About Juniper

Press Releases

Navigation
NetScreen Technologies, Inc. Reports Record Fiscal Fourth Quarter and 2003 Financial Results

Reports 11 Percent Revenue Growth Over Prior Fiscal Quarter Achieves 77 Percent Revenue Growth Over Prior Fiscal Year

SUNNYVALE, CA - October 29, 2003 - NetScreen Technologies, Inc. (Nasdaq: NSCN), today announced financial results for its fourth fiscal quarter and full fiscal year ended September 30, 2003.

Revenue in the quarter ended September 30, 2003 was a record $71.6 million, an increase of 74.4 percent over revenue of $41.1 million in the same quarter last year and an increase of 11.3 percent over revenue of $64.3 million in the quarter ended June 30, 2003. Revenue for fiscal 2003 was $245.3 million, an increase of 77.2 percent over revenue of $138.5 million for fiscal 2002.

Net income calculated on the basis of generally accepted accounting principles (GAAP) for the quarter ended September 30, 2003 was $7.1 million, or $0.09 per basic and $0.08 per diluted share, compared to a net loss of $925,000, or ($0.01) per basic and diluted share, in the same quarter last year. GAAP net income for the quarter ended September 30, 2003 includes a non-cash charge of $5.6 million for stock-based compensation associated primarily with stock options granted prior to the company’s initial public offering and approximately $244,000 for amortization of intangible assets associated with the September 2002 acquisition of OneSecure, Inc. GAAP net loss in the same quarter last year includes the effect of a non-cash charge of $6.1 million for stock-based compensation associated primarily with stock options. GAAP net income applicable to common stockholders for fiscal 2003 was $51.5 million, or $0.65 per basic and $0.61 per diluted share, compared to a GAAP net loss applicable to common stockholders of $41.1 million, or ($0.68) per basic and diluted share in fiscal 2002. GAAP net income for fiscal 2003 included a non-cash net tax benefit of $29.6 million resulting from the non-recurring recognition of previously reserved deferred tax assets such as net operating losses, a non-cash charge of $23.2 million for stock-based compensation associated primarily with stock options granted prior to the company’s initial public offering and a non-cash charge of approximately $978,000 for amortization of intangible assets associated with the September 2002 acquisition of OneSecure. GAAP net income for fiscal 2002 included the effect of a non-cash charge of $24.3 million for stock-based compensation associated primarily with stock options.

Pro forma net income for the quarter ended September 30, 2003 was $11.9 million, or $0.15 per basic and $0.14 per diluted share, compared to pro forma net income of $5.2 million, or $0.07 per basic and diluted share, in the same quarter last year and pro forma net income of $15.4 million, or $0.19 per basic and $0.18 per diluted share, in the quarter ended June 30, 2003. Pro forma net income for fiscal 2003 was $51.2 million, or $0.65 per basic and $0.60 per diluted share, compared to pro forma net income of $11.9 million, or $0.20 per basic and $0.16 per diluted share for fiscal 2002. Pro forma net income and pro forma net income per share information differs from the GAAP results because it excludes the effect of non-cash stock-based compensation charges and non-cash amortization of intangibles charges noted above. In addition, pro forma net income for the quarter ended September 30, 2003 reflects the company’s normalized pro forma effective tax rate of approximately 39 percent. Pro forma net income for the quarter ended June 30, 2003 reflects the company’s previous pro forma tax rate of 15 percent.

“Our superb execution in the September quarter capped off another outstanding fiscal year for NetScreen,” said Robert Thomas, president and chief executive officer. “We completed our fiscal 2003 with exceptional results and strong momentum as NetScreen’s value proposition and layered security approach continues to resonate with our enterprise and service provider customers on a global basis.”

Remo Canessa, NetScreen’s chief financial officer, stated, “Strong sales in North America and a continued strong presence in other geographies helped NetScreen post record revenues in the September quarter and during the 2003 fiscal year. The strength of our products also allowed us to achieve record pro forma gross margins of 79.3 percent in the September quarter and, equally important, allowed us to achieve pro forma income from operations of $61.4 million in fiscal 2003, 386 percent above fiscal 2002. NetScreen also generated $25.3 million in operating cash flow in the September quarter bringing our total operating cash flow to $85.0 million for fiscal 2003. Our cash and short-term investments balance as of September 30, 2003 was $340.7 million.”

