacement for
Company options which were subject to the repricing described above. As a result
the Company will record variable charges based on the movements in the fair
value of McAfee.com and myCIO.com common stock from July 1, 2000.

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

* This statement is a forward looking statement reflecting current expectations.
There can be no assurance that our actual
performance will meet our current expectations. See the risk factor on page 19
for discussion of certain factors that could
affect future performance.

                                       16
<PAGE>   19

     As a result, during the quarter ended September 30, 2000, the Company
recorded a compensation charge to earnings of approximately $9.9 million. As of
September 30, 2000, the Company, McAfee.com and myCIO.com had options,
outstanding and subject to variable plan accounting, amounting to 5.2 million,
0.1 million, and 0.3 million, respectively.

     As of September 30, 2000, we estimate that for each $1 increase in our per
share stock price above $20.375, the stock compensation charge as adjusted for
exercises, forfeitures and cancellations without replacements would amount to
approximately $5 million which would be charged to earnings over the remaining
vesting period, using the accelerated method of amortization discussed in FASB
Interpretation No. 28. If options are fully vested, the charge would be recorded
to earnings immediately.

     Acquisition and other related cost. In relation to our acquisitions as of
December 31, 1999, we recorded reserves consisting principally of expenditures
related to accrued lease termination costs and adjustments to remaining
accruals. As of December 31, 1999, all expenditures related to these accruals
have been completed and excess reserves were credited to acquisition and other
related charges.

     Interest and Other Income and Expense, net. Interest and other income and
expense, net, increased to $5.7 million in the three months ended September 30,
2000 from $1.9 million in the three months ended September 30, 1999. Interest
and other income and expense, net, increased to $16.3 million in the nine months
ended September 30, 2000 from $5.4 million in the nine months ended September
30, 1999. The increase was primarily due to the increase in interest income as a
result of higher cash and marketable securities average balances.

     Gain on Sale of Investments. In the nine months ended September 30, 2000,
the Company recognized a total gain of $40.4 million on the sale of our venture
and strategic investments, including gain on sale of Network Associates Japan,
Inc. amounting to $11.9 million.

     Minority Interest in Consolidated Subsidiaries. In the three and nine
months ended September 30, 2000, minority interest from consolidated
subsidiaries was $1.1 million and $3.4 million, respectively.

     Provision for Income Taxes. Our provision for income taxes was $13.4
million and $1.3 million for the three months ended September 30, 2000 and 1999.
The provision for income taxes was $50.9 million and $25.8 million for the nine
months ended September 30, 2000 and 1999. The provision for income taxes
primarily relates to federal income tax on capital gains from the sale of
investments and to income taxes currently payable in foreign jurisdictions.

  Liquidity and Capital Resources

     At September 30, 2000, we had $331.9 million in cash and cash equivalents
and $464.0 million in marketable securities, for a combined total of $795.9
million.

     Net cash provided by operating activities was $61.4 million in the nine
months ended September 30, 2000, consisted primarily of net income before
depreciation and amortization, stock compensation expense, interest expense
related to the Zero Coupon Convertible Subordinated Debentures, bad debt expense
and deferred taxes, offset by a gain on the sale of venture and strategic
investments. In addition, net cash provided by operating activities in the nine
months ended September 30, 2000 consisted primarily of increases in accounts
payable, accrued liabilities, and deferred revenue, offset by increases in
accounts receivable, prepaid expenses, taxes and other assets. Net cash used in
operating activities was $91.2 million in the nine months ended September 30,
1999, consisted primarily of net loss before depreciation and amortization, bad
debt expense, and stock compensation charges, interest related to Zero Coupon
Convertible Subordinated Debentures, offset by deferred taxes. In addition, net
cash used in operating activities in the nine months ended September 30, 1999
primarily consisted of decreases in deferred revenue, accounts payable, and

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

* This statement is a forward looking statement reflecting current expectations.
There can be no assurance that our actual
performance will meet our current expectations. See the risk factor on page 19
for discussion of certain factors that could
affect future performance.

                                       17
<PAGE>   20

accrued liabilities, which were partially offset by a decrease in accounts
receivable, prepaid and other current assets.

     Our accounts receivable balance as a percentage of sales may increase due
to our increased emphasis on server/enterprise based sales; a higher percentage
of indirect sales through our channel partners and expanding international
sales, both of which typically have longer payment terms. With an increase in
business through indirect channels, our receivable collection experience has
become more dependent on the longer payment cycle for VARs, distributors and
system integrators. To address this increase in accounts receivable and to
improve cash flow, we may from time to time take actions to encourage earlier
payment of receivables and sell receivables. To the extent that our receivable
balance increases, we will be subject to greater general credit risks with
respect thereto.

     Net cash provided by investing activities was $9.5 million in the nine
months ended September 30, 2000, primarily reflecting proceeds from sale of
venture and strategic investments which were offset by purchases of marketable
securities and other investments, and additions in fixed assets. We obtained
proceeds of $36.8 million and $11.9 million from our sale of Goto.com shares and
the sale of less than 5% of the shares of our Japanese subsidiary, Network
Associates Japan, Inc., respectively. Net cash used in investing activities was
$101.2 million in the nine months ended September 30, 1999 consisting primarily
of the purchase of marketable securities and additions to fixed assets.

     Net cash used in financing activities was $40.0 million in the nine months
ended September 30, 2000, consisting primarily of the repurchase of common stock
which was offset by the proceeds associated with the exercise of non-qualified
stock options and sale of put options. Net cash provided by financing activities
was $27.5 million in the nine months ended September 30 1999, consisted
primarily of the proceeds associated with the exercise of non qualified stock
options and sale of put options, which was partially offset by the effect of
exchange rate fluctuations.

     We believe that our available cash and anticipated cash flow from
operations will be sufficient to fund our working capital and capital
expenditure requirements for at least the next twelve months.*

  EURO

     On January 1, 1999, the "euro" was introduced. On that day, the exchange
ratios of the currencies of the eleven countries participating in the first
phase of the European Economic and Monetary Union were fixed. The euro became a
currency in its own right and the currencies of the participating countries,
while continuing to exist for a three-year transition period, are now fixed
denominations of the euro. The introduction of the euro will have significant
effects on the foreign exchange markets and bond markets and is requiring
significant changes in the operations and systems within the European banking
industry. Our information system is designed to accommodate multi-currency
environments. As a result we have the flexibility to transact business with
vendors and customers in either euro or traditional national currency units.

  Financial Risk Management

     As a result of the continued expansion of our business in Europe, we expect
to see an increase over time in exposures related to nonfunctional currency
denominated sales in several European currencies.* Currently, we hedge only
those currency exposures associated with certain assets and liabilities
denominated in nonfunctional currencies and we do not generally hedge
anticipated foreign currency cash flows. The hedging activity we have undertaken
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 US dollar, British pound, Canadian dollar, Australian
dollar, Dutch Guilder and Euro. To the extent that these forecasts are over or
understated during periods of currency volatility, we could experience
unanticipated currency gains or losses.*

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

* This statement is a forward looking statement reflecting current expectations.
There can be no assurance that our actual
performance will meet our current expectations. See the risk factor on page 19
for discussion of certain factors that could
affect future performance.

                                       18
<PAGE>   21

                                  RISK FACTORS

     Investing in our common stock involves a high degree of risk. Any of the
following risks could materially adversely affect our business, operating
results and financial condition and could result in a complete loss of your
investment.

OUR QUARTERLY FINANCIAL RESULTS WILL LIKELY FLUCTUATE

     Our quarterly operating results have varied greatly in the past and will
likely vary greatly in the future depending upon a number of factors. Many of
these factors are beyond our control. Our revenues, gross margins and operating
results may fluctuate significantly from quarter to quarter due to, among other
things:

     - volume, size, nature (perpetual or subscription) and timing of new
       licenses and renewals of existing licenses;

     - our distributor inventory levels and product return rates;

     - our inventory levels;

     - introduction of new products, product upgrades or updates by us or our
       competitors;

     - the mix of products we sell;

     - the size and timing of our non-cash stock-based charges;

     - changes in product prices by us or our competitors;

     - trends in the computer industry and general economic conditions;

     - our ability to develop, market and sell our products particularly in
       light of our recent sales force reorganization;

     - costs related to acquisitions of technology or businesses;

     - fluctuations in McAfee.com's expenditure levels related to its efforts to
       build brand awareness, and establish strategic relationships with various
       Internet companies;

     - fluctuations in myCIO.com's expenditure levels related to its efforts to
       develop new products, adapt existing products to an application service
       provider (or ASP) delivery model and build brand awareness;

     - fluctuations in our Japanese subsidiary's, Network Associates Japan,
       Inc., expenditure levels related to its efforts to build its brand and
       corporate awareness in Japan;

     - our investment experience related to our strategic minority equity
       investments;

     - the percentage of our revenue, particularly that portion attributable to
       McAfee.com and myCIO.com, that is deferred, which may fluctuate based on
       the change in product mix and pricing;

     - the effectiveness of and the expenditure levels related to the recent
       expansion of our European Sniffer organization;

     - the effectiveness of our channel strategy and our mix of direct and
       indirect revenues;

     - pressure on employee wages as competition for skilled employees
       increases; and

     - costs related to extraordinary events including litigation and
       acquisitions.

