UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

Form 10-Q

|(Mark One)                                                    |                                                                                         
|------------------------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                                             | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 
|For the Quarterly Period Ended January 31, 2004              
|or                                                           
|                                                             
|o                                                             | 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: 0-13351

NOVELL, INC.(Exact name of registrant as specified in its charter)

Delaware

87-0393339(State or other jurisdiction of
incorporation or organization)

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


404 Wyman Street
Waltham, MA 02451(Address of principal executive offices and zip code)

(781) 464-8000(Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act) Yes ý    No o

As of February 27, 2004, there were 383,849,036 shares of the registrant's common stock outstanding.

---



Part I. Financial Information

Item 1. Financial Statements

NOVELL, INC.        CONDENSED CONSOLIDATED BALANCE SHEETS  (Amounts in thousands, except share and per share data)

|                                           |                                                                                                                                                      | January 31, 2004 |           | October 31, 2003 |  
|------------------------------------------ | ---------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------- | --------- | ---------------- | -
|
|Assets                                     |                                                                                                                                                      |                  |           |                  |  
|Current assets:                            |                                                                                                                                                      |                  |           |                  |  
|                                           | Cash, cash equivalents and short-term investments                                                                                                    |                  | $         | 605,154          |  
|                                           | Receivables (less allowances of $26,106January 31, 2004 and $26,852October 31, 2003)                                                               |                  |           | 176,287          |  
|                                           | Prepaid expenses                                                                                                                                     |                  |           | 28,810           |  
|                                           | Other current assets                                                                                                                                 |                  |           | 25,380           |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Total current assets                       |                                                                                                                                                      |                  | 835,631   |                  |  
|Property, plant and equipment, net         |                                                                                                                                                      |                  | 254,236   |                  |  
|Long-term investments                      |                                                                                                                                                      |                  | 51,798    |                  |  
|Goodwill                                   |                                                                                                                                                      |                  | 401,973   |                  |  
|Intangible assets                          |                                                                                                                                                      |                  | 52,728    |                  |  
|Other assets                               |                                                                                                                                                      |                  | 6,371     |                  |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Total assets                               |                                                                                                                                                      | $                | 1,602,737 |                  | $
|                                           |                                                                                                                                                      |                  |           |                  |  
|Liabilities and Stockholders' Equity       |                                                                                                                                                      |                  |           |                  |  
|Current liabilities:                       |                                                                                                                                                      |                  |           |                  |  
|                                           | Accounts payable                                                                                                                                     |                  | $         | 57,275           |  
|                                           | Accrued compensation                                                                                                                                 |                  |           | 92,332           |  
|                                           | Other accrued liabilities                                                                                                                            |                  |           | 113,579          |  
|                                           | Income taxes payable                                                                                                                                 |                  |           | 39,690           |  
|                                           | Deferred revenue                                                                                                                                     |                  |           | 294,343          |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Total current liabilities                  |                                                                                                                                                      |                  | 597,219   |                  |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Deferred income taxes                      |                                                                                                                                                      |                  | 17,097    |                  |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Minority interests                         |                                                                                                                                                      |                  | 7,035     |                  |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Stockholders' equity:                      |                                                                                                                                                      |                  |           |                  |  
|                                           | Preferred stock, par value $.10 per share Authorized500,000 shares, Issued0 shares                                                                 |                  |           |                 |  
|                                           | Common stock, par value $.10 per share Authorized600,000,000 shares
Issued382,883,801 sharesJanuary 31, 2004; 376,460,107 sharesOctober 31, 2003 |                  |           | 38,288           |  
|                                           | Additional paid-in capital                                                                                                                           |                  |           | 351,739          |  
|                                           | Retained earnings                                                                                                                                    |                  |           | 586,895          |  
|                                           | Accumulated other comprehensive income                                                                                                               |                  |           | 14,244           |  
|                                           | Other                                                                                                                                                |                  |           | (9,780           | )
|                                           |                                                                                                                                                      |                  |           |                  |  
|Total stockholders' equity                 |                                                                                                                                                      |                  | 981,386   |                  |  
|                                           |                                                                                                                                                      |                  |           |                  |  
|Total liabilities and stockholders' equity |                                                                                                                                                      | $                | 1,602,737 |                  | $
|                                           |                                                                                                                                                      |                  |           |                  |  

See
notes to unaudited condensed consolidated financial statements.

2

---

NOVELL, INC.        UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS  (Amounts in thousands, except per share data)

|                                     |                               | Three Months Ended |        
|------------------------------------ | ----------------------------- | ------------------ | -------
|
|Net revenue                          |                               |                    |        
|                                     | New software licenses         |                    | $      
|                                     | Maintenance and services      |                    |        
|                                     |                               |                    |        
|Net revenue                          |                               |                    | 267,107
|                                     |                               |                    |        
|Cost of revenue                      |                               |                    |        
|                                     | New software license costs    |                    |        
|                                     | Maintenance and service costs |                    |        
|                                     |                               |                    |        
|Cost of revenue                      |                               |                    | 94,876 
|                                     |                               |                    |        
|Gross profit                         |                               |                    | 172,231
|                                     |                               |                    |        
|Operating expenses:                  |                               |                    |        
|                                     | Sales and marketing           |                    |        
|                                     | Product development           |                    |        
|                                     | General and administrative    |                    |        
|                                     |                               |                    |        
|Total operating expenses             |                               |                    | 158,225
|                                     |                               |                    |        
|Income (loss) from operations        |                               |                    | 14,006 
|                                     |                               |                    |        
|Other income (expense), net:         |                               |                    |        
|                                     | Investment income (expense)   |                    |        
|                                     | Other, net                    |                    |        
|                                     |                               |                    |        
|Other income (expense), net          |                               |                    | 2,477  
|                                     |                               |                    |        
|Income (loss) before taxes           |                               |                    | 16,483 
|Income tax expense (benefit)         |                               |                    | 6,348  
|                                     |                               |                    |        
|Net income (loss)                    |                               | $                  | 10,135 
|                                     |                               |                    |        
|Net income (loss) per share:         |                               |                    |        
|                                     | Basic                         |                    | $      
|                                     |                               |                    |        
|                                     | Diluted                       |                    | $      
|                                     |                               |                    |        
|Weighted average shares outstanding: |                               |                    |        
|                                     | Basic                         |                    |        
|                                     | Diluted                       |                    |        

See
notes to unaudited condensed consolidated financial statements.

3

---

NOVELL, INC.        UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  (Amounts in thousands)

|                                                                                         |                                               | Three Months Ended |         
|---------------------------------------------------------------------------------------- | --------------------------------------------- | ------------------ | --------
|
|Cash flows from operating activities                                                     |                                               |                    |         
|Net income (loss)                                                                        |                                               | $                  | 10,135  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                               |                    |         
|                                                                                         | Gain on sale of fixed assets                  |                    |         
|                                                                                         | Depreciation and amortization                 |                    |         
|                                                                                         | Loss on impaired investments and fixed assets |                    |         
|                                                                                         | Decrease in receivables                       |                    |         
|                                                                                         | (Increase) in prepaid expenses                |                    |         
|                                                                                         | (Increase) in deferred income taxes           |                    |         
|                                                                                         | Decrease in other current assets              |                    |         
|                                                                                         | Increase (decrease) in accounts payable       |                    |         
|                                                                                         | Decrease in accrued liabilities               |                    |         
|                                                                                         | Decrease in deferred revenue                  |                    |         
|                                                                                         |                                               |                    |         
|                                                                                         | Net cash provided by operating activities     |                    |         
|                                                                                         |                                               |                    |         
|Cash flows from financing activities                                                     |                                               |                    |         
|Issuance of common stock                                                                 |                                               |                    | 28,493  
|                                                                                         |                                               |                    |         
|                                                                                         | Net cash provided by financing activities     |                    |         
|                                                                                         |                                               |                    |         
|Cash flows from investing activities                                                     |                                               |                    |         
|Expenditures for property, plant and equipment                                           |                                               |                    | (11,973 
|Proceeds from the sale of property, plant and equipment                                  |                                               |                    |        
|Purchases of short-term investments                                                      |                                               |                    | (214,526
|Maturities of short-term investments                                                     |                                               |                    | 65,034  
|Sales of short-term investments                                                          |                                               |                    | 194,758 
|Cash paid for Volera minority interest shares                                            |                                               |                    |        
|Cash paid for acquisition of SUSE, net of cash acquired                                  |                                               |                    | (200,298
|Other                                                                                    |                                               |                    | 6,400   
|                                                                                         |                                               |                    |         
|                                                                                         | Net cash used for investing activities        |                    |         
|                                                                                         |                                               |                    |         
|Total decrease in cash and cash equivalents                                              |                                               |                    | (101,091
|Cash and cash equivalentsbeginning of period                                            |                                               |                    | 366,932 
|                                                                                         |                                               |                    |         
|Cash and cash equivalentsend of period                                                  |                                               |                    | 265,841 
|Short-term investmentsend of period                                                     |                                               |                    | 339,313 
|                                                                                         |                                               |                    |         
|Cash, cash equivalents and short-term investmentsend of period                          |                                               | $                  | 605,154 
|                                                                                         |                                               |                    |         

See
notes to unaudited condensed consolidated financial statements.