Recent Company Highlights

  • Signed a definitive agreement to acquire Neoteris Inc., the market leader in the SSL VPN market as well as a leader in the application security gateway market.
  • Announced the Deep Inspection firewall, a new class of firewall with application-level intrusion prevention capabilities providing protection against more than 250 application-level attacks and protocol deviations.
  • Unveiled the new NetScreen-Security Manager 2004, the industry’s first security management platform to combine device-, network- and security policy-level control and monitoring while enabling role-based delegation of tasks, responsibilities and access to the system.
  • Expanded international “Rapid Response” customer support services to include more than 200 countries and 1,100 locations.
  • Announced new large enterprise, government and service provider customer wins including Indiana University, ManagedStorage International, Virginia Hospital Center, Dutch Railways, the office of Mexico’s Federal Attorney General, China Unicom, PCCW Limited and Ubizen.
  • Gained the No. 1 position in unit market share in the overall security appliance market in Japan in the second half of 2002, according to IDC Japan.
  • Achieved 16 percent factory revenue market share in the worldwide security appliance market for the quarter ended June 30, 2003, up from 9.1 percent the same quarter in the previous year, according to IDC.
  • Established a new Emerging Technologies sales group - a special global sales task force established to drive adoption of NetScreen's newest product and technology offerings, such as NetScreen's Intrusion Detection and Prevention (IDP) and antivirus products.
  • Signed a distribution agreement allowing NEC Corporation to offer co-branded NetScreen products in Japan.
  • Ranked as the 24th fastest growing technology company on the 2003 Deloitte Technology Fast 500, a ranking of the fastest growing technology companies in North America.

“We have grown our business substantially over the course of the past year while we continue to invest in the future of the company,” continued Thomas. “Over the course of our fiscal 2004 we plan to introduce several new products and upgrades to existing products that I believe will further our competitive advantage in the marketplace. In addition, I believe our anticipated acquisition of Neoteris, which we expect to complete later this quarter, will help accelerate the realization of our goal to become the No. 1 network security company in the world.”

Outlook

The following statements are based on information the company has available today, and will be the company’s only statements of this nature until updated in the future. NetScreen assumes no duty to update this information at any time. These statements are forward-looking, and actual results may differ materially.

For the quarter ending December 31, 2003, excluding the impact from the company’s planned acquisition of Neoteris, Inc., NetScreen currently expects to achieve revenue growth of between 7 and 9 percent over the September 2003 quarter. On a GAAP basis, gross margins are expected to be between 75 and 76 percent and operating expenses are expected to increase by 3 to 4 percent in the December 2003 quarter. Pro forma gross margins are expected to be between 76 and 77 percent. In addition, the company expects pro forma operating expenses for the December 2003 quarter to increase by 6 to 7 percent over the September 2003 quarter. Pro forma operating expense and pro forma gross margin expectations exclude stock-based compensation and the amortization of intangible assets.

Assuming a December 1, 2003 close of the company’s planned acquisition of Neoteris, NetScreen believes it will incur an additional $3 to $4 million in additional pro forma operating expenses, including integration costs, in the December 2003 quarter while revenue contribution to the December 2003 quarter is not expected to be significant.

For the fiscal year ending September 30, 2004, including revenue contribution from the company’s planned acquisition of Neoteris, NetScreen is projecting total revenue to range between $350 million and $370 million, representing year over year revenue growth of approximately 43 percent to 51 percent.

Conference Call

NetScreen will host a public conference call to discuss the fourth quarter results and current business developments, and to provide guidance for the first quarter and full year fiscal 2004 today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). A live webcast of the call can be accessed at:

http://ir.netscreen.com/ireye/ir_site.zhtml?ticker=nscn&script=2100. A replay of the webcast will be available at the same web address starting approximately two hours after the conclusion of the live webcast and running through November 30, 2003.

Institutional investors and research analysts can access the live conference by calling 877-266-4218 (U.S. and Canada) or 706-679-3421 (International). A taped replay of this call will be available starting approximately two hours after the conclusion of the live call and running through November 7, 2003. The dial-in numbers for the replay are 800-642-1687 (U.S. and Canada) and 706-645-9291 (International). The call’s ID number is: 3266319.

About NetScreen

NetScreen Technologies, Inc., is a leading developer of integrated network security solutions that offer the security, performance and total cost of ownership required by enterprises and carriers. NetScreen’s innovative solutions provide key security technologies, such as virtual private network, denial of service protection, firewall and intrusion prevention, in a line of easy-to-manage security appliances and systems. NetScreen is located at 805 11th Ave., Sunnyvale, CA, 94089. More information on NetScreen’s products can be found at http://www.netscreen.com or by calling toll free at 1-800-638-8296.