Our business is impacted by the seasonal trends and global or regional
macroeconomic trends. For example, our net revenue is typically higher in the
fourth quarter, as many customers complete annual budgetary cycles, and lower in
the summer months when many businesses experience lower sales, particularly in
the European market. Our business in Japan, Asia and Latin America has been
adversely impacted by the adverse economic conditions there. If these conditions
were to spread to Europe or the U.S., our business, results of operations and
financial condition would be adversely impacted.
                                       19
<PAGE>   22

WE FACE RISKS RELATED TO THE DIVISION OF OUR BUSINESS INTO PRODUCT GROUPS

     On January 1, 2000, we divided our business into four product groups:
McAfee, which markets the McAfee Active Virus Defense (AVD) product line;
Sniffer Technologies, which markets the Sniffer Total Network Visibility (TNV)
product line; PGP Security, which markets the PGP Total Network Security (TNS)
product line; and Magic Solutions, which markets the Magic Total Support Desk
(TSD) product line. This reorganization, along with a related product group
sales force reorganization, is intended to allow us to react faster to customers
needs and to focus each product group's sales force on selling their respective
product line and the individual point products contained in those product lines.
As part of this reorganization, we also reorganized our U.S. professional
services organization around our product groups. Our customers and potential
customers, sales force and professional service organization may not respond
favorably to the change and our business and future financial performance could
suffer. This reorganization may be unsuccessful due to, among other things:

     - uncertainty and customer dissatisfaction surrounding our shift in focus
       to our product group strategy, including uncertainty as to our continued
       level of support for our combined product lines, previously marketed as
       one line and continued integration of our various product lines;

     - customer confusion or irritation related to multiple sales calls from
       different members of our reorganized sales force;

     - a loss of potential cross selling opportunities and a lack of lead
       sharing between the separate product groups' sales representatives who
       are generally only compensated for sales made by them of products within
       their respective product groups;

     - failure by our employees to embrace the changes, resulting in possible
       declines in sales force productivity or employee departures;

     - the possibility that our centralized general and administrative group may
       be unable to meet on a timely basis or at all each product group's
       individualized infrastructure and support requirements; and

     - one or more of our product groups may lack sufficient qualified
       professional service personnel to support its products.

WE COULD EXPERIENCE CUSTOMER AND MARKET CONFUSION DUE TO OUR MARKETING AND
ADVERTISING EFFORTS TARGETED AT THE PRODUCT GROUP OR SUBSIDIARY LEVEL, RATHER
THAN AT THE CORPORATE LEVEL, AND DUE TO SIMILARITIES IN THE NAMES USED BY OUR
PRODUCT GROUPS AND SUBSIDIARIES

     Networks Associates, Inc. was formed in December 1997, by the combination
of McAfee Associates, Inc. and Network General Corporation. Since then, we have
spent a significant portion of our total marketing efforts and advertising
spending building awareness of the Network Associates name. In the future, we
plan to focus our marketing efforts and advertising spending on building brand
awareness at the product group and subsidiary level, rather than at the Network
Associates corporate level. This could create confusion in the market place and
in the investor community if people are not clear about the relationship between
Network Associates, our product groups and our McAfee.com and myCIO.com
subsidiaries, many of which have potentially confusing names and products. For
example, our online consumer anti-virus products, our retail and corporate
anti-virus products (other than those hosted online) and our corporate hosted
anti-virus products are marketed and sold, respectively, by our publicly traded
McAfee.com subsidiary, our retail division which is called McAfee Retail and our
McAfee product group and our myCIO.com subsidiary.

THE TIMING AND AMOUNT OF OUR REVENUES ARE SUBJECT TO A NUMBER OF FACTORS THAT
MAKE IT DIFFICULT TO ESTIMATE OPERATING RESULTS PRIOR TO THE END OF A QUARTER

     We do not expect to maintain a significant level of backlog. As a result,
product revenues in any quarter are dependent on contracts entered into or
orders booked and shipped in that quarter. We have 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. This trend makes
predicting revenues more difficult. The timing

                                       20
<PAGE>   23

of closing larger orders increases the risk of quarter-to-quarter fluctuation.
If orders forecasted for a specific customer for a particular quarter are not
realized or revenues are not otherwise recognized in that quarter, our operating
results for that quarter could be materially adversely affected.

WE MAY EXPERIENCE HIGHER OVERALL REVENUE IN THE NEAR-TERM BUT LOWER FUTURE
SOFTWARE LICENSE REVENUE DUE TO EXPECTED INCREASED LEVELS OF PERPETUAL LICENSES

     We expect an increase in the number of, and amount of our net revenue
attributable to, our sale of perpetual software licenses. Under a perpetual
license, a customer purchases the base-line software and subsequently acquires
software upgrades and updates. In contrast, under a subscription model,
customers license the software, including upgrades and updates, for a specified
period of time. At the end of the initial license period, the customer must
renew their software subscription to use our software. Sales of perpetual
licenses typically result in significantly higher upfront revenue and lower
recurring and future revenues as the sales price for upgrades and updates tend
to be significantly lower than that of a perpetual license. Factors contributing
to this expected increase in perpetual licenses include greater sales of
hardware-based Sniffer and E-ppliance products where software is bundled on to
the hardware platform and a general customer preference for perpetual licenses.
To offset potential reductions in future revenue, among other things, it will be
incumbent upon us to introduce new software products for sale and we may elect
to unbundle some of the products previously offered by us on a bundled
subscription basis.

OUR STOCK PRICE HAS BEEN VOLATILE AND IS LIKELY TO REMAIN VOLATILE

     During the nine months ended September 30, 2000, our stock price ranged
from a per-share high of $36.69 to a low of $18.19. On October 18, 2000, the per
share closing price for our common stock was $15.75. On August 2, 1999, February
16, 2000, and May 31, 2000, we sold "European style" put options for 3,000,000
shares of the Company's common stock as part of our stock repurchase plan.
European style put options can only be exercised on the expiry date. Remaining
expiry dates are February 16, 2001 and May 31, 2001. The strike price for these
remaining put options are $30.00 and $24.07, respectively. In the event that the
stock price per share is lower than the strike prices at the date of exercise,
the number of shares outstanding may increase.

     Furthermore, announcements, litigation developments, and our ability to
meet the expectations of brokerage firms, industry analysts or investors with
respect to our operating and financial results may contribute to current and
future stock price volatility. We may not discover, or be able to confirm,
revenue or earnings shortfalls until the end of a quarter, which could result in
an immediate drop in our stock price. In addition, similar events with respect
to McAfee.com, our publicly traded subsidiary, and fluctuations in its stock
price may also contribute to the volatility of our stock price. In the past,
following periods of volatility in the market price of a company's securities,
securities class action litigation has often been instituted against companies
with publicly traded securities. A number of putative class actions were brought
against our officers, directors and us. See Note 7, Notes to the Condensed
Consolidated Financial Statements. This litigation, and any other litigation if
instituted, could result in substantial costs and a diversion of management's
attention and resources.

COMPETITORS MAY INCLUDE PRODUCTS SIMILAR TO OURS IN THEIR HARDWARE OR SOFTWARE
AND RENDER OUR PRODUCTS OBSOLETE

     Vendors of hardware and of operating system software or other software
(such as firewall or e-mail software) may enhance their products or bundle
separate products to include network security and management software similar to
our products. The widespread inclusion of products that perform the same or
similar function as our products within computer hardware or other software
could render our products obsolete and unmarketable. Furthermore, even if these
incorporated products are inferior or more limited than our products, customers
may elect to accept the incorporated products rather than purchase our products.
If we are unable to develop new network security and management products to
further enhance operating systems or other software and to successfully replace
any obsolete products, our business could suffer.