4

---



NOVELL, INC.        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  January 31, 2004

A.    Quarterly Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ materially from those estimates. The accompanying unaudited condensed
consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q but do not include all of the information and notes required by accounting
principles generally accepted in the United States and should, therefore, be read in conjunction with our fiscal 2003 Annual Report on Form 10-K. These financial statements include
all normal recurring adjustments that we believe are necessary for a fair presentation of the statements. The interim operating results are not necessarily indicative of the results for a full year.
Certain reclassifications, none of which affected net loss, have been made to the prior year's amounts in order to conform to the current year's presentation.

B.    Foreign Currency Translation

The functional currency for most of our international subsidiaries is the local currency. The functional currency of our Irish operating subsidiaries and related
entities is the U.S. dollar. These subsidiaries generate and expend cash primarily in their respective local currency. Assets and liabilities of these subsidiaries are translated at current
month-end exchange rates. Revenues and expenses are translated monthly at the average monthly exchange rate. Such translation adjustments are recorded in accumulated other comprehensive
income.

C.    Acquisition of SUSE LINUX

On January 12, 2004, we purchased substantially all of the outstanding stock of SUSE LINUX AG ("SUSE"), a privately-held company and a leading
provider of Linux-based products, for approximately $210 million in cash, plus estimated merger and transaction costs of $7 million. The acquisition of SUSE enables us to offer a full
range of enterprise solutions on the Linux platform, from the server to the desktop. This transaction was accounted for as a purchase. SUSE's results of operations have been incorporated into ours
beginning on the acquisition date of January 12, 2004.

The
purchase price was preliminarily allocated as follows:

Estimated
Acquisition
Cost

Asset Life(Amounts in thousands)Fair value of net tangible assets acquired

$
1,599

N/AIdentifiable intangible assets:Customer relationships


13,385

3 yearsInternal use software


5,864

3 yearsTrademarks/trade names


24,221

IndefiniteGoodwill


188,673

Indefinite$
233,742


5

---

We
recorded additional goodwill and a deferred income tax liability of $17 million resulting from the future tax consequences of the non-deductibility of identified
net intangible assets recorded in connection with this acquisition.

Goodwill
from the SUSE acquisition resulted from our belief that SUSE's technology is valuable to our product offerings. The purchase price allocation will be adjusted as integration
plans, including restructuring, are finalized, as allowed by Statement of Financial Accountings Standards (SFAS) No. 141, "Business Combinations." We used an independent valuation firm to
estimate the fair values of the intangible assets.

As
integration plans are finalized, the goodwill arising from the SUSE acquisition will be allocated to our geographic segments. Revenues of $2.2 million and expenses of
$2.9 million were recorded by SUSE for the period from January 12, 2004 to January 31, 2004, and are included in the EMEA geographic segment and the Cross-Platform Services
solutions group (see Note M). If the SUSE acquisition had occurred at November 1, 2003, the estimated pro forma revenues, net income and net income per share (basic and diluted), for the
first quarter of fiscal 2004 would have been $275.0 million, $9.2 million and $0.02, respectively. If the SUSE acquisition had occurred at November 1, 2002, the estimated pro
forma revenues, net loss and net loss per share (basic and diluted), for the first quarter of fiscal 2003 would have been $267.8 million, $16.1 million, and $0.04, respectively.

D.    Cash, Cash Equivalents and Short-term Investments

We consider all highly liquid debt instruments purchased with a term to maturity of three months or less to be cash equivalents. Short-term
investments are diversified, primarily consisting of investment grade securities that either mature within the next 12 months or have other characteristics of short-term
investments.

All
marketable debt and equity securities that are included in cash, cash equivalents and short-term investments are considered available-for-sale and
are carried at fair market value. The unrealized gains and losses related to these securities are included in accumulated other comprehensive income (loss), net of tax, after any applicable tax
valuation allowances (see Note O). Unrealized gains and losses at January 31, 2004 were $1.6 million and $0.1 million, respectively. Unrealized gains and losses at
October 31, 2003 were $2.1 million and $0.3 million, respectively. Fair market values are based on quoted market prices where available; if quoted market prices are not available,
the fair market values are based on quoted market prices of similar instruments of companies that are comparable in size, product offerings, and market sector. When securities are sold, their cost is
determined based on the specific identification method.

At
January 31, 2004, Novell had cash and cash equivalents of $266 million and short-term investments of $339 million. During the first quarter of fiscal
2004, we realized gains of $1.9 million and losses of $0.1 million from the sale of short-term investments. During the first quarter of fiscal 2003, we realized gains of
$0.4 million and losses of $0.1 million from the sale of short-term investments. No impairment losses were recorded on short-term investments during the first
quarters of fiscal 2004 and fiscal 2003.

E.    Long-Term Investments

At January 31, 2004, long-term investments mainly consist of investments made in venture capital partnerships and other direct investments we
made for strategic purposes in equity securities of privately-held securities. Long-term investments are accounted for initially at cost and written down to fair value when
indicators of impairment are deemed to be other than temporary.

6

---

We
routinely review our long-term investments for impairment. To assess impairment we analyze forecasted financial performance of the investees, the liquidation preference
value of the stock we hold, and our estimate of the potential for investment recovery based on all these factors. During the first quarters of fiscal 2004 and fiscal 2003, we recognized impairment
losses on long-term investments totaling $1.1 million and $10.8 million, respectively.

F.     Goodwill and Intangible Assets



The following is a summary of goodwill resulting from the following acquisitions:

January 31,
2004

October 31,
2003(Amounts in thousands)SUSE

$
188,673

$
SilverStream


126,689


126,689Cambridge Technology Partners


42,500


42,500Ximian


35,002


35,002Other technology companies


9,109


9,109Total goodwill

$
401,973

$
213,300


Goodwill
is allocated to our operating segmentsAmericas, EMEA, Asia Pacific, and Celerant Management Consulting. We consider these segments to be the reporting units for
allocating and evaluating goodwill.

Goodwill
recorded in connection with the SUSE acquisition is not yet allocated to our geographic operating segments because integration is still underway. We expect to make this
allocation in the second quarter of fiscal 2004.

Goodwill
is allocated to our operating segments as follows:

|                           |  | Americas |        | EMEA |   | Asia
Pacific |  | Celerant
Management
Consulting |       | Unallocated
SUSE |   | Total 
|-------------------------- |  | -------- | ------ | ---- | - | ------------ |  | ------------------------------ | ----- | ---------------- | - | ------
|
|Balance as of Oct 31, 2003 |  | $        | 86,817 |      | $ | 74,100       |  | $                              | 9,883 |                  | $ | 42,500
|Acquisition of SUSE        |  |          |       |      |   |             |  |                                |      |                  |   |      
|                           |  |          |        |      |   |              |  |                                |       |                  |   |       
|Balance as of Jan 31, 2004 |  | $        | 86,817 |      | $ | 74,100       |  | $                              | 9,883 |                  | $ | 42,500
|                           |  |          |        |      |   |              |  |                                |       |                  |   |       



The following is a summary of identifiable intangible assets, net of accumulated amortization:

January 31,
2004

October 31,
2003(Amounts in thousands)Developed technology

$
7,892

$
8,410Customer relationships


13,014


Internal use software


5,701


Trademarks/trade names


26,121


2,390Total identifiable intangible assets

$
52,728

$
10,800


7

---

Developed
technology relates primarily to the exteNd product line that we acquired as a part of our July 2002 acquisition of SilverStream Software, Inc. Customer
relationships relate to values allocated for service contracts, partner memberships and alliances entered into by SUSE, which we will continue to use. Internal use software relates to software
internally developed by SUSE, which we will continue to use. Trademarks and trade names relate to SUSE brand names ($24.2 million), Ximian brand names ($1.2 million) and SilverStream
brand names ($0.7 million), which we continue to use. Developed technology, customer relationships and internal use software are being amortized over three years.
Amortization for the first quarters of fiscal 2004 and fiscal 2003 was $1.5 million and $3.0 million, respectively. Trade names have an indefinite life and therefore are not amortized
but are reviewed for impairment at least annually.