                         NETSCREEN TECHNOLOGIES, INC.
      PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
  (excludes stock-based compensation, amortization of intangible assets and
                 deemed dividends on preferred stock
               (in thousands, except per share amounts)

                                Three Months Ended  Twelve Months Ended
                                  September 30,        September 30,
                                2003        2002       2003       2002
Revenues:
  Product                      $57,391    $33,259    $200,352   $113,943
  Maintenance and service       14,199      7,802      44,990     24,539
    Total revenues              71,590     41,061     245,342    138,482
Cost of revenues:
  Product (A) (B)               11,255      7,138      41,129     27,054
  Maintenance and service (A)    3,589      2,303      11,584      6,855
    Total cost of revenues      14,844      9,441      52,713     33,909
Gross margin                    56,746     31,620     192,629    104,573
Operating expenses:
  Research and
   development (A) (B)          10,124      6,679      36,219     25,176
  Sales and marketing (A) (B)   23,454     15,249      78,633     52,792
  General and
   administrative (A)            4,558      3,413      16,390     13,979
    Total operating expenses    38,136     25,341     131,242     91,947
Pro forma income
 from operations                18,610      6,279      61,387     12,626
Interest and other income, net   1,028      1,128       4,185      3,361
Pro forma income before taxes   19,638      7,407      65,572     15,987
Provision for income taxes      (7,709)    (2,169)    (14,373)    (4,058)
Pro forma net income (C)       $11,929     $5,238     $51,199    $11,929
Basic pro forma
 net income per share            $0.15      $0.07       $0.65      $0.20
Shares used in computing
 basic pro forma
 net income per share           81,125     72,796      79,110     60,564
Diluted pro forma
 net income per share            $0.14      $0.07       $0.60      $0.16
Shares used in computing
 diluted pro forma
 net income per share           86,390     77,242      84,694     74,783

(A) Excludes stock-based compensation of the following:
    Cost of product revenues      $355       $412      $1,564     $1,644
    Cost of maintenance
     and service revenues          269        275       1,099      1,017
    Research and development     1,777      1,970       7,633      7,665
    Sales and marketing          2,516      2,730      10,136     11,116
    General and administrative     683        735       2,783      2,817
    Total stock-based
     compensation               $5,600     $6,122     $23,215    $24,259
(B) Excludes amortization of intangible assets of thefollowing:
    Cost of product revenues      $186        $31        $744        $31
    Research and development        23          4          92          4
    Sales and marketing             35          6         142          6
    Total amortization
     of intangible assets         $244        $41        $978        $41
(C) Excludes deemed dividends on
    Series E and F convertible
    preferred stock                $--        $--         $--    $28,743

Certain amounts have been reclassified to conform to the current presentation.


                         NETSCREEN TECHNOLOGIES, INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS
                            (in thousands)

                                            September 30,  September 30,
                                                 2003           2002
Assets
    Current assets:
  Cash and cash equivalents                      $53,914        $11,153
  Short-term investments                         286,738        238,711
  Restricted cash                                     38          1,611
  Accounts receivable, net                        35,874         18,046
  Refundable income taxes                            943             --
  Inventories                                      2,501          2,249
  Deferred income taxes                           28,368             --
  Other current assets                             6,613          5,231
    Total current assets                         414,989        277,001
Property and equipment                            10,667          6,264
Restricted cash                                      823             --
Long-term deferred income taxes                    5,640             --
Intangible assets                                  4,781          5,759
Goodwill                                          54,271         56,807
Other assets                                         552            853
    Total assets                                $491,723       $346,684
Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                                $8,230         $5,027
  Accrued expenses                                17,204         11,452
  Accrued compensation                            12,234          6,909
  Accrued income taxes                                --          1,865
  Deferred revenue                                54,364         26,150
  Current portion of restructuring liabilities       648            541
  Current portion of debt
   and capital lease obligations                      72          1,761
    Total current liabilities                     92,752         53,705
Restructuring liabilities, less current portion    2,042          2,577
Long-term portion of debt
 and capital lease obligations                        --          1,513
Total stockholders' equity                       396,929        288,889
    Total liabilities and stockholders' equity  $491,723       $346,684

Certain amounts have been reclassified to conform to the current presentation.