                                       21
<PAGE>   24

WE EXPECT SIGNIFICANT STOCK BASED COMPENSATION CHARGES RELATED TO REPRICED
OPTIONS

     In light of the decline in our stock price at the time and in an effort to
retain our employee base, in April 1999, we offered to reprice options held by
all employees, other than directors and executive officers. If the employee
agreed not to exercise any of the repriced options for a period of twelve
months, the exercise price of their eligible employee options with an exercise
price in excess of $11.0625 was reduced to $11.0625, the closing market price on
the NASDAQ on April 22, 1999. Option holders electing to have their options
repriced were required to acknowledge their acceptance by April 28, 1999. As a
result of the increase in price between the date on which the options were
repriced, April 22, 1999, and the date on which the employees elected to reprice
their option grants, April 28, 1999, we have and will continue to incur a
stock-based compensation charge. In accordance with Accounting Principles Board
Opinion No. 25 "Accounting for Stock Issued to Employees," the Company incurred
an initial stock based compensation charge in connection with this repricing.
This charge was calculated based on the difference between the exercise price of
the new options and their market value on the date of acceptance by employees.
Approximately $2.2 million and $5.1 million were expensed in the three and nine
months ended September 30, 2000, respectively.

     In March 2000, the Financial Accounting Standards Board ("FASB") issued
FASB Interpretation No. 44, "Accounting for Certain Transactions Involving Stock
Compensation, an interpretation of APB Opinion No. 25" ("Interpretation"). The
Interpretation is intended to clarify certain problems that have arisen in
practice since the issuance of APB 25. The Interpretation provides guidance,
some of which is a significant departure from current practice. The
Interpretation generally provides for prospective application for grants or
modifications to existing stock options or awards made after June 30, 2000.
However, for certain transactions the guidance is effective after December 15,
1998 and January 12, 2000.

     We have incurred and will continue to incur variable accounting charges
related to our and our subsidiaries' repriced options. The valuation of this
charge has and will be based on any excess of the closing price at the end of
the reporting period or date of exercise, forfeiture, cancellation without
replacements, if earlier, over the fair value of our common stock at July 1,
2000, which was $20.375. Depending upon movements in the market value of our
common stock, this accounting treatment may result in significant additional
compensation charges in future periods.

     In addition, variable plan accounting as described above, applies to
options issued to employees of McAfee.com and myCIO.com as a replacement for
Company options which were subject to the repricing described above. As a result
Network Associates will record variable charges based on the movements in the
fair value of McAfee.com and myCIO.com common stock from July 1, 2000. During
the quarter ended September 30, 2000, the Company recorded a compensation charge
to earnings of approximately $9.9 million related to variable plan accounting.

WE FACE RISK ASSOCIATED WITH EMPLOYEE RETENTION AND NEW EMPLOYEE ASSIMILATION

     Many of our employees are located in areas and have skills in fields where
there is high worker mobility and work force turnover. The departure of a large
number of our employees or a meaningful number of key non-executive employees
could have a material adverse impact on many facets of our business, including
our ability to develop new products, upgrade existing products, sell our
products and provide adequate internal infrastructure. In addition to this
general risk, employees whose options were repriced to $11.0625 per share, as
described above, agreed to not exercise any of the repriced options for a period
of twelve months. Beginning on April 22, 2000, the end of this 12-month lock-up
period, we experienced a larger than normal level of employee departures as many
of these employees elected to terminate their employment with us. In addition,
we hired a significant number of new employees in the first nine months of 2000.
We face challenges assimilating these new employees including reduced levels of
productivity as these individuals are trained or otherwise adapt to our
organization.

                                       22
<PAGE>   25

WE FACE RISKS ASSOCIATED WITH PAST AND FUTURE TRANSACTIONS

     Our industry has experienced, and is expected to continue to experience, a
significant amount of consolidation. As part of our growth strategy, we may buy
or make investments in complementary companies, products and technologies. Since
1995 we have completed a large number of significant acquisitions involving both
public and private companies, including:

     - CyberMedia in September 1998;

     - Dr Solomon's in August 1998;

     - Secure Networks in May 1998;

     - Magic Solutions and TIS in April 1998;

     - Network General, PGP and Helix Software in December 1997;

     - Cinco Networks in August 1997;

     - Vycor Corporation in February 1996; and

     - Saber Software in August 1995.

     We have also completed a number of smaller acquisitions and acquired a
number of our international distributors. In 1999, we began making venture and
strategic minority investments in complementary pre-public companies with
complementary products, services and technologies. During the quarter, we made
minority venture investments totaling $4.0 million. As of September 30, 2000,
the minority venture investments we continue to hold totaled $19.6 million
valued at cost. We are currently investigating acquisitions of other strategic
minority venture investments.

     Our acquisitions and strategic investments involve a number of risks and we
may not realize the expected benefits of these transactions. We may lose all or
a portion of our investment, particularly in the case of our strategic minority
investments.

     In 1997 and 1998, we incurred significant nonrecurring charges associated
with our previous acquisitions. Our available cash and our securities may be
used to buy or invest in companies or products, which could result in
significant acquisition-related charges to earnings and dilution to our
stockholders. Moreover, if we buy a company, we may have to incur or assume that
company's liabilities, including liabilities that are unknown at the time of
acquisition, which may result in a material adverse effect on us.

WE WILL EXPERIENCE SIGNIFICANT AMORTIZATION CHARGES AND FACE THE RISK OF FUTURE
NON-RECURRING CHARGES IN THE EVENT OF IMPAIRMENT

     In connection with our previous acquisitions accounted for under the
purchase method of accounting, in future periods we will experience significant
charges related to the amortization of purchased technology and goodwill. In
addition, if we later determine that this purchased technology and goodwill is
impaired, we will be required to take a related non-recurring charge to
earnings. For the nine months ended September 30, 2000 and 1999, we incurred
amortization expense related purchased technology and goodwill amounting to
$45.8 million and $43.4 million, respectively.

OUR HARDWARE BASED PRODUCTS FACE MANUFACTURING, SUPPLY, INVENTORY, LICENSING AND
OBSOLESCENCE RISKS

     Some of our Sniffer products and E-ppliance products include in addition to
our software, a hardware platform as well as software licensed from other
companies. We expect the number of our hardware-based products to increase as,
among other things, the data rate in computer networks increase, making a
software-only solution a less viable solution. Third party manufacturers do the
manufacturing of these products under contract for us. Reliance on third party
manufacturers involves a number of risks, including the lack of control over the
manufacturing process and the potential absence or unavailability of adequate
capacity. In the event that any third party manufacturers cannot or will not
continue to manufacture our products in required volumes, on a cost effective
basis, in a timely manner or at all, we will have to secure additional
manufacturing
                                       23
<PAGE>   26

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.

     Our hardware-based products contain critical components supplied by a
single or a limited number of third parties. We have been required to purchase
certain computer platforms around which we design our network fault and
performance management products to ensure an available supply of these products
for our 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.

     Some of our hardware based products incorporate licensed software, such as
operating system software. Our ability to successfully market these products
depends on our ability to obtain reasonably priced licenses from third party
software providers, as well as on our ability to integrate our hardware and
software with the software provided from third parties. If we are unable to
obtain software licenses from third parties or to integrate third party software
with our hardware products, our ability to market hardware based products would
suffer.

     Hardware based products may face greater obsolescence risks than software
products. If our hardware products are not easily upgradable to meet future
market needs, they may become obsolete. In addition to lost future sales, we
could incur losses or other charges in disposing of obsolete inventory, both of
which could also materially adversely affect our results of operations.

WE FACE RISKS RELATED TO OUR MYCIO.COM STRATEGY

     In January 2000, we launched a new wholly owned subsidiary, myCIO.com.
myCIO.com is an infrastructure ASP which delivers to businesses, hosted network
security and availability services via the Internet. This web-based model is a
relatively new concept and there is a risk that myCIO.com and its products may
fail to gain market acceptance.

     The growth, market acceptance and ultimate profitability of myCIO.com's
online network security and availability services is highly uncertain and
subject to a number of factors, including:

     - myCIO.com's ability to successfully adapt existing products or develop
       new or enhanced products that operate in fast, secure and reliable manner
       over the Internet;

     - increased expenditures associated with the creation of a new business,
       such as product development, marketing and technical and administrative
       support;

     - the introduction of new products by myCIO.com or myCIO.com's third-party
       competitors or by our other Network Associates product groups;

     - potential unwillingness of businesses to pay for myCIO.com's subscription
       based products and services and its ability to properly price its
       products and services to generate the greatest revenue opportunities;

     - business reluctance to change their software purchasing behavior in favor
       of services hosted on the myCIO.com or third-party servers; and

     - business concerns about whether the Internet is fast, reliable and secure
       enough to deliver critical network security and availability services
       effectively.