In
accordance with SFAS No. 142, "Goodwill and Other Intangible Assets," we do not amortize goodwill or intangible assets with indefinite lives. We review these assets
periodically for potential impairment. During the fourth quarters of fiscal 2002 and fiscal 2003, we completed our annual impairment review based on August 1, 2002 and 2003 balances and
determined that there was no impairment as of those dates. Additionally, we determined that no goodwill or intangible asset impairments existed in any of our operating segments at January 31,
2004.

In
connection with the SUSE acquisition, we recorded additional goodwill and a deferred income tax liability of $17.1 million resulting from the future tax consequences of the
non-deductibility of identified net intangible assets recorded in this transaction.

G.    Income Taxes

Income tax expense for the first quarter of fiscal 2004 was $6.3 million and relates primarily to income tax expenses incurred on foreign earnings. These
foreign earnings cannot be offset by net operating losses, which are primarily related to the U.S. tax jurisdiction. The effective tax rate on income for the first quarter of fiscal 2004 and the
estimated effective tax rate for fiscal 2004 is 38.5%. The effective tax rate for fiscal 2003 was 194.3%. The fiscal 2004 effective tax rate differed from the effective tax rate for 2003 because of
the establishment of a full valuation allowance resulting in adjustments of $131 million during fiscal 2003. This valuation allowance was recorded as a result of our analysis of the facts and
circumstances at the time, which led us to conclude that we could no longer forecast future U.S. taxable income under the more likely than not standard required by SFAS No. 109, "Accounting for
Income Taxes." The Company's cumulative pre-tax book loss for three consecutive years ended October 31, 2003, imposed a high standard for compelling, positive evidence of the
likelihood of, and ability to forecast, future taxable income in the near term.

In
connection with our acquisition of all the outstanding stock of SUSE, we recorded a $17.1 million deferred income tax liability resulting from the future tax consequences of
the non-deductibility of identified intangible assets of $43.5 million recorded in the transaction.

We
paid income taxes of $1.2 million in the first quarter of fiscal 2004 and $3 million for the first quarter of fiscal 2003.

H.    Line of Credit

We have a $20 million bank line of credit available for letter of credit purposes. At January 31, 2004, there were standby letters of credit of
$15.3 million outstanding under this line, $13 million of which is secured by cash. The bank line expires at April 1, 2004 and is expected to be renewed at that time. The bank
line is subject to the terms of a credit agreement containing financial covenants and restrictions, none of which are expected to affect our operations. We are in compliance with all financial
covenants as of January 31, 2004. In addition, at January 31, 2004, we had outstanding letters of credit of an insignificant amount at some other banks.

8

---

I.     Restructuring

We recorded no restructuring charges during the first quarter of fiscal 2004. We did record pretax restructuring charges related to plans of restructuring
announced in the third quarter of fiscal 2003, the second quarter of fiscal 2002, the fourth quarter of fiscal 2001 and the third quarter of fiscal 2001. These restructuring charges were in response
to changes in general market conditions, changing customer demands and the evolution of our business strategy relative to the identity management and web services area of our business and our revised
strategies. The full details of these restructurings are disclosed in our Annual Report on Form 10-K for the 2003 fiscal year.

The
following table summarizes the activity during the first quarter fiscal 2004 related to these restructurings:

|                                              |  | 2003
Restructuring |        | 2002
Restructuring |   | Fourth Quarter
2001
Restructuring |   | Third Quarter
2001
Restructuring |      
|--------------------------------------------- |  | ------------------ | ------ | ------------------ | - | --------------------------------- | - | -------------------------------- | -----
|
|Balance at October 31, 2003:                  |  |                    |        |                    |   |                                   |   |                                  |      
|Severance benefits                            |  | $                  | 6,879  |                    | $ | 1,006                             |   | $                                | 104  
|Excess facilities, property and equipment     |  |                    | 8,434  |                    |   | 4,142                             |   |                                  | 2,732
|Other restructuring-related costs             |  |                    | 1,842  |                    |   | 300                               |   |                                  | 185  
|                                              |  |                    |        |                    |   |                                   |   |                                  |      
|                                              |  | $                  | 17,155 |                    | $ | 5,448                             |   | $                                | 3,021
|                                              |  |                    |        |                    |   |                                   |   |                                  |      
|Payments during first quarter of fiscal 2004: |  |                    |        |                    |   |                                   |   |                                  |      
|Severance benefits                            |  |                    | (6,527 | )                  |   |                                  |   |                                  | (105 
|Excess facilities, property and equipment     |  |                    | (2,555 | )                  |   | (457                              | ) |                                  | (121 
|Other restructuring-related costs             |  |                    | 1,646  |                    |   |                                  |   |                                  |     
|Balance at January 31, 2004:                  |  |                    |        |                    |   |                                   |   |                                  |      
|Severance benefits                            |  | $                  | 352    |                    | $ | 1,006                             |   | $                                | (1   
|Excess facilities, property and equipment     |  |                    | 5,879  |                    |   | 3,685                             |   |                                  | 2,611
|Other restructuring-related costs             |  |                    | 3,488  |                    |   | 300                               |   |                                  | 185  
|                                              |  |                    |        |                    |   |                                   |   |                                  |      
|                                              |  | $                  | 9,719  |                    | $ | 4,991                             |   | $                                | 2,795
|                                              |  |                    |        |                    |   |                                   |   |                                  |      

As
of January 31, 2004, the remaining balances include accrued liabilities related to severance and benefits, which will be paid out over the remaining severance obligation
period, not to exceed two years, lease costs for redundant facilities, which will be paid over the respective remaining contract terms, and various severed employee related costs, which will be
paid over the next three quarters.

J.     Guarantees

During the first quarter of fiscal 2002, we sold our subsidiary in the Czech Republic. As a part of this transaction, we provided a guarantee to the landlord of
the building we leased in the Czech Republic whereby we agreed to pay any and all monies due under the lease, including legal fees if the new lessee defaults on the lease. During fiscal 2003, we paid
approximately $100,000 against this guarantee and at January 31, 2004, we have accrued an additional $0.7 million, which represents our liability exposure if the new lessee continues in
default, excluding legal fees. In addition, we have provided a guarantee in the amount of $2 million related to a foreign tax audit. No amounts have been paid against this guarantee. It is
expected the term of the guarantee will continue until the conclusion of the audit.

As
an element of our standard contract terms, we include an indemnification clause in our agreements with our customers that indemnify the licensee against certain liability and damages
arising from intellectual property infringement claims arising from their use or distribution of our software.

9

---

These
terms are relatively common in the high technology industry. We do not record a liability for potential litigation claims related to indemnification agreements with our customers, unless and
until we conclude the likelihood of a material obligation is probable.

During
the first quarter of fiscal 2004, we implemented our Novell Linux Indemnification Program. Under this program, indemnification is offered for copyright infringement claims made by
third parties against registered Novell customers who obtain SUSE Enterprise Linux Server 8 and who, after January 12, 2004, obtain upgrade protection and a qualifying technical
support contract from us or a participating Novell or SUSE channel partner. At January 31, 2004, we did not record a liability
for potential claims related to the Novell Linux Indemnification Program because we do not believe the likelihood of a material obligation is probable or estimable.

K.    Commitments and Contingencies

As of January 31, 2004, we had a carrying value of $47.7 million related to long-term investments in various venture capital funds and
had commitments to contribute an additional $47.5 million to these funds, of which approximately $13.2 million could be contributed in fiscal 2004, approximately $16.1 million in
fiscal 2005, and approximately $18.2 million thereafter as requested by the fund managers.

L.    Legal Proceedings

In January 2004, the SCO Group, Inc. ("SCO") filed suit against us in the Third Judicial District Court of Salt Lake County, State of Utah. Novell
removed the claim to the U.S. District Court, District of Utah. SCO alleges that our public statements and filings regarding the ownership of the copyrights in UNIX and UnixWare have harmed SCO's
business reputation and affected its efforts to protect its ownership interest in UNIX and UnixWare. SCO seeks to require us to assign all copyrights that we have registered in UNIX and UnixWare to
SCO, to prevent us from representing that we have any ownership interest in the UNIX and UnixWare copyrights, to require us to withdraw all representations we have made regarding our ownership of the
UNIX and UnixWare copyrights, and actual, special and punitive damages in an amount to be proven at trial. We believe that we have meritorious defenses to these claims and intend to vigorously defend
ourselves in this suit. Although there can be no assurance as to the ultimate disposition of the suit, we do not believe that the resolution of this litigation will have a material adverse effect on
our financial position, results of operations or cash flows.