                         NetScreen Technologies, Inc.
           Condensed Consolidated Statements of Operations
                   GAAP Reconciliation to Pro Forma
                Three Months Ended September 30, 2003
       (in thousands, except per share amounts and percentages)

                                                    GAAP to
                                                   Pro Forma
                                        GAAP      Adjustments Pro Forma
Revenues:
  Product                             $57,391                  $57,391
  Maintenance and service              14,199                   14,199
    Total revenues                     71,590                   71,590
Cost of revenues:
                                                     $(186) [a]
  Product                              11,796         (355) [b] 11,255
  Maintenance and service               3,858         (269) [b]  3,589
    Total cost of revenues             15,654         (810)     14,844
Gross margin                           55,936          810      56,746
    As a % of net revenue               78.1%                     79.3%
Operating expenses:
                                                       (23) [a]
  Research & development               11,924       (1,777) [b] 10,124
                                                       (35) [a]
  Sales & marketing                    26,005       (2,516) [b] 23,454
  General and administrative            5,241         (683) [b]  4,558
    Total operating expenses           43,170       (5,034)     38,136
Income from operations                 12,766        5,844      18,610
    As a % of net revenue               17.8%                     26.0%
Net interest & other income             1,028                    1,028
Income before income taxes             13,794        5,844      19,638
Provision for income taxes             (6,647)      (1,062) [c] (7,709)
Effective tax rate                       48.2%                    39.9%
Net income                             $7,147       $4,782     $11,929
Basic net income per share               $0.09                    $0.15
Shares used in computing
 basic net income per share            81,125                   81,125
Diluted net income per share            $0.08                     $0.14
Shares used in computing
 diluted net income per share          86,390                   86,390

Notes:     [a] reflects amortization of intangible assets
           [b] reflects amortization of stock-based compensation
           [c] primarily reflects the GAAP adjustment to provision for
               income taxes related to stock-based compensation and
               amortization of intangible assets


                         NetScreen Technologies, Inc.
           Condensed Consolidated Statements of Operations
                   GAAP Reconciliation to Pro Forma
                   Three Months Ended June 30, 2003
       (in thousands, except per share amounts and percentages)

                                                    GAAP to
                                                   Pro Forma
                                        GAAP      Adjustments Pro Forma
Revenues:
  Product                             $52,573                   $52,573
  Maintenance and service              11,767                    11,767
    Total revenues                     64,340                    64,340
Cost of revenues:
                                                     $(186) [a]
Product                                11,728         (387) [b]  11,155
Maintenance and service                 3,177         (276) [b]   2,901
    Total cost of revenues             14,905         (849)      14,056
Gross margin                           49,435          849       50,284
    As a % of net revenue               76.8%                     78.2%
Operating expenses:
                                                       (23) [a]
  Research & development               11,161       (1,908) [b]   9,230
                                                       (36) [a]
  Sales & marketing                    22,707       (2,763) [b]  19,908
  General and administrative            4,883         (720) [b]   4,163
    Total operating expenses           38,751       (5,450)      33,301
Income from operations                 10,684        6,299       16,983
    As a % of net revenue               16.6%                     26.4%
Net interest & other income             1,090                     1,090
Income before income taxes             11,774        6,299       18,073
Benefit (provision) for income taxes   23,496      (26,207) [c]  (2,711)
Effective tax rate                   (199.6%)                     15.0%
Net income                            $35,270     $(19,908)     $15,362
Basic net income per share              $0.44                     $0.19
Shares used in computing
 basic net income per share            79,935                    79,935
Diluted net income per share            $0.41                     $0.18
Shares used in computing
 diluted net income per share          85,180                    85,180

Notes:     [a] reflects amortization of intangible assets
           [b] reflects amortization of stock-based compensation
           [c] primarily reflects the GAAP adjustment to provision for
               income taxes related to recognition of deferred tax assets,
               stock-based compensation and amortization of intangible
               assets


                         NetScreen Technologies, Inc.
           Condensed Consolidated Statements of Operations
                   GAAP Reconciliation to Pro Forma
                Three Months Ended September 30, 2002
       (in thousands, except per share amounts and percentages)