     There is a risk that sales of myCIO.com's products may significantly reduce
the sales of the products offered by our product groups. These sales may result
in less overall revenue and profit for us if the prices and profit margins of
myCIO.com's products are less than the prices and profit margins of comparable
products offered by our product groups. In addition, other Network Associates
product groups and McAfee.com may introduce or develop new products that could
overlap with or compete with those offered by myCIO.com.

     For the nine months ended September 30, 2000, myCIO.com incurred a net loss
of $18.4 million. myCIO.com is likely to incur significant losses for the
foreseeable future. These losses will be funded by us and will impact our
consolidated financial results.

                                       24
<PAGE>   27

WE FACE RISKS RELATED TO OUR MCAFEE.COM STRATEGY

     In December 1998, we incorporated McAfee.com as our Internet destination
dedicated to updating, upgrading and managing PCs over the Internet for single
use retail, non-corporate consumers. We have entered into various inter-company
arrangements including technology, licenses, shared facilities, functions,
services and tax sharing agreements with McAfee.com. On December 2, 1999,
McAfee.com completed an initial public offering. At September 30, 2000, we owned
36.0 million shares of McAfee.com's Class B common stock, which is generally
entitled to three votes per share and converts to shares of McAfee.com Class A
common stock if sold by us to a third party. McAfee.com Class A common stock is
entitled to one vote per share. At September 30, 2000, our McAfee.com holdings
represented approximately 81% of McAfee.com's outstanding capital stock and
approximately 93% of its total voting power.

     Pursuant to our cross license agreement with McAfee.com, we have licensed
all our technology to McAfee.com for use in the markets specified below and
McAfee.com has licensed its technology to us for our use outside of McAfee.com's
markets. Under our license and other agreements with McAfee.com, among other
things:

     - McAfee.com has the exclusive right to use the licensed technology for
       providing single-user consumer licenses of our products and services sold
       over the Internet or for Internet-based products and for licensing the
       technology to original equipment manufacturers for sale to individual
       consumers;

     - we are permitted to continue to sell our consumer products through
       non-online channels, such as traditional retail stores, however
       McAfee.com's sales of online products and services could significantly
       reduce sales of these products;

     - we may not offer a product incorporating third party technology if those
       products are competitive with products offered by McAfee.com;

     - McAfee.com is required to pay us a license fee of 20% of net revenue
       derived from product sales that include the licensed technology
       commencing on January 1, 1999 and declining 1.625% per quarter until the
       rate is 7% in the quarter beginning January 1, 2001;

     - the license agreement is perpetual and may only be terminated by us if
       McAfee.com fails to cure a material breach of the license within 30 days
       after we notify it of the breach, subject to mandatory dispute resolution
       prior to the effectiveness of any proposed termination;

     - we are required to indemnify McAfee.com with respect to existing
       litigation related to the licensed technology to which we are a party,
       including the litigation described in Note 7 of the Notes to the
       Condensed Consolidated Financial Statements;

     - McAfee.com has agreed to provide, and we are dependent on McAfee.com to
       provide continuously and successfully, the infrastructure and technical
       support for our web site;

     - generally, we are required to cause to be elected at least two
       independent directors to the McAfee.com board of directors, which term
       would exclude any serving Network Associates officer or director; and

     - if, without the prior approval of our continuing directors (being our
       current directors and directors approved or not objected to by our
       current directors), someone acquires 15% or more of our outstanding
       capital stock or our continuing directors cease to constitute a majority
       of our board (1) we are required to vote our shares of McAfee.com common
       stock and otherwise seek to cause to the McAfee.com board of directors to
       consist of at least a majority of independent directors and (2) our
       shares of McAfee.com Class B common stock will be entitled to only one
       vote per share instead of three.

                                       25
<PAGE>   28

     We expect that the McAfee.com business will incur significant losses for at
least the near term. These losses will impact our consolidated financial
results. The growth and market acceptance of McAfee.com's online PC security and
management products and services is highly uncertain and subject to a number of
factors, including:

     - potential unwillingness of consumers to pay for McAfee.com's subscription
       based products and services and its ability to properly price its
       products and services to generate the greatest revenue opportunities;

     - consumer reluctance to change their software purchasing behavior in favor
       of services hosted on the McAfee.com's servers; and

     - consumer concerns about whether the Internet is fast and reliable enough
       to deliver critical PC security and management functions effectively.

     McAfee.com's services are designed to protect consumer privacy by ensuring
that all PC scans are done locally at the PC, all information about the user's
PC is transmitted to it anonymously and no scanned data is stored by it.
However, consumers' misconceptions about this process could prevent McAfee.com's
ASP model from achieving market acceptance.

WE FACE RISKS RELATED TO OUR NETWORK ASSOCIATES JAPAN, INC. STRATEGY

     Our operations in Japan are conducted through our Japanese subsidiary,
Network Associates Japan, Inc. Pursuant to a distribution agreement with Network
Associates and a license agreement with McAfee.com, Network Associates Japan,
Inc., is generally the exclusive distributor of our products in Japan and
McAfee.com's reseller in Japan. Network Associates Japan, Inc. also is a
non-exclusive distributor of our products to Japanese customers located outside
of Japan. Currently, we own more than 95% of Network Associates Japan, Inc.'s
securities with the balance being owned by strategic Japanese investors. In the
future, Network Associates Japan, Inc. may offer its securities in Japan.
Network Associates Japan, Inc. does not intend to offer its securities in the
U.S. and the offering in Japan may not be completed in the near-term or at all.
If the offering is consummated, we may not obtain the desired benefits and our
ability to influence the Japanese market and the affairs of Network Associates
Japan, Inc. and its management will be reduced, perhaps significantly.

WE FACE RISKS RELATED TO THE ALLOCATION OF PRODUCTS, CUSTOMERS AND TERRITORIES
AMONG OUR PRODUCT GROUPS AND SUBSIDIARIES

     We are continuing to focus our business around our products, our customers
and geographic territories. Our product groups are primarily products focused
selling their specific product lines. McAfee.com and myCIO.com are both product
and customer focused primarily selling their products and services over the
Internet to consumers and businesses, respectively. Network Associates Japan,
Inc., is both geographically and customer focused, selling Network Associates'
products on a generally exclusive basis in Japan and to large Japanese business
customers outside of Japan and acting as McAfee.com's reseller in Japan. Except
as provided under our technology licensing agreements and arrangements, we do
not currently have in place a policy to govern the pursuit or allocation of
business opportunities between our subsidiaries and product groups. These and
any future internal allocation of products, customers and territories could
result in, among other things:

     - sales force conflict;

     - customer confusion surrounding the entity or party with whom they are
       expected to deal;

     - disputes over product and research and development priorities;

     - disputes over allocation of corporate resources and focus; and

     - loss of management focus due to efforts spent to resolve internal
       conflicts.

                                       26
<PAGE>   29

WE MUST ADAPT TO THE RAPIDLY CHANGING BUSINESS ENVIRONMENT BROUGHT ON BY THE
WIDESPREAD USE OF THE INTERNET

     We have integrated the use of the Internet in many parts of our business,
including sales, distribution and support of our products. There are still many
uncertainties regarding many facets of the Internet, including reliability,
security, access, tax, government regulation and cost. We also run the risk of
not adapting to the latest changes in the Internet, which could affect our
business operations. If growth of the Internet does not develop at the rapid
pace we expect, our operating results could be adversely affected.

WE FACE RISKS RELATED TO OUR STRATEGY OF ACQUIRING INDEPENDENT AGENTS AND
DISTRIBUTORS

     We have acquired existing independent agents and distributors of our
products in certain strategic markets. We may be required to provide customers
the same level of technical support that was previously provided by the acquired
agents and distributors. We may be unable to provide technical support or
operate any acquired distributor or agent as well as previous operators or at
all. The acquisition of any distributor or agent may not result in increased
foreign revenues.