In
May 2002, France Telecom SA and U.S. Philips Corporation, alleged co-owners of a U.S. patent, filed suit in the U.S. District Court, District of Delaware, against
Novell. The plaintiffs allege that Novell's NetWare client software infringes the patent. In the suit, the plaintiffs seek unspecified monetary damages and an injunction prohibiting infringement of
the patent. We intend to vigorously defend ourselves in this suit. Although there can be no assurance as to the ultimate disposition of the suit, we do not believe that the resolution of this
litigation will have a material adverse effect on our financial position, results of operations or cash flows.

SilverStream
and several of its former officers and directors, as well as the underwriters, who handled SilverStream's two public offerings, were named as defendants in several class
action complaints that were filed on behalf of certain former stockholders of SilverStream who purchased shares of SilverStream common stock between August 16, 1999 and December 6, 2000.
These complaints are closely related to several hundred other complaints that the same plaintiffs have brought against other issuers and underwriters. These complaints all allege violations of the
Securities Exchange Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. In particular, they allege, among other things, that there was undisclosed compensation received by
the underwriters of the public offerings of all of these issuers, including SilverStream's. The plaintiffs are seeking monetary damages, statutory compensation and other relief that may be deemed
appropriate by the court. While

10

---

Novell
believes that SilverStream and its former officers and directors have meritorious defenses to the claims, a Memorandum of Understanding has been reached between many of the defendants and the
plaintiffs, which contemplate a settlement of the claims. The finalization of any settlement, however, has not been completed. While there can be no assurance as to the ultimate disposition of the
litigation, we do not believe that its resolution will have a material adverse effect on our financial position, results of operations or cash flows.

In
February 1998, a suit was filed in the U.S. District Court, District of Utah, against us and certain of our officers and directors, alleging violation of federal securities
laws by concealing the true nature of our financial condition and seeking unspecified damages. The lawsuit was brought as a purported class action on behalf of purchasers of our common stock from
November 1, 1996 through April 22, 1997. After a first dismissal of the suit on November 3, 2000 and a subsequent amendment to the complaint filed on February 20, 2001, the
U.S. District Court dismissed the amended complaint with prejudice for failure to state a claim. Much of the District Court's Order of Dismissal was recently affirmed by the Tenth Circuit Court of
Appeals while certain claims were remanded for the District Court's further review. Novell believes it has meritorious defenses to these remaining claims. While there can be no assurance as to the
ultimate disposition of the lawsuit, we do not believe that the resolution of this litigation will have a material adverse effect on our financial position, results of operations or cash flows.

We
are currently party to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of these matters cannot
be predicted with certainty, we do not believe that the outcome of any of these claims or any of the above mentioned legal matters will have a material adverse effect on our consolidated financial
position, results of operations or cash flow.

M.   Segment Information

Beginning November 1, 2002, we reorganized our operations and began reporting our financial results in four new segments; three are based on geographic
area and a fourth is Celerant Management
Consulting. The geographic segments are Americas, EMEA, and Asia Pacific. Performance is evaluated by our Chief Executive Officer and Worldwide Management Committee, our chief decision makers, and is
based on reviewing revenue and segment operating income (loss) information for each of the segments. These geographic segments include:



11

---



All
geographic segments sell our products, services and solution offerings. These offerings are sold direct or via OEM, reseller, and distributor channels. Operating results by segment
are as follows:

|                                                    |                                    | Three Months Ended |        
|--------------------------------------------------- | ---------------------------------- | ------------------ | -------
|
|
|
|                                                    | Americas                           |                    | $      
|                                                    | EMEA                               |                    |        
|                                                    | Asia Pacific                       |                    |        
|                                                    | Common unallocated operating costs |                    |        
|                                                    |                                    |                    |        
|Total geographical segments                         |                                    |                    | 229,774
|Celerant Management Consulting                      |                                    |                    | 37,333 
|Unallocated integration costs                       |                                    |                    |       
|                                                    |                                    |                    |        
|Operating income (loss) per statement of operations |                                    | $                  | 267,107
|                                                    |                                    |                    |        

Revenue
of $2.2 million and expenses of $2.9 million were recorded by SUSE during the period from January 12, 2004 through January 31, 2004. This revenue is
included in the EMEA segment for the first quarter of fiscal 2004.

Common
unallocated operating costs include corporate services common to all segments such as corporate sales and marketing, product development, corporate general and administrative
costs, and corporate infrastructure costs. Celerant does not utilize these corporate services.

In
addition, the chief decision makers review revenue by solution category, all of which are included in the geographic segment revenue. These solution categories are:



12

---



Revenues
by solution category are as follows:

Three Months EndedJanuary 31,
2004

January 31,
2003(Amounts in thousands)Identity management and web services

$
22,472

$
22,903Cross platform services


136,539


136,094Total software licenses and maintenance


159,011


158,997Worldwide services


70,763


72,428Total IT software and solutions


229,774


231,425Celerant Management Consulting


37,333


28,546Total net revenue

$
267,107

$
259,971


For
the first quarter of fiscal 2004 and 2003, revenues in the U.S were $117 million and $124 million, respectively and sales to customers outside the U.S were
$150 million and $136 million, respectively. During the first quarter of fiscal 2004 and 2003, sales in EMEA accounted for 76% of our sales outside the U.S. No single customer and no
country outside the U.S. accounted for more than 10% of total revenue during the first quarter of fiscal 2004 or 2003.

N.    Net Income (Loss) Per Share

Earnings per share were calculated as follows:

Three Months EndedJanuary 31, 2004

January 31, 2003(Amounts in thousands, except per share data)Basic net income (loss) per share computation:Net income (loss)

$
10,135

$
(11,888
)Weighted average shares outstanding


380,106


368,075Basic net income (loss) per share

$
0.03

$
(0.03
)Diluted net income (loss) per share computation:Net income (loss)

$
10,135

$
(11,888
)Weighted average shares outstanding


380,106


368,075Incremental shares attributable to exercise of outstanding options (treasury stock method)


12,005


Total


392,111


368,075Diluted net income (loss) per share

$
0.03

$
(0.03
)


The
assumed exercise of outstanding stock options have an anti-dilutive effect for the quarter ended January 31, 2003 because of the net loss. As a result, these
shares have been excluded in the calculation of diluted net loss per share for the first quarter of fiscal 2003.

13

---

O.    Comprehensive Income (Loss)

The components of comprehensive income (loss), net of tax, for the first quarters of fiscal 2004 and 2003, were as follows:

Three Months EndedJanuary 31, 2004

January 31, 2003(Amounts in thousands)Net income (loss)

$
10,135

$
(11,888
)Change in net unrealized gain/loss on investments


(341
)

301Cumulative pension liability


(1,349
)

Change in cumulative translation adjustment


8,866


(371
)Comprehensive income (loss)

$
17,311

$
(11,958
)


The
components of accumulated other comprehensive income, net of related tax, at January 31, 2004 and October 31, 2003 are as follows:

January 31, 2004

January 31, 2003(Amounts in thousands)Net unrealized gain on investment

$
1,158

$
1,499Increase in pension liability


(1,349
)

Cumulative translation adjustment


14,435


5,569Accumulated other comprehensive income

$
14,244

$
7,068


P.     Stock-Based Compensation

We account for our stock-based compensation plans under the intrinsic value method of accounting as defined by Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees" and related interpretations. We apply the disclosure provisions of SFAS No. 123, "Accounting for Stock-Based Compensation," as amended
by SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure."