                                                    GAAP to
                                                   Pro Forma
                                        GAAP      Adjustments Pro Forma
Revenues:
  Product                             $33,259                   $33,259
  Maintenance and service               7,802                     7,802
    Total revenues                     41,061                    41,061
Cost of revenues:
                                                      $(31) [a]
  Product                               7,581         (412) [b]   7,138
  Maintenance and service               2,578         (275) [b]   2,303
    Total cost of revenues             10,159         (718)       9,441
Gross margin                           30,902          718       31,620
    As a % of net revenue               75.3%                     77.0%
Operating expenses:
                                                        (4) [a]
  Research & development                8,653       (1,970) [b]   6,679
                                                        (6) [a]
  Sales & marketing                    17,985       (2,730) [b]  15,249
  General and administrative            4,148         (735) [b]   3,413
    Total operating expenses           30,786       (5,445)      25,341
Income from operations                    116        6,163        6,279
As a % of net revenue                    0.3%                     15.3%
Net interest & other income             1,128                     1,128
Income before income taxes              1,244        6,163        7,407
Provision for income taxes             (2,169)                   (2,169)
Net income (loss)                       $(925)      $6,163       $5,238
Basic net income (loss) per share      $(0.01)                   $0.07
Shares used in computing
 basic net income (loss) per share     72,796                    72,796
Diluted net income (loss) per share    $(0.01)                    $0.07
Shares used in computing
 diluted net income (loss) per share   72,796                    77,242

Notes:     [a] reflects amortization of intangible assets
           [b] reflects amortization of stock-based compensation


                         NetScreen Technologies, Inc.
           Condensed Consolidated Statements of Operations
                   GAAP Reconciliation to Pro Forma
                Twelve Months Ended September 30, 2003
       (in thousands, except per share amounts and percentages)

                                                    GAAP to
                                                   Pro Forma
                                        GAAP      Adjustments Pro Forma
Revenues:
  Product                            $200,352                 $200,352
  Maintenance and service              44,990                   44,990
    Total revenues                    245,342                  245,342
Cost of revenues:
                                                     $(744) [a]
  Product                              43,437       (1,564) [b] 41,129
  Maintenance and service              12,683       (1,099) [b] 11,584
    Total cost of revenues             56,120       (3,407)     52,713
Gross margin                          189,222        3,407     192,629
    As a % of net revenue               77.1%                    78.5%
Operating expenses:
                                                       (92) [a]
  Research & development               43,944       (7,633) [b] 36,219
                                                      (142) [a]
  Sales & marketing                    88,911      (10,136) [b] 78,633
  General and administrative           19,173       (2,783) [b] 16,390
    Total operating expenses          152,028      (20,786)    131,242
Income from operations                 37,194       24,193      61,387
    As a % of net revenue               15.2%                    25.0%
Net interest & other income             4,185                    4,185
Income before income taxes             41,379       24,193      65,572
Benefit (provision) for income taxes   10,141      (24,514)[c] (14,373)
Net income                            $51,520        $(321)    $51,199
Basic net income per share              $0.65                    $0.65
Shares used in computing
 basic net income per share            79,110                   79,110
Diluted net income per share            $0.61                    $0.60
Shares used in computing
 diluted net income per share          84,694                   84,694
Notes:     [a] reflects amortization of intangible assets
           [b] reflects amortization of stock-based compensation
           [c] reflects income tax provision at the pro forma effective
               tax rate


                         NetScreen Technologies, Inc.
           Condensed Consolidated Statements of Operations
                   GAAP Reconciliation to Pro Forma
                Twelve Months Ended September 30, 2002
       (in thousands, except per share amounts and percentages)

                                                    GAAP to
                                                   Pro Forma
                                        GAAP      Adjustments Pro Forma
Revenues:
  Product                            $113,943                  $113,943
  Maintenance and service              24,539                    24,539
    Total revenues                    138,482                   138,482
Cost of revenues:
                                                      $(31) [a]
Product                                28,729       (1,644) [b]  27,054
Maintenance and service                 7,872       (1,017) [b]   6,855
    Total cost of revenues             36,601       (2,692)      33,909
Gross margin                          101,881        2,692      104,573
    As a % of net revenue               73.6%                     75.5%
Operating expenses:
                                                        (4) [a]
  Research & development               32,845       (7,665) [b]  25,176
                                                        (6) [a]
  Sales & marketing                    63,914      (11,116) [b]  52,792
  General and administrative           16,796       (2,817) [b]  13,979
    Total operating expenses          113,555      (21,608)      91,947
Income (loss) from operations         (11,674)      24,300       12,626
    As a % of net revenue               -8.4%                      9.1%
Net interest & other income             3,361                     3,361
Income (loss) before income taxes      (8,313)      24,300       15,987
Provision for income taxes             (4,058)                   (4,058)
Net income (loss)                     (12,371)      24,300       11,929
Deemed dividends on
 Series E and F convertible
 preferred stock                      (28,743)      28,743 [d]       --
Net income (loss) applicable to
 common stockholders                 $(41,114)     $53,043      $11,929
Basic net income (loss)
 per share applicable
 to common stockholders                $(0.68)                    $0.20
Shares used in computing
 basic net income (loss)
 per share applicable
 to common stockholders                60,564                    60,564
Diluted net income (loss)
 per share applicable
 to common stockholders                $(0.68)                    $0.16
Shares used in computing
 diluted net income (loss)
 per share applicable
 to common stockholders                60,564                    74,783