OUR MARKET IS CHARACTERIZED BY RAPID TECHNOLOGICAL CHANGE; WE FACE RISKS
ASSOCIATED WITH PRODUCT DEVELOPMENT

     The network security and management market is highly fragmented and
characterized by ongoing technological developments, evolving industry standards
and rapid changes in customer requirements. Our success will depend on our
ability to:

     - offer a broad range of network security and management software products;

     - continue to enhance existing products and expand product offerings;

     - develop and introduce in a timely manner new products with technological
       advances;

     - respond promptly to new customer requirements;

     - comply with evolving industry standards without delays in compliance;

     - provide upgrades and updates to users frequently and at low cost; and

     - remain compatible with popular operating systems, such as Windows 98,
       Windows 2000, Windows NT and NetWare, and develop products that are
       compatible with new or otherwise emerging operating systems.

     We may not be able to successfully develop and market, on a timely basis,
enhancements to our existing products or new products. Our product enhancements
or new products may not adequately address the changing needs of the
marketplace. New products with new technological capabilities could replace or
shorten the life cycle of our products or cause our customers to defer or cancel
purchases of our products.

     We may continue to experience delays in software development as we have at
times in the past. Complex software products like ours may contain undetected
errors or version compatibility problems, particularly when first released,
which could delay or prevent market acceptance. For example, our anti-virus
software products have in the past falsely detected viruses that did not
actually exist. Difficulties and delays associated with new product
introductions, performance or enhancements could have a material adverse effect
on our business, financial condition and results of operation.

     Our product development efforts are impacted by the adoption or evolution
of industry standards. For example, no uniform industry standard has developed
in the market for encryption security products. As industry standards are
adopted or evolve, we may have to modify existing products or develop and
support new versions of existing products. In addition, if no industry standard
develops, our products and our competitors' products could be incompatible,
which could prevent or delay overall development of the market for a particular
product. If our products fail to comply with existing or evolving industry
standards in a timely fashion, our business, results of operation and financial
condition could be materially and adversely affected.

                                       27
<PAGE>   30

     Our long-term success depends on our ability to upgrade and update existing
product offerings, modify and enhance acquired products and introduce new
products, which meet our customers' needs. Future upgrades and updates may
include additional functionality, respond to user problems or address
compatibility problems with changing operating systems and environments. We
believe that our ability to provide these upgrades and updates frequently and at
low costs is key to our success. For example, the proliferation of new and
changing viruses makes it imperative to update anti-virus products frequently to
avoid obsolescence. Failure to release upgrades and updates could have a
material adverse effect on our business, results of operations and financial
condition. We may not be successful in these efforts. In addition, future
changes in Windows 98, Windows 2000, Windows NT, NetWare or other popular
operating systems could cause compatibility problems with our products. Further,
delays in the introduction of future versions of operating systems or lack of
market acceptance of these future versions would delay or reduce demand for our
future products which were designed to operate with these future operating
systems. Our 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 our business, results of operation
and financial condition.

WE DEPEND ON REVENUE FROM OUR FLAGSHIP ANTI-VIRUS AND SNIFFER PRODUCTS

     We have historically derived a majority of our net revenues from our
flagship McAfee anti-virus software products and Sniffer network fault and
performance management products. These products are expected to continue to
account for a significant portion of our net revenues for the foreseeable
future. Because of this concentration of revenue, a decline in demand for or in
the prices of these products as a result of competition, technological change, a
change in our pricing model, inclusion of anti-virus or network management and
analysis software as a standard part of hardware or operating system software or
other software, or a maturation in the markets for these products, could harm
our business.

IF THE NETWORK MANAGEMENT AND NETWORK SECURITY MARKETS DO NOT EVOLVE AS WE
ANTICIPATE, OUR BUSINESS COULD SUFFER

     The markets for our network management and network security products are
evolving, and their growth depends upon broader market acceptance of this
software, including help desk software. Although the number of PCs, attached to
large-area networks has increased dramatically, the network management and
network security markets continue to be emerging markets. These markets may not
continue to develop or may not develop rapidly enough to benefit our business
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,
potential purchasers may not select our products. To the extent that either the
network management or network security market does continue to develop, we
expect that competition will increase.

WE ARE SUBJECT TO INTENSE COMPETITION IN THE NETWORK MANAGEMENT AND SECURITY
MARKETS AND WE EXPECT TO FACE INCREASED COMPETITION IN THE FUTURE

     The markets for our products are intensely competitive. We expect
competition to increase in the near-term. We believe that the principal
competitive factors affecting the markets for our products include:

     - performance;

     - functionality;

     - quality;

     - customer support;

     - breadth of product line;

     - frequency of upgrades and updates;

     - integration of products;

                                       28
<PAGE>   31

     - manageability of products;

     - brand name recognition;

     - reputation; and

     - price.

     We may be unable to compete effectively against existing and potential
competitors. Some of our competitors have longer operating histories, greater
name recognition, larger technical staffs, established relationships with
hardware vendors and/or greater financial, technical and marketing resources.
These factors may provide our competitors with an advantage in penetrating the
market with their network security and management products. As is the case in
many segments of the software industry, we have been encountering, and we expect
to further encounter, increasing competition. This increased competition could
reduce average selling prices and, therefore, profit margins. Competitive
pressures could result not only in price reductions but also in a decline in
sales volume, which could cause our business to suffer. In addition, competitive
pressures may make it difficult for us to maintain or exceed our current growth
rate.

     Performance and quality of our anti-virus software products are measured by
number and type of viruses detected, the speed at which the products run and
ease of use. Our principal competitor in the anti-virus market serviced by our
McAfee Product Groups and McAfee.com is the Peter Norton Group of Symantec.
Trend Micro remains the strongest competitor in the Asian anti-virus market.
Other competitors include numerous smaller companies and shareware authors that
may in the future develop into stronger competitors or be consolidated into
larger competitors.

     Our principal competitors in the security market generally varies by
product type. For firewalls, our principal competitors include CheckPoint,
Axent, particularly for Windows NT-based firewalls, and larger companies such as
Cisco Systems and Microsoft. In July 2000, Axent agreed to be acquired by
Symantec. For intrusion detection products, we compete with ISS, Axent and
Cisco. The markets for encryption and virtual private network, or VPN, products
are highly fragmented with numerous small and large vendors. Public key
infrastructure, or PKI, encryption vendors such as Entrust Technologies offer
some products that compete with our PGP products. VPN competitors include
hardware and software vendors, including telecommunications companies and
traditional networking suppliers.

     Our principal competitor in the network management market is Agilent. Other
competitors include Cisco, Computer Associates, Compuware, Concord
Communications, DeskTalk Systems, GN Nettest, Network Instruments, Radcom
Technologies, Shomiti Systems and Wavetek Wandel & Goltermann, Inc.

     Our principal competitors in the help desk market are Computer Associates,
Heat, Peregrine and Remedy.

     We also face competition from large software companies such as Microsoft,
Intel, Novell and HP, which may offer network security and management products
as enhancements to their operating system.

     Finally, as the network management market develops, we may face increased
competition from a number of 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 companies who are able to provide the
necessary software and support capabilities. For example, in July 2000,
Symantec, primarily an anti-virus and PC utilities company, agreed to acquire
Axent, a network security company.

OUR CUSTOMERS MAY CANCEL OR DELAY THEIR PURCHASES OF OUR PRODUCTS, WHICH COULD
ADVERSELY AFFECT OUR BUSINESS

     Our products may be considered to be capital purchases by certain customers
or prospective customers. Capital purchases are often 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
cancellation or delay could adversely affect our results of operations.

                                       29
<PAGE>   32

WE FACE RISKS RELATED TO OUR SALES FORCE STRUCTURE AND ITS RECENT RESTRUCTURING

     Our sales force is organized by product group, with four separately focused
sales organizations selling our McAfee, Sniffer Technology, PGP Security and
Magic Solutions products and product lines. All four sales organizations consist
of field sales representatives who are located regionally and outbound telesales
representatives who actively focus on selling our individual product lines. The
telesales representatives focus on small customers and transactions. McAfee.com
has, and myCIO.com is developing, a separate sales force, focusing on selling
their ASP solution directly to consumers and businesses, respectively. To
succeed in the direct sales channel, we must build a significant direct sales
organization and must attract and retain qualified personnel. These individuals
will require training about, and knowledge of, product attributes of the
products and product lines sold by them. We may not succeed in building the
necessary sales organization or in attracting, retaining or training these
individuals.