At
January 31, 2004, we had authorized several stock-based compensation plans. Under these plans, options to purchase shares of our common stock can be granted to employees,
consultants, and outside directors. We generally grant employees stock options at an exercise price equal to the fair market value of our common stock. Thus, in accordance with the intrinsic values
method, no compensation expense (except compensation expense related to restricted stock purchase rights, restricted units, below-market option grants, and grants to non-employees) has
been recognized for our stock-based compensation. If compensation expense for our stock-based compensation had been

14

---

determined
based on the fair value of the stock grants, our net income (loss) and net income (loss) per share would have been the pro forma amounts indicated below:

Three Months EndedJanuary 31, 2004

January 31, 2004(Amounts in thousands, except per share data)Net income (loss):As reported

$
10,135

$
(11,888
)Less: total stock-based compensation expense determined under fair value-based method for all awards, net of related tax effects


(10,627
)

(9,898
)Add: total stock-based compensation expense recorded in the statement of operations


1,111


906Pro forma

$
619

$
(20,880
)Net income (loss) per share:As reported basic

$
0.03

$
(0.03
)Pro forma basic

$
0.00

$
(0.06
)As reported diluted

$
0.03

$
(0.03
)Pro forma diluted

$
0.00

$
(0.06
)


For
the purpose of the above table, the fair value of each option grant is estimated as of the date of grant using the Black-Scholes option pricing model with the following
weighted-average assumptions used for grants in the first quarters of fiscal 2004 and fiscal 2003: a risk-free interest rate of approximately 3.1% and 2.85%, respectively; a dividend yield
of 0.0% for both quarters; a weighted-average expected life of five years for both quarters, except for the shares tendered as a part of a tender offer which have an average expected life of
three years; and a volatility factor of the expected market price of our common stock of 0.79 and 0.89, respectively. The weighted average fair value of options granted in the first quarters of
fiscal 2004 and fiscal 2003 was $5.65 and $2.13, respectively.

For
purposes of the above table, pro forma compensation expense is estimated for the fair value of the employees' purchase rights using the Black-Scholes option pricing model with the
following assumptions if shares had been issued in the first quarters of fiscal 2004 and fiscal 2003: risk-free interest rate of approximately 0.6% and 1.07%, respectively; a dividend
yield of 0.0% for both periods; a weighted-average expected life of six months for both periods; and a volatility factor of the expected market price of our common stock of 0.79 and 0.89,
respectively. The weighted average fair value of the purchase rights issued in the first quarters of fiscal 2004 and fiscal 2003 was $2.24 and $1.07, respectively.

Q.    Derivative Instruments

A large portion of our revenue, expense, and capital purchasing activities are transacted in U.S. dollars. We do not currently hedge currency risks related to
revenue or expenses denominated in foreign currencies. However, to protect against reductions in value caused by changes in foreign exchange rates, we have established balance sheet and intercompany
hedging programs. We hedge currency risks of some assets and liabilities denominated in foreign currencies through the use of one-month foreign currency forward contracts, primarily on the
Euro, Japanese yen, and certain other European, Latin American and Asian currencies.

We
enter into these one-month hedging contracts two business days before the end of each month and settle them at the end of the following month. Due to the short
period of time between entering into the forward contracts and the quarter-end, the fair value of the derivatives as of January 31, 2004 is insignificant. Gains and losses
recognized during the quarter on these foreign currency contracts are recorded as other income or expense and would generally be offset by corresponding losses or gains on the related hedged items,
resulting in negligible net exposure to our financial statements.

15

---



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

This Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") and other parts of this
Form 10-Q contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. In some cases, such
forward-looking statements may be identified by the use of words such as "may," "will," "expects," "plans," "anticipates," "estimates," "potential," or "continue" or the negative thereof or other
comparable words. Such forward-looking statements include statements regarding, among other things, our revenue expectations, future business strategies, market conditions and opportunities, and
liquidity. All forward-looking statements are based on management's current expectations and information available to us on the date hereof, and we assume no obligation to update any such
forward-looking statements. Our actual results may differ materially from management's expectations and the results discussed in such forward-looking statements as a result of a number of factors,
which include, but are not limited to, those set forth below in the section titled "Risk Factors Affecting Future Results of Operations."

Introduction

Novell, Inc. ("Novell") has been a thought leader in the field of computer networking since our development and release of NetWare in 1983.
Building on this foundation, we recently acquired two companies that are key players in the Linux market. As a result of our 20 years of experience as a leader in the field of computer
networking, and the expertise in the companies that we recently acquired, we believe we employ some of the best engineers in the world. These engineers, in collaboration with our consulting
professionals, create world-class information technology ("IT") solutions. We are proud of our people, their skills, and the dedication they give the company. Leveraging this expertise, we expect to
continue the evolution of our cross-platform strategy and become a leader in providing cross-platform solutions, web services, and identity management. During fiscal 2003, we announced our strategy to
support Linux as well as NetWare, giving our customers a choice by providing Novell products and services that run on both NetWare and Linux platforms. Our solutions leverage our network
expertise and the Web to help to create a world without information boundaries.

In
the first quarter of fiscal 2004, due to a challenging information technology environment, we have taken steps to stabilize our core business and reposition Novell to focus on key
growth areas. We reported basic and diluted net income per share of $0.03 for the first quarter of fiscal 2004 compared to a net loss per share of $0.03 per share for the same period of fiscal 2003
due to increased revenues,
favorable foreign exchange rates, lower sales and marketing expenses, an improved gross profit margin and lower impairment charges on long-term assets offset by increased product
development costs.

We
made considerable progress on our Linux initiatives. On January 12, 2004, we acquired SUSE LINUX AG ("SUSE"), a privately-held company and a leading distributor of
commercial Linux for enterprise servers. On August 4, 2003, we acquired Ximian, Inc. ("Ximian"), a privately-held company and leading provider of desktop and server solutions
that enable enterprise Linux adoption. These acquisitions expand our ability to support and distribute a complete package of Linux solutions, provide us the ability to offer the most complete open
source application stack available and bring leaders in the open source community and a strong core of Linux developers to Novell.

With
the acquisitions of SUSE and Ximian, we believe we will be the only vendor who can provide complete, industry-leading network services on Linux from the server to the desktop,
giving organizations a safe, secure, reliable, mature, and proven approach with worldwide enterprise-level support for investing in Linux.

16

---

Critical Accounting Policies

An accounting policy is deemed to be critical if it requires us to make an accounting estimate based on assumptions about matters that are highly uncertain at the
time an accounting estimate is made, and if different estimates that reasonably could have been used or changes in the accounting estimate that are reasonably likely to occur periodically could
materially change the financial statements. We consider certain accounting policies related to revenue recognition, impairment of long-lived assets, and valuation of deferred tax assets to
be critical policies due to the estimation processes involved in each.

Revenue Recognition.Revenue from software license fees is recognized when persuasive evidence of an agreement exists,
delivery of the product has occurred, the fee is fixed or determinable and collection is probable. If the fee due from the customer is not fixed or determinable, revenue is recognized as payments
become due from the customer. If collection is not considered probable, revenue is recognized when the fee is collected. Allowances for estimated sales returns and allowances are recorded in the same
period as the related revenue. We recognize revenue on the sale of shrink-wrapped box product through our distributor channel on a sell-through basis.

Revenue
from maintenance contracts, support and other similar services, is recognized as services are performed. Certain sales require continuing service, support and performance by us,
and accordingly, a portion of the revenue is deferred until the future service, support, and performance are provided. Revenue recognized on multiple-element arrangements is allocated to each element
of the arrangement based on the relative fair values of the elements, which may include software products, unspecified product upgrade protection, software support services, consulting, and training.
Fair value is determined by vendor-specific objective evidence of the price charged to other customers when each element is sold separately. We have established sufficient vendor-specific objective
evidence of the fair value of all elements of a multiple element arrangement.

Consulting
project contracts are either time-and-materials or fixed-price contracts. Revenue from consulting projects is recognized only if a signed contract
exists, the fee is fixed or determinable, and collection of the resulting receivable is probable. Revenue from fixed-price contracts is recognized using the proportional performance method, using the
estimated time-to-completion to measure the percent complete. The cumulative impact of any revision in estimates of the percent complete or recognition of losses on contracts
is reflected in the period in which the changes or losses become known.

We
record provisions against revenue for estimated sales returns and allowances on product and service-related sales in the same period as the related revenue is recorded. We also record
a provision to operating expenses for bad debts resulting from customers' inability to pay for the products or services they have received, due to such factors as bankruptcy. These estimates are based
on historical sales returns and bad debt expense, analyses of credit memo data, and other known factors. If the historical data we use to calculate these estimates do not properly reflect future
returns or bad debts, revenue or net income could be overstated or understated.

Long-lived Assets.Our long-lived assets include fixed assets, long-term investments,
goodwill, and other intangible assets. At January 31, 2004, our long-lived assets included $254 million of net fixed assets, $52 million of long-term
investments, $402 million of goodwill, and $53 million of identifiable intangible assets.



17

---



18

---



Results of Operations

Acquisition

On January 12, 2004, we purchased substantially all of the outstanding stock of SUSE, a privately-held company and a leading provider of
Linux-based products, for approximately $210 million in cash, plus estimated merger and transaction costs of $7 million. The acquisition of SUSE enables us to offer a full range of
enterprise solutions on the Linux platform, from
the server to the desktop. This transaction was accounted for as a purchase. SUSE's results of operations have been incorporated into ours beginning on the acquisition date of January 12, 2004.