Notes:     [a] reflects amortization of intangible assets
           [b] reflects amortization of stock-based compensation
           [d] reflects deemed dividends on series E&F convertible
               preferred stock


                         NETSCREEN TECHNOLOGIES, INC.
                           Guidance Summary
Reconciliation of GAAP to Pro Forma Gross Margin and Operating Expense
                             (Unaudited)
         Excluding the Pending Acquisition of Neoteris, Inc.
                            (in thousands)

                                    Three Months Ending Dec. 31, 2003
                                     Low (1)               High (2)
                                            % of                  % of
                                  $        Revenue       $       Revenue
Revenues - GAAP and Pro forma   76,601     100.0%     78,033      100.0%
GAAP gross margin               57,507      75.1%     59,375       76.1%
  Stock based compensation         524       0.7%        524        0.7%
  Amortization of
   intangible assets               186       0.2%        186        0.2%
Pro Forma gross margin          58,217      76.0%     60,085       77.0%
GAAP operating expenses         44,969      58.7%      44,587      57.1%
  Stock based compensation      (4,104)     -5.4%      (4,104)     -5.3%
  Amortization of
   intangible assets               (59)     -0.1%         (59)     -0.1%
Pro forma operating expenses    40,806      53.3%      40,424      51.8%

Notes:

(1)   Low guidance reflects 7% revenue increase over the prior quarter,
      76% gross margin and 7% pro forma operating expense increase over
      the prior quarter.
(2)   High guidance reflects 9% revenue increase over the prior quarter,
      77% gross margin and 6% pro forma operating expense increase over
      the prior quarter.


                     Reconciliation of GAAP to Pro Forma
 Incremental Operating Expenses Related to the Pending Acquisition of
                          Neoteris, Inc. (3)
                            (in thousands)

                                        Three Months Ending Dec. 31, 2003
                                                 Low (1)        High (2)
                                                    $              $
GAAP incremental operating expense                6,300           5,300
  Stock based compensation                       (1,500)         (1,500)
  Amortization of intangible assets                (800)           (800)
Pro forma incremental operating expenses          4,000           3,000

                                               Year Ending Sept. 30, 2004
                                                 Low (1)       High (2)
                                                    $              $
GAAP incremental operating expense               53,000          51,000
  Stock based compensation                      (15,000)        (15,000)
  Amortization of intangible assets              (8,000)         (8,000)
Pro forma incremental operating expenses         30,000          28,000

(1)   Low guidance reflects the high end of the estimated incremental
      operating expenses.
(2)   High guidance reflects the low end of the estimated incremental
      operating expenses.
(3)   Assumes acquisition closing date of December 1, 2003.


NetScreen and the NetScreen logo are trademarks of NetScreen Technologies, Inc. in the United States and other countries. Neoteris is a registered trademark of Neoteris, Inc. Other trademarks are the property of their respective owners.

This press release contains forward-looking statements about events and circumstances that have not yet occurred. Statements under the caption “Outlook,” quotations from NetScreen executives and statements containing words such as "will," "expects," "believe," “growing,” “enable,” and other statements in the future tense are forward-looking statements. Actual outcomes and results may differ materially from the expectations contained in these statements due to a number of risks and uncertainties. These risks and uncertainties include volatility in the Internet infrastructure and networking market, increased competition from established and new companies, the possibility that the Neoteris acquisition will not be completed, for failure to obtain regulatory clearance under the Hart-Scott-Rodino Act or otherwise, unexpected difficulties or costs in integrating the Neoteris business with the NetScreen business, potential problems integrating other acquired companies, long sales cycles that make the timing of sales difficult to predict, and statements regarding product-related risks such as timing, performance and customer acceptance of new product introductions. Detailed information about potential factors that could affect NetScreen’s business, financial condition and results of operations is included in the company's periodic reports on Forms 10-K and 10-Q, including (without limitation) under the captions, "Factors That May Affect Our Business and Future Results of Operations and Financial Condition" and "Management's Discussion and Analysis of Financial Condition and Results of Operations," which are on file with the Securities and Exchange Commission and available at the SEC's website at www.sec.gov. The company undertakes no duty to update the information in this press release.