     In January 2000 we divided our U.S. direct sales force among our four
product groups, in part, to focus our sales force on selling specialized product
 . Our customers and potential customers and sales force may not respond
favorably to the restructuring and our revenues, business and future financial
performance could suffer materially. In addition to customer and sales related
risks described above:

     - disputes may occur between our product group sales forces;

     - sales representatives may lose productivity while being retrained or
       while refocusing their sales efforts; and

     - sales representatives may terminate their employment with us.

     Although our increased direct sales efforts may also reduce our dependence
on resellers and distributors, it may also lead to conflicts for the same
customers, further customer confusion and may result in pressure by current and
prospective customers for price reductions on products.

WE SELL OUR PRODUCTS THROUGH INTERMEDIARIES, WHO MAY NOT VIGOROUSLY MARKET OUR
PRODUCTS, HAVE RIGHTS OF RETURN OR MAY HAVE DIFFICULTY IN TIMELY PAYING FOR
PURCHASED PRODUCTS

     We market a significant portion of our products to end-users through
intermediaries, including distributors, resellers and value-added resellers. Our
distributors sell other products that are complementary to, or compete with, our
products. While we encourage our distributors to focus on our products through
market and support programs, these distributors may give greater priority to
products of other suppliers, including competitors. Our agreements with our
distributors generally permit our distributors to return our product to us in
the event of end user returns to the distributor, inaccurate estimates of end
user demand by the distributor, increased purchases by distributors in response
to sales incentives or transitions to new products. We record sales to
distributors as revenue and at the same time establish a reserve for returns.
Actual returns could exceed reserves as a result of distributors holding
excessive amounts of our product in inventory. Our current or future reserves
for returns could be inadequate which would adversely impact our operating
results.

     Some of our distributors are experiencing economic difficulties worldwide,
which may adversely impact our collection of accounts receivable. We regularly
review the collectibility and credit worthiness of our distributors to determine
an appropriate allowance for doubtful accounts' reserve. Our uncollectible
accounts could exceed our current or future allowance for doubtful accounts'
reserve, which would adversely impact our operating results.

WE NEED TO EXPAND AND DEVELOP AN EFFECTIVE PROFESSIONAL SERVICES ORGANIZATION;
WE RELY ON THIRD-PARTY PROFESSIONAL SERVICES

     As our products and computer networks in general increase in complexity,
customers require greater professional assistance to design, install, configure
and implement our products. To date, we have relied on our limited professional
service capabilities and increasingly on outside professional service providers,
including our distributors, resellers and system integrators. These third party
service providers may provide inadequate

                                       30
<PAGE>   33

levels of professional services. Moreover, reliance on these third parties both
places a greater burden on them and reduces our ability to control and establish
standards for providing these support services. Our reliance on these third
parties could, delay our recognition of product revenue, harm our relationships
or reputation with these third parties or the end users of our products or
result in decreased future sales of, or prices for, our products.

     The failure to develop and maintain an effective professional service
organization could have a material adverse effect on our business. To more
effectively service our customer's evolving needs, we intend to significantly
expand and develop our worldwide professional service organization. We may not
succeed in these efforts. Effectively expanding and developing our professional
service organization will require that we hire and train more service
professionals who must be continually trained and educated to ensure that they
possess sufficient technical skills and product knowledge. The market for
qualified professionals is intensely competitive, making hiring and retention
difficult. We expect significant competition in this market from existing
providers of professional services and future entrants. We must also properly
price our services to attract customers, while maintaining sufficient margins
for these services. We therefore expect that we will have lower profit margins
on our service revenues. In addition, in January 2000, we reorganized our U.S.
professional services organization, in part, to enable the professional service
organization to become more specialized on individual products and product
lines. As a result, a particular product group may have insufficient qualified
personnel to perform its professional services needs as there will no longer be
a "pool" of professional service personnel from which to draw. A product group's
lack of sufficient professional services personnel could lead to customer
dissatisfaction, missed revenue opportunities and a loss of future business.

WE RELY ON THE CONTINUED PROMINENCE OF MICROSOFT TECHNOLOGY

     Although we intend to support other operating systems, our mission is to be
the leading supplier of network security and management products for Windows
NT/Intel based networks. Sales of our products would be materially and adversely
affected by market developments that are adverse to the Windows operating
environments, including the failure of users and application developers to
accept Windows NT. In addition, our ability to develop products using the
Windows operating environments is dependent on our ability to gain timely access
to, and to develop expertise in, current and future developments by Microsoft.
We may not be able to gain the necessary access from Microsoft.

WE MAY FAIL TO SUPPORT OPERATING SYSTEMS WHICH SUCCESSFULLY COMPETE WITH
MICROSOFT'S TECHNOLOGY, INCLUDING COMPETING VERSIONS OF THE UNIX OPERATING
SYSTEM

     We are expanding our product support to include the Unix operating system
and the Linux operating system. Sales of our products could be materially and
adversely impacted by our failure to support those versions of the Unix
operating system or competing operating systems that receive broad market
acceptance. The Unix system encompasses many separate operating systems of which
we only support a few, including for example, Sun Microsystem's Solaris Unix
operating system.

WE MUST EFFECTIVELY MANAGE OUR GROWTH

     Our business has grown rapidly, both internally and through acquisitions.
This growth has placed, and any future growth would continue to place, a
significant strain on our limited personnel, management and other resources. Our
ability to manage any future growth, particularly with the anticipated expansion
of our international business and our ASP businesses, and growth in distribution
business, will require us to:

     - attract, train, retain, motivate and manage new employees successfully;

     - effectively integrate new employees into our operations; and

     - continue to improve our operational, financial, management and
       information systems and controls.

     If we continue to grow, our management systems currently in place may be
inadequate or we may not be able to effectively manage this growth. We are
currently investing in our Internet infrastructure in anticipation of expected
growth from the Internet, which may fail to materialize.
                                       31
<PAGE>   34

WE RELY HEAVILY ON OUR INTELLECTUAL PROPERTY RIGHTS WHICH OFFER ONLY LIMITED
PROTECTION AGAINST POTENTIAL INFRINGERS; WE MAY FACE LITIGATION RELATED TO OUR
PROPRIETARY TECHNOLOGY AND RIGHTS.

     Our success depends significantly upon our proprietary software technology.
We rely on a combination of contractual rights, trademarks, trade secrets,
patents and copyrights to establish and protect proprietary rights in our
software. However, these protections may be inadequate or competitors may
independently develop technologies or products that are substantially equivalent
or superior to our products. We do not typically obtain signed license
agreements from our corporate, government and institutional customers who
license products directly from us. Rather, we include an electronic version of a
shrink-wrap license in all of our electronically distributed software and a
printed license in the box for our products distributed through traditional
distributors in order to protect our copyrights and trade secrets in those
products. Since the licensee has not signed any of these licenses, many legal
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 these rights at all or offer only limited
protection for these rights. The steps taken by us to protect our proprietary
software technology may be inadequate to deter misuse or theft of this
technology. For example, we are aware that a substantial number of users of our
anti-virus products have not paid any registration or license fees to us.
Changing legal interpretations of liability for unauthorized use of our
software, or lessened sensitivity by corporate, government or institutional
users to avoiding infringement of intellectual property, could have a material
adverse effect on our business, results of operations and financial condition.

     There has been substantial litigation regarding the intellectual property
rights of technology companies. The increased issuance of software patents in
recent years has led to and is likely to continue to lead to increased patent
and intellectual property litigation in the software industry. In the past we
have been, and we currently are, subject to litigation related to our
intellectual property, including patent infringement cases involving Hilgraeve
and a separate patent infringement case involving Trend Micro which was recently
settled. See Note 7, Notes to the Condensed Consolidated Financial Statements.
Although we intend to defend ourselves vigorously against claims asserted
against us in the foregoing actions or matters, developments arising out of this
pending litigation or any other litigation to which we are or may become a party
could have a material adverse effect on our business, results of operation and
financial condition. Adverse determinations in litigation could:

     - result in the loss of our proprietary rights;

     - subject us to significant liabilities;

     - require us to seek licenses from third parties; or

     - prevent us from manufacturing or selling our products.

     We may also be subject to litigation in connection with our advertising and
marketing programs. The litigation process is subject to inherent uncertainties
and we may not prevail in these matters, or we may be unable to obtain licenses
with respect to any patents or other intellectual property rights that may be
held valid or infringed upon by our products or us. 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 us.