The
purchase price was preliminarily allocated as follows:

Estimated
Acquisition
Cost

Asset Life(Amounts in thousands)Fair value of net tangible assets acquired

$
1,599

N/AIdentifiable intangible assets:Customer relationships


13,385

3 yearsInternal use software


5,864

3 yearsTrademarks/trade names


24,221

IndefiniteGoodwill


188,673

Indefinite$
233,742


We
recorded additional goodwill and a deferred income tax liability of $17 million resulting from the future tax consequences of the non-deductibility of identified
net intangible assets recorded in connection with this acquisition.

Goodwill
from the SUSE acquisition resulted from our belief that SUSE's technology is valuable to our product offerings. The purchase price allocation will be adjusted as integration
plans are finalized, as allowed by Statement of Financial Accountings Standards (SFAS) No. 141, "Business

19

---

Combinations."
We used an independent valuation firm to estimate the fair values of the intangible assets.

As
integration plans are finalized, the goodwill arising from the SUSE acquisition will be allocated to our geographic segments. Revenues of $2.2 million and expenses of
$2.9 million were recorded by SUSE for the period from January 12, 2004 to January 31, 2004, and are included in the EMEA geographic segment and the Cross-Platform Services
solutions group. If the SUSE acquisition had occurred at November 1, 2003, the estimated pro forma revenues, net income and net income per share (basic and diluted), for the first quarter of
fiscal 2004 would have been $275.0 million, $9.2 million and $0.02, respectively. If the SUSE acquisition had occurred at November 1, 2002, the estimated pro forma revenues, net
loss and net loss per share (basic and diluted), for the first quarter of fiscal 2003 would have been $267.8 million, $16.1 million, and $0.04, respectively.

Acquisitions
in previous periods are disclosed in our Annual Report on Form 10-K for the fiscal 2003 fiscal year.

Revenue

Operating segments.We sell our products, services, and solutions primarily to large-scale corporations, government entities,
educational institutions, resellers, and distributors both domestically and internationally.

Beginning
November 1, 2002, we reorganized our operations and began reporting our financial results in four segments; three are based on geographic areas and the fourth is
Celerant Management Consulting. The geographic segments are Americas, EMEA, and Asia Pacific. Performance is evaluated by our Chief Executive Officer and our chief decision makers, and is based on
reviewing revenue and segment operating income (loss) information for each of the geographic segments and for the Celerant Management Consulting segment.

The
geographic segments are:



The
following summarizes revenue by segment:

Three Months Ended,January 31,
2004

January 31,
2003

Change(Amounts in millions)Americas

$
122

$
132

(8
)%EMEA


88


82

7
%Asia Pacific


20


18

11
%Celerant Management Consulting


37


28

32
%Total net revenue

$
267

$
260

3
%


Revenue
in the Americas decreased by 8% during the first quarter of fiscal 2004 compared to the same period of fiscal 2003 primarily as a result of a $6.2 million decline in
NetWare license sales. Identity Management and Web Services and IT consulting revenues were down $4 million for the first quarter of fiscal 2004 compared to the same quarter of fiscal 2003 due
to the difficult economy and flat corporate IT spending. These decreases in revenue were offset somewhat by increased customer maintenance and service revenue for the first quarter of fiscal 2004
compared to the same period in fiscal 2003.

20

---

Revenue
in EMEA increased by 7% during the first quarter of fiscal 2004 compared to the same period of fiscal 2003 primarily as a result of positive foreign currency effects of
approximately $7 million. Revenue of $2.2 million generated by SUSE during the period from January 12, 2004 through January 31, 2004 is included in the EMEA segment and the
cross platform solutions category for the first quarter of fiscal 2004.

Revenue
in Asia Pacific increased by 11% during the first quarter of fiscal 2004 compared to the same period of fiscal 2003 primarily as a result of positive foreign currency effects and
increases in Identify Management and Web Services and Cross Platform Services licenses and maintenance revenues.

Revenue
in our Celerant Management Consulting segment increased by 32% during the first quarter of fiscal 2004 compared to the same period of fiscal 2003 but was relatively flat with the
previous three quarters. The year-over-year increase in revenue is due to favorable exchange rates and to delayed revenue recognition in the first quarter of fiscal 2003 due to
a specific customer situation, which is not likely to recur.

Geographic information.For the first quarter of fiscal 2004 and fiscal 2003, revenues in the U.S. were $117 million
and $124 million, respectively, and sales to customers outside the U.S. were $150 million and $136 million, respectively. During the first quarter of fiscal 2004 and fiscal 2003,
sales in EMEA accounted for 76% of our sales outside the U.S. No single customer or country outside the U.S. accounted for more than 10% of total revenue during the first quarter of fiscal 2004 or
fiscal 2003.

Solutions categories.In addition to reviewing geographic and Celerant Management Consulting segment results, our chief
decision makers review net revenue by solution category. These solution categories are:



21

---



Three Months EndedJanuary 31,
2004

January 31,
2003

Change(Amounts in millions)Identity management and web services

$
22

$
23

(4
)%Cross platform services


137


136

1
%Worldwide services


71


73

(3
)%Celerant Management Consulting


37


28

32
%Total net revenue

$
267

$
260

3
%


Identity
management and web services revenue was relatively flat for the first quarter of fiscal 2004 compared to the same period of fiscal 2003 due to the difficult economy and flat
corporate IT spending.

Cross
platform services generates revenue through two solution categoriesServices Platforms and Storage and Management and Collaboration. The Services Platforms and Storage
category (primarily our NetWare offerings) generated $76 million in revenues for the quarter. This represents a 7% decrease in revenues for the quarter as compared to the same quarter in fiscal
2003, which is improved from the 14% decrease in NetWare revenues between the first quarter of fiscal 2002 & 2003. This improvement is attributed to favorable foreign currency effects and, we
believe, to customers who are choosing NetWare in response to our message of choice and flexibility surrounding Linux. The Management and Collaboration category (primarily our ZENworks and GroupWise
offerings) generated revenue of $61 million for the quarter. This represents an increase of 11% for the
quarter compared to the same quarter in fiscal 2003. This improvement is somewhat linked to the improved NetWare trends for the quarter because our large customers that purchase Netware will often
purchase ZENworks and GroupWise as well.

Worldwide
services revenue decreased 3% due primarily to a 7% decrease in IT consulting (branded as Ngage) revenue for the quarter compared to the same quarter in fiscal 2003. Ngage
consulting revenue was $34 million for the quarter. This decrease in IT consulting is primarily due to transitions from large application development projects to solution engagements involving
Identity Management and Web Services offerings. This decrease in revenue was partially offset by a 2% increase in Technical Services and Training revenues for the quarter compared to the same quarter
in the prior year. Technical Services and Training generated revenues of $36 million for the quarter.

The
increase in revenue in Celerant Management Consulting revenue is discussed previously in the Operating Segments section.

Forward-looking revenue trends.NetWare revenue for fiscal 2003 was down 12% compared to fiscal 2002 and was down 15% from
fiscal 2001 to fiscal 2002. These declines are primarily a result of loss of market share. In fiscal 2004, we expect NetWare revenue to continue to decrease. However, as previously discussed, a
significant aspect of our overall corporate strategy is to embrace the open source movement, specifically, the Linux operating system. Our acquisitions of Ximian and SUSE make us the only major
company to offer a complete vertically-integrated Linux system from server to desktop. Accordingly, we believe that our Linux initiatives provide revenue opportunities for the sale of new products and
will help assist and augment our existing product revenue streams and trends as the Linux market grows in the future.

At
January 31, 2004, we had $294 million of deferred revenue representing revenue that is expected to be recognized in future periods. The majority of this deferred revenue
relates to

22

---

maintenance
contracts, which are recognized ratably over the maintenance period of typically one year. We have either received payment or recorded a receivable for the deferred revenue, and have
determined collectability to be probable. Direct costs incurred to fulfill these maintenance obligations are recognized as work is performed.

Gross profit

Three Months EndedJanuary 31,
2004

January 31,
2003(Amounts in millions)New software license

$
50

$
56As a percentage of software license revenue


91
%

92
%Maintenance and service


122


106As a percent of maintenance and service revenue


58
%

54
%Total gross profit

$
172

$
162


The
slight decrease in gross profit as a percentage of revenue on software licenses from 92% in the first quarter of fiscal 2003 to 91% in the first quarter of fiscal 2004 is result of
competitive pricing pressure on new license sales.