     In addition, as we may acquire a portion of software included in our
products from third parties, our exposure to infringement actions may increase
because we must rely upon such third parties as to the origin and ownership of
any software being acquired. Similarly, exposure to infringement claims will
increase to the extent that we employ or hire additional software engineers
previously employed by competitors, notwithstanding measures taken by these
competitors to protect their intellectual property. In the future, litigation
may be necessary to enforce and protect trade secrets and other intellectual
property rights that we own. We may also be subject to litigation to defend
against claimed infringement of the rights of others or determine the scope and
validity of the proprietary rights of others. This litigation could be costly
and cause diversion of management's attention, either of which could have a
material adverse effect on our business, results of operations and financial
condition.
                                       32
<PAGE>   35

OUR INTERNATIONAL OPERATIONS SUBJECT US TO FOREIGN CURRENCY FLUCTUATIONS AND
OTHER INHERENT RISKS RELATED TO DOING BUSINESS IN FOREIGN COUNTRIES

     For the nine months ended September 30, 2000 and 1999, net revenue from
international sales represented approximately 37% and 40%, respectively, of our
net revenue. Historically, we have relied upon independent agents and
distributors to market our products internationally. We expect that
international revenue will continue to account for a significant percentage of
net revenue. We also expect that a significant portion of this international
revenue will be denominated in local currencies. To reduce the impact of foreign
currency fluctuations, we use non-leveraged forward currency contracts. However,
our future results of operations may be adversely affected by currency
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 activities during
       the third quarter;

     - tariffs and other trade barriers;

     - export restrictions on our encryption and other security products;

     - uncertainties relative to regional economic circumstances, including the
       current economic turbulence in Asia;

     - political instability in emerging markets and difficulties in staffing;
       and

     - managing foreign operations.

     These factors may have a material adverse effect on our future
international license revenue. Further, in countries with a high incidence of
software piracy, we may experience a higher rate of piracy of our products.

     In addition, a portion of our international revenue is expected to continue
to be generated through independent agents. Since these agents are not our
employees and are not required to offer our products exclusively, they may
discontinue marketing our products entirely. Also, we may have limited control
over these agents, limited access to the names of the customers to whom these
agents sell products and limited knowledge of the information provided by, or
representations made by, these agents to customers.

COMPUTER "HACKERS" MAY DAMAGE OUR PRODUCTS AND SERVICES

     Given our high profile in the security software market, we have been a
target of computer hackers who have, among other things, created viruses to
sabotage or otherwise attack our products. While to date these efforts have been
discovered quickly and their adverse impact has been limited, similar viruses or
efforts may be created or replicated in the future. In this event, users'
computer systems could be damaged and demand for our software products may
suffer as a result. In addition, since we do not control diskette duplication by
distributors or our independent agents, diskettes containing our software may be
infected with viruses. Given our increased use of the Internet to deliver
products and services, any successful sabotage or other attack on our websites,
including the McAfee.com and myCIO.com web sites, could disrupt our ability to
provide products and services to customers. Recently a number of websites have
been subject to denial of service attacks where a web site is bombarded with
information requests eventually causing the website to overload, which causes a
delay or disruption of service. A successful sabotage of one of our or our
affiliates' web based businesses could result in reduced demand for our or our
affiliates' web based products and services and have a material adverse affect
on our business and our results of operation.

FALSE DETECTION OF VIRUSES AND ACTUAL OR PERCEIVED SECURITY BREACHES COULD
ADVERSELY AFFECT OUR BUSINESS

     Our anti-virus software products have in the past and may at times in the
future falsely detect viruses that do not actually exist. These false alarms,
while typical in the industry, may impair the perceived reliability of
                                       33
<PAGE>   36

our products and may therefore adversely impact market acceptance of our
products. In addition, we have in the past been subject to litigation claiming
damages related to a false alarm, and similar claims may be made in the future.
In addition, an actual or perceived breach of network or computer security at
one of our customers, regardless of whether the breach is attributable to our
products, could adversely affect the market's perception of our security
products. This could adversely effect our business, results of operations and
financial condition.

OUR CRYPTOGRAPHY TECHNOLOGY IS SUBJECT TO EXPORT RESTRICTIONS AND MAY BECOME
OBSOLETE

     All of our products are subject to the U.S. Export Administration
Regulations, governed by the U.S. Department of Commerce. Certain of our network
security products, technology and associated technical assistance, particularly
products and technology incorporating encryption, may be subject to export
restrictions. Recent changes to U.S. laws enable Network Associates to export
more products without restrictions; however certain products still may not be
exported to foreign government customers without prior approval from the U.S.
government. The list of products and end users for which export approval is
required, and the regulatory policies with respect thereto, are subject to
revision by the U.S. Government at any time. The cost of compliance with U.S.
and international export laws and changes in existing laws could affect our
ability to sell certain products in certain markets, and could have a material
adverse effect on our international revenues.

     In addition, some of our network security products are dependent on the use
of public key cryptography technology. This technology depends in part upon the
application of certain mathematical principles known as factoring and discrete
logarithms. The security afforded by public key cryptography technology is based
on our belief that the factoring of large prime numbers and solving the discrete
log problem is not computationally practical. Should an easy factoring method be
developed or the discrete log problem is solved, the security afforded by
encryption products using 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 our existing products and
services obsolete or unmarketable. Moreover, the cryptographic algorithms used
in our products can theoretically be solved by computer systems significantly
faster and more powerful than those presently available. If these improved
techniques for attacking cryptographic systems were ever developed, our business
would be adversely affected.

PRODUCT LIABILITY CLAIMS ASSERTED AGAINST US IN THE FUTURE COULD ADVERSELY
AFFECT OUR BUSINESS

     Our network security and management software products are used to protect
and manage computer systems and networks that may be critical to organizations.
As a result, our sale and support of these products involves the risk of
potential product liability and related claims. Our license agreements with our
customers typically contain provisions designed to limit our 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 us could
have a material adverse effect on our business, results of operations and
financial condition.

OUR MANAGEMENT AND TECHNICAL PERSONNEL ARE CRITICAL TO OUR BUSINESS, THESE
INDIVIDUALS MAY NOT REMAIN WITH US IN THE FUTURE

     We rely, and will continue to rely, on a number of key technical and
management employees. While employees are required to sign standard agreements
concerning confidentiality and ownership of inventions, our employees are
generally not otherwise subject to employment agreements or to noncompetition
covenants. If any of our key employees leave, our business, results of
operations and financial condition could suffer. Furthermore, we do not maintain
life insurance policies on our key employees.

     Our ability to achieve our revenue and operating performance objectives
will depend in large part on our ability to attract and retain technically
qualified and highly skilled sales, consulting, technical, marketing and
management personnel. Competition for these employees is intense and is expected
to remain so for the foreseeable future. We have seen upward pressure on wages
as a result of this intense competition for

                                       34
<PAGE>   37

employees, which could cause an increase in our operating expenses. We may not
be successful in retaining our existing key personnel and in attracting and
retaining the personnel we require, and our failure to retain and hire key
employees could adversely affect our business and operating results. Additions
of new and departures of existing employees, particularly in key positions, can
be disruptive and can result in departures of existing employees, which could
adversely affect our business.

WE FACE RISKS ASSOCIATED WITH U.S. GOVERNMENT CONTRACTING

     We are currently engaged in several research and development contracts with
agencies of the U.S. government. We believe that the willingness of these
government agencies to enter into future contracts with us will in part be
dependent upon our continued ability to meet their expectations.

     Minimum fee awards for companies entering into government contracts are
generally between 3% and 7% of the costs incurred by them in performing their
duties under the related contract. However, these fee awards may be as low as 1%
of the contract costs. Furthermore, these contracts are subject to cancellation
at the convenience of the governmental agencies. Although we have been awarded
contract fees of more than 1% of the contract costs in the past, minimum fee
awards or cancellations may occur in the future. Reductions or delays in federal
funds available for projects we are performing could also have an adverse impact
on our 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, required competitive bidding and, with respect to
contracts involving prime contractors or government-designated subcontractors,
the inability of those parties to perform under their contracts. In addition,
our government customers and potential customers may not respond favorably to
the division of our business into product groups and our business and future
financial performance could suffer. Any of the foregoing events could adversely
affect our results of operations or financial conditions.

YEAR 2000 ISSUES COULD NEGATIVELY AFFECT OUR BUSINESS

     To date we have not experienced any material problems attributable to the
year 2000 problem with respect to our software products and internal systems,
however, our current products could potentially contain undetected errors or
defects associated with year 2000 date functions that may result in material
costs or liabilities to us in the future. Moreover, our software directly and
indirectly interacts with a large number of third party hardware and software
systems, each of which may contain or introduce undetected errors or defects. We
are unable to predict to what extent our business may be affected if our
software or the systems that operate in conjunction with our software experience
a material year 2000 related failure. Any year 2000 defect in our products or
the software and hardware systems with which our products operate, as well as
any year 2000 errors caused by older non- current products that were not
upgraded by our customers, could expose us to litigation that could require us
to incur significant costs in defending the litigation or expose us to the risk
of significant damages.

EARTHQUAKE

     Our corporate headquarters is located near a major earthquake fault. The
impact of a major earthquake on our facilities, infrastructure and overall
operations is not known. Safety precautions have been implemented, however there
is no guarantee that an earthquake would not seriously disturb our entire
business process. We are largely uninsured for losses and business disruptions
caused by an earthquake.

DELAWARE LAW, OUR CERTIFICATE OF INCORPORATION AND BYLAWS, OUR ADOPTION OF A
RIGHTS PLAN AND OUR STOCKHOLDERS AGREEMENT WITH MCAFEE.COM MAY INHIBIT POTENTIAL
ACQUISITION BIDS; THIS MAY ADVERSELY AFFECT THE MARKET PRICE FOR OUR COMMON
STOCK AND PREVENT CHANGES IN OUR MANAGEMENT

     Our board of directors 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
of action by our stockholders. The issuance of preferred stock, while providing

                                       35
<PAGE>   38

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.

     In October 1998, our board of directors adopted a shareholders rights plan.
Each right under this plan entitles the record holder to buy 1/1000 of a share
of our 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 acquisition of 15% or more of our 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 our common stock.
If the rights become exercisable, the holders of the rights (other than the
person acquiring 15% or more of our common stock) will be entitled to acquire in
exchange for the $200 exercise price shares of our common stock or shares of any
company in which we are merged having a value of $400. We are 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 our common stock.

     In October 1999, we entered into a stockholders agreement with McAfee.com.
Under this agreement we agreed that if (1) without the prior approval of our
continuing directors, as defined below, any person acquires or agrees to acquire
15% or more of our outstanding common stock or (2) our continuing directors
cease to constitute a majority of Network Associates serving directors, then for
so long but only for so long as that condition exists:

     - our shares of McAfee.com Class B common stock will be entitled to only
       one vote per share instead of three votes per share; and

     - we will be obligated to vote our McAfee.com shares to cause, and to take
       such actions reasonably within our control to cause, and shall seek to
       cause the McAfee.com directors appointed by us to cause, the McAfee.com
       board of directors to consist of at least a majority of independent
       directors.

     Network Associates' continuing directors consist of our current directors
and any subsequent directors approved or not objected to by a majority of our
then-continuing directors.

     Certain provisions of Delaware law and our certificate of incorporation and
bylaws, such as a classified board, could delay or make a merger, tender offer
or proxy contest involving Network Associates more difficult. While these
provisions and our rights plan are intended to enable our board of directors to
maximize stockholder value, and the provisions of the McAfee.com stockholders
agreement are, among other things, intended to preserve McAfee.com's
independence, they may have the effect of discouraging takeovers, which may not
be in the best interest of certain stockholders. Our rights plan and these
provisions could have an adverse effect on the market value of our common stock.

                                       36
<PAGE>   39

                           PART II: OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

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

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

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

     (b) No reports on Form 8-K were filed during the quarter.

                                       37
<PAGE>   40

                                   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 amended 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 10, 2000

                                       38
<PAGE>   41

                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT                                                                  PAGE
  NO.                             EXHIBIT TITLE                          NO.
-------                           -------------                          ----
<C>        <S>                                                           <C>
  2.1      Agreement and Plan of Reorganization, dated 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
           Registrant, 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, 1998, by and between
           the Registrant and 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 Participating
           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)...........................................
</TABLE>

                                       39
<PAGE>   42

<TABLE>
<CAPTION>
EXHIBIT                                                                  PAGE
  NO.                             EXHIBIT TITLE                          NO.
-------                           -------------                          ----
<C>        <S>                                                           <C>
  4.11     Registration Rights Agreement, dated June 29, 1998, by and
           between the Registrant and certain stockholders of CSB
           Consulenza Software di Base S.r.l. ("CSB").(11).............
  4.12     Registration Rights Agreement, dated July 30, 1998, by and
           between the Registrant and certain stockholders of Anyware
           Seguridad Informatica S.A.(11)..............................
  4.13     Registration Rights Agreement, dated August 31, 1998, by and
           between the Registrant and certain stockholders of QA
           Information Security Holding AB(24).........................
 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 Agreement, dated as of April 14, 1997 by and
           among McAfee Associates, Inc. and McAfee Do Brasil Ltda.,
           Compusul-Consultoria E Comercio De Informatica Ltda., and
           the stockholders of Compusul-Consultoria E Comercio De
           Informatica Ltda.(17).......................................
 10.18*    1997 Stock Incentive Plan, as Amended.(17)..................
</TABLE>

                                       40
<PAGE>   43

<TABLE>
<CAPTION>
EXHIBIT                                                                  PAGE
  NO.                             EXHIBIT TITLE                          NO.
-------                           -------------                          ----
<C>        <S>                                                           <C>
 10.19*    Stock Option Plan for Outside Directors (18)................
 10.20*    2000 Nonstatutory Stock Option Plan (27)....................
 10.21*    Change in control agreement between the Company and Peter
           Watkins dated May 11, 1999(25)..............................
 10.22*    Change in control agreement between the Company and William
           L. Larson dated May 11, 1999(25)............................
 10.23*    Change in control agreement between the Company and Prabhat
           K. Goyal dated May 11, 1999(25).............................
 10.24*    Change in control agreement between the Company and Zachary
           Nelson, dated May 11, 1999(25)..............................
 10.25     Corporate Management Services Agreement between the
           Registrant and McAfee.com Corporation, dated as of January
           1, 1999(26).................................................
 10.26     Technology Cross License Agreement between the Registrant
           and McAfee.com Corporation dated as of January 1,
           1999(26)....................................................
 10.27     Registration Rights Agreement between the Registrant and
           McAfee.com Corporation, dated as of January 1, 1999(26).....
 10.28     Asset Contribution and Receivables Settlement Agreement
           between the Registrant and McAfee.com Corporation, dated as
           of January 1, 1999(26)......................................
 10.29     Intercompany Revolving Loan Agreement between the Registrant
           and McAfee.com Corporation, dated as of January 1,
           1999(26)....................................................
 10.30     Tax Sharing Agreement between the Registrant and McAfee.com
           dated as of January 1, 1999(26).............................
 10.31     Indemnification and Voting Agreement between the Registrant
           and McAfee.com Corporation, dated as of January 1,
           1999(26)....................................................
 10.32     Joint Cooperation and Master Services Agreement between the
           Registrant and McAfee.com Corporation, dated as of January
           1, 1999(26).................................................
 21.1      Subsidiaries of Network Associates, Inc (27)................
 27.1      Financial Data Schedule.....................................
</TABLE>

---------------
 (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 from the Registrant's Report on Form 8-K filed
     with the Commission on December 11, 1997.

 (6) Incorporated by reference from the Registrant's Registration Statement on
     Form S-4 filed with the Commission on March 25, 1998.

 (7) Incorporated by reference from the Registrant's Report on Form 8-K 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 May 26, 1998.

                                       41
<PAGE>   44

 (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 Corporation's Report on
     Form 10-Q for the quarter ended September 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 September 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 September 30, 1997, filed with the Commission on August 14,
     1997.

(17) Incorporated by reference from the Registrant's Registration Statement on
     Form S-8 filed with the Commission on July 21, 2000.

(18) Incorporated by reference from the Registrant's Registration Statement on
     Form S-8 filed with the Commission on July 31, 1995.

(19) Incorporated by reference from the Registrant's Report on Form 10-Q for the
     quarter ended September 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.

(24) Incorporated by reference from the registrant's report on form 10-Q for the
     quarter ended September 30,, 1998, filed with the Commission on November
     13, 1998.

(25) Incorporated by reference from the Registrant's report on Form 10-Q for the
     quarter ended March 31, 1999, filed with the Commission on May 13, 1999.

(26) Incorporated by reference from the Form S-1 filed by McAfee.com Corporation
     with the Commission on September 23, 1999, under File Number 333-87609.

(27) Incorporated by reference from the registrant's report on form 10-K for the
     year ended December 31, 2000, filed with the Commission on March 30, 2000

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

                                       42


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