Gross
profit as a percentage of revenue on maintenance and services increased from 54% in the first quarter of fiscal 2003 to 58% for the first quarter of 2004. This increase is due
primarily to our efforts in improving resource utilization in our IT consulting services via the elimination of over 200 consultants, mainly in the Americas.

Operating expenses

Three Months EndedJanuary 31,
2004

January 31,
2003

Change(Amounts in millions)Sales and marketing

$
82

$
98

(16
)%Percentage of revenue


31
%

38
%Product development

$
50

$
43

16
%Percentage of revenue


19
%

17
%General and administrative

$
26

$
28

(7
)%Percentage of revenue


10
%

11
%Total operating expenses

$
158

$
169

(7
)%Percentage of revenue


59
%

65
%


Sales
and marketing expense, in total and as a percentage of revenue, decreased in the first quarter of fiscal 2004 compared to the same period of fiscal 2003. This decrease is due to
lower headcount levels of over 200 employees, primarily in sales, and to reduced marketing spend of $11.3 million in the first quarter of fiscal 2004, compared to the first quarter of fiscal
2003. Sales and marketing expenses can
fluctuate as a percentage of revenue in any given period due to product promotions, advertising, and other discretionary expenses. We plan to increase the level of marketing expenses during the second
quarter of fiscal 2004 in conjunction with our annual BrainShare® Conference and other marketing efforts.

Product
development expenses, in total and as a percentage of revenue, increased in the first quarter of fiscal 2004 compared to the same period of fiscal 2003 due to increased research
and development costs from the acquisitions of Ximian and SUSE and increased employee compensation

23

---

costs.
Product development headcount increased in the first quarter of fiscal 2004 by 44 engineers compared to the same quarter of fiscal 2003 due to the acquisitions of Ximian in the fourth quarter
of fiscal 2003 and the acquisition of SUSE on January 12, 2004, offset somewhat by internal headcount reductions.

General
and administrative expenses in the first quarter of fiscal 2004 decreased by 7% from the first quarter of fiscal 2003 primarily due to a decrease in general and administrative
headcount of 150 employees offset by increased legal fees and other employee compensation costs.

Restructuring

We recorded no restructuring charges in the first quarters of fiscal 2004 and fiscal 2003. Cash payments of $10.4 million were made during the first
quarter of fiscal 2004 which reduced the remaining accrued restructuring liabilities to $19.8 million. The remaining restructuring liabilities include severance and benefits, which will be paid
out over the remaining severance obligation period of approximately two years, lease costs for redundant facilities, which will be paid over the respective remaining contract terms, and various
severed employee related costs, which will be paid approximately over the next three quarters.

Our
restructuring activities in previous periods are disclosed in detail in Novell's Annual Report on Form 10-K for the 2003 fiscal year.

Other income (expense), net

Three Months EndedJanuary 31,
2004

January 31,
2003

Change(Amounts in millions)Other income (expense), net

$
2

$
(6
)
133
%Percentage of revenue


1
%

(2
)%


The
increase in other income (expense) is primarily due to a $10.8 million impairment loss on long-term investments during the first quarter of fiscal 2003 compared to
an impairment loss on long-term investments of $1.1 million for the first quarter of fiscal 2004. Investment income for the first quarter of fiscal 2004 was $4.7 million
compared to investment income of $3.7 million for the first quarter of fiscal 2003.

Income tax expense (benefit)

Three Months EndedJanuary 31,
2004

January 31,
2003(Amounts in millions)Income tax expense (benefit)

$
6,348

$
(466
)Effective tax (benefit) rate


38.5
%

(4
)%


The
income tax provision primarily represents income tax expenses incurred on foreign earnings that cannot be offset by U.S. net operating loss carryforwards. Our actual effective tax
rate for the first quarter of fiscal 2004 was 38.5% compared to the effective tax rate of a negative 4% for the same period in 2003. The rate differs because of non-deductible investment
impairments taken in the first quarter of 2003.

24

---

Liquidity and Capital Resources

January 31,
2004

October 31,
2003

Change(Amounts in millions)Cash and short-term investments

$
605

$
752

19.5
%Percentage of total assets


38
%

48
%


Cash
and short-term investments decreased to $605 million at January 31, 2004, compared to $752 million at October 31, 2003. This decrease is due
primarily to cash payments of $210 million in connection with our purchase of SUSE and $12 million for the purchases of property and equipment, primarily office and computer equipment,
in the first quarter of fiscal 2004. Cash provided from operations and cash provided from the issuance of common stock for the first quarter of fiscal 2004 were $31 million and
$28 million, respectively. Merger and acquisition costs of $1.6 million incurred in connection with the acquisition of SUSE were paid in the first quarter of fiscal 2004, and an
estimated $5.4 million of further merger and acquisition costs will be paid in future periods.

As
of January 31, 2004, we had cash and other short-term investments of $283 million held in accounts outside the United States. Our short-term
investment portfolio is diversified among security types, industry groups, and individual issuers. To achieve potentially higher returns, a portion of our investment portfolio is invested in equity
securities and mutual funds, which incur market risk. Our short-term investment portfolio includes gross unrealized gains and losses of $1.6 and $0.1 million, respectively, as of
January 31, 2004. We monitor our investments and record losses when a decline in the investment's market value is determined to be other than temporary.

We
also invest excess cash in long-term investments mainly consisting of investments made in venture capital partnerships for the promotion of our business and strategic
objectives. As of January 31, 2004, we had a carrying value of $47.7 million related to investments in various venture capital funds and had commitments to contribute an additional
$47.5 million to these funds, of which we estimate approximately $13.2 million could be contributed in fiscal 2004, approximately $16.1 million in fiscal 2005, and approximately
$18.2 million thereafter as requested by the fund managers. We intend to fund these investments with cash from operations and cash on hand.

As
of January 31, 2004, we have various operating leases related to our facilities with remaining terms of more than one year. These leases have minimum annual lease commitments
of $32 million in fiscal 2004, $27 million in fiscal 2005, $22 million in fiscal 2006, $18 million in fiscal 2007, $13 million in fiscal 2008, and $16 million
thereafter. Furthermore, we have $40 million of minimum rentals to be received in the future from subleases.

Our
principal source of liquidity continues to be from operations, cash on hand, and short-term investments. At January 31, 2004, our principal unused sources of
liquidity consisted of cash in the amount of $266 million, short-term investments in the amount of $339 million, and available borrowing capacity of approximately
$4.7 million under our lines of credit. Our liquidity needs are principally for financing of accounts receivable, fixed assets, strategic investments, product development, and flexibility in a
dynamic and competitive operating environment.

We
anticipate generating positive cash flows from operations in addition to investment income in fiscal 2004 sufficient to fund operations and other anticipated cash requirements. We
anticipate being able to fund our current operations, any future acquisitions, any further integration, restructuring or any merger-related costs, and planned capital expenditures for the foreseeable
future with existing cash and short-term investments together with cash generated from operations and investment income. We believe that borrowings under our credit facilities or offerings
of equity or debt securities are possible if the need arises, although such offerings may not be available to us on acceptable terms, given current market conditions. Investments will continue in
product development and in new and existing areas of technology. Cash may also be used to acquire technology through purchases and strategic acquisitions. For example, on January 12, 2004, we
purchased SUSE for approximately $210 million in cash, not including merger and transaction costs.

25

---



Factors Affecting Future Results of Operations

Our future results of operations involve a number of risks and uncertainties. A number of these risks and uncertainties are discussed below.

The Current Economic Climate and Outlook in the Technology and Information Technology Services Sector Is Very Weak, Causing Our Business to Suffer

The weakened global economic climate, particularly in the technology sector, has had an adverse effect on our ability to sell products and services. Future
economic projections for this sector are uncertain. A continuation of the weakened global economy could have further negative effects on our ability to sell products and services in the future.

We May Not Be Able to Successfully Compete in a Challenging Market for Computer Software and Consulting Services

The market for networking applications and solutions as well as IT consulting is highly competitive and subject to rapid technological change. We expect
competition to continue to increase both from existing competitors and new market entrants. We believe that competitive factors common to all of our operating segments include: our ability to sell
both products and services as part of an overall solution; the breadth of our offerings; the pricing of our products and services; and the timing and market acceptance of new solutions developed by us
and our competitors.

Geographic segments

The market for networking applications and solutions as well as IT consulting is highly competitive and subject to rapid technological change. We expect
competition to continue to increase both from existing competitors and new market entrants. We believe that competitive factors common to all of our operating segments include: our ability to sell
both products and services as part of an overall solution; the breadth of our offerings; the pricing of our products and services; and the timing and market acceptance of new solutions developed by us
and our competitors. In addition to the factors listed above, other key competitive factors include brand and product awareness; the performance, reliability and security of our products; the ability
to preserve our legacy customer base; the completeness of our suite of product and solutions offerings; our ability to establish and maintain key strategic relationships with distributors, resellers
and other partners; and the pricing strategies of our competitors. Our key competitors in our geographic segments include Microsoft, IBM, Sun, Altiris, Inc., Netegrity, Inc., and
Computer Associates. Our competitors in the Linux market include BEA Systems, Inc., Red Hat, and Turbolinux, Inc. One pervasive factor facing all companies doing business in our industry
is the presenceand dominanceof Microsoft. In a decision upheld by a federal appellate court, Microsoft was found to have violated Section 2 of the Sherman Act by
unlawfully acting to maintain its monopoly over desktop operating systems. We remain concerned, however, that Microsoft may continue to engage in business practices that unfairly inhibit the growth of
its competitors, including Novell, and that the settlement of the litigation between the Department of Justice and Microsoft will not significantly affect Microsoft's practices. This concern seems
increasingly to be shared by the Department of Justice and the litigating states. For example, in the past, Microsoft has employed tactics that limit or block effective and efficient interoperability
between Novell and Microsoft products. At the most recent status conference in U.S. v. Microsoft held on January 23, 2004, the Department of Justice expressed concern that the license Microsoft
is offering for its communications protocols, as required by the court to facilitate interoperability, might not be having the desired effect of fostering competition. We will ensure, to the best of
our ability that our products will interoperate with those of Microsoft as they enhance new operating systems and applications.

26

---

Celerant Management Consulting segment

The key competitive factors faced by the Celerant segment are attracting and retaining the highest quality consultants; the depth of our skills and expertise; the
breadth of consulting capabilities; and having expertise in key functional areas. The market for management consulting services is highly competitive due to the existence of various large consulting
firms. Many of these companies have greater financial, technical and marketing resources and greater name recognition in the consulting area, which could inhibit our ability to grow our consulting
business. Additionally, the worldwide marketplace for consulting services is highly fragmented. In different regions of the world, there may be multiple competitors, many with niche consultancies.
Examples of possible competitors include A.T. Kearney, McKinsey & Co., Thomas Group Inc., IBM Services, Cap Gemini, and The Management Consulting Group PLC.

General

If We Are Not Successful in our Strategy of Taking a Competitive Position in the Linux Market, Our Revenue Will Not Grow at the Rate We Anticipate

A significant aspect of our overall corporate strategy is to embrace the open source movement, specifically, the Linux operating system. It is our goal to
stabilize the decline in our NetWare revenue by offering our customers a clear migration path to Linux should they decide to adopt an open source solution, and yet enable them to stay with NetWare
until they are ready to make that decision. Over the past year, we have increasingly demonstrated our commitment to the open source development model, embraced open source technologies in our own
offerings, invested significant energy and resources in key open source initiatives, and contributed to the open source movement. We plan to continue to do so in the future. We are strengthening our
ability to sell and support Linux in addition to NetWare. Our ability to achieve success with our Linux and open source products and services is dependent on a number of factors including, but not
limited to, the following: the growth of the Linux market; the acceptance of Linux solutions by clients; development of key Linux product solutions and upgrades; and the acceptance of those products
by large industry partners and major accounts. If we are unable to grow the Linux products and services to become a major component of our business, our long-term growth will be negatively
impacted.

If We Are Not Successful in Developing a Strong Business with Our exteNd Products and Services, Our Revenue Will Not Grow at the Rate We Anticipate

One key element of our strategy is to be a leading force in the development of solutions that make the process of developing open-standards,
Web-based applications fast, simple, and cost effective. Our exteNd solution set leverages the power of standards such as Java and XML to unify relevant information and services while
enabling customers to leverage prior technology investments and help them rapidly deliver Web-based applications that are scalable, reliable, and secure. The acquisition of SilverStream
helped further our development of web services products and enhanced our business solutions product offerings. Our ability to achieve success with our exteNd products and services is dependent on a
number of factors including, but not limited to, the following: the growth of the Web-based applications industry; the acceptance of the exteNd solution set by clients; development of key
exteNd product solutions and upgrades; and the acceptance of those products by large industry partners and major accounts. If we are unable to grow the exteNd products and services, our
long-term growth will be negatively impacted.

27

---

Our Existing Product Revenue May Deteriorate More Rapidly Than Any Increase in Sales of Our New Products

We have several existing products, which we have been selling and upgrading for many years. Sales of these existing products are declining at a faster rate than
we are able to increase sales of new products or technologies. Overall, revenue in the Americas segment declined by $73 million in fiscal 2003, primarily as a result of declining NetWare
license and maintenance sales and IT consulting sales. If we are unsuccessful in increasing sales of new products or technologies, particularly in our identity management and web services product
line, our long-term growth will be negatively impacted.

If We Do Not Generate New Customers, Our Ability to Grow Our Business Will Be Negatively Impacted

A significant percentage of our revenue is generated from existing customers. In order to achieve our growth objectives, we must accelerate the rate at which we
generate new business. We have initiated several new sales and marketing initiatives in order to accomplish this goal. If those initiatives are not successful, our ability to cultivate new customers
may be adversely affected.

The Legal Actions Being Taken By the SCO Group Could Adversely Affect Our Revenues Because of a Reduction in Demand for Our SUSE Linux and Ximian Products

SCO filed legal action in March 2003 against IBM alleging misappropriation of trade secrets, tortious interference, unfair competition and breach of
contract relating to IBM's sale of products based on the Linux operating system. Among other things, SCO maintains that Linux is an unauthorized derivative of UNIX and that portions of UNIX
intellectual property that SCO alleges it owns have been included in the Linux operating system without authorization. SCO has warned that legal liability for the use of Linux may extend to commercial
users, and SCO has threatened users with litigation and sought licensing fees from them. It is possible that SCO's actions may reduce general demand for Linux and Linux related products and services.
In this event, demand for our Linux products and services could decrease, thereby reducing revenue.

Our Financial and Operating Results May Vary, Negatively Affecting our Ability to Detect Trends

We often experience a higher volume of revenue at the end of each quarter and during our fourth quarter. Because of this, fixed costs that are out of line with
revenue levels may not be detected until late in any given quarter and results of operations could be adversely affected.

Operating
results have been, and may also be, affected by other factors including, but not limited to:



We Have Experienced Delays in the Introduction and Acceptance of New Products Due to Various Factors

As is common in the computer software industry, we have in the past experienced delays in the introduction of new products due to a number of factors, including
the complexity of software products, the need for extensive testing of software to ensure compatibility of new releases with a wide variety of

28

---

application
software and hardware devices, and the need to "debug" products prior to extensive distribution. Significant delays in developing, completing, or shipping new or enhanced products would
adversely affect us.

Moreover,
we may experience delays in market acceptance of new releases of our products as we engage in marketing and education of the user base regarding the advantages of and system
requirements for new products and as customers evaluate the advantages and disadvantages of upgrading. We have encountered these issues on each major new release of our products, and expect that we
will encounter such issues in the future. Our ability to achieve desired levels of revenue growth depends at least in part on the successful completion, introduction, and sale of new versions of our
products. There can be no assurance that we will be able to respond effectively to technological changes or new product announcements by others, or that our research and development efforts will be
successful. Should we experience material delays or revenue shortfalls with respect to new product releases, our revenue and net income could be adversely affected.

We May Not be Able To Attract and Retain Qualified Personnel Because of the Intense Competition for Qualified Personnel in the Computer and Consulting Industries

Our ability to maintain our competitive technological position will depend, in large part, on our ability to attract and retain highly qualified development,
consulting, and managerial personnel. Even in light of the current economic downturn, competition for personnel of the highest caliber is intense in the
software and consulting industries. The loss of a significant group of key personnel would adversely affect our performance. The failure to successfully promote and hire suitable replacements in a
timely manner could have a material adverse effect on our business.

If We Are Unable to Unify Our Diverse Cultures, the Benefits of Our Solutions Strategy May Not Be Fully Realized

We have a talented, energetic, and exciting group of employees. As a result of our recent acquisitions, a number of these employees come from diverse corporate
cultural backgrounds. We are in the process of a culture initiative to bring us together towards a new common culture that revolves around our solutions offerings. If we are not successful in forging
a new, vibrant culture with unified goals and a common vision that is solutions-based, employee energies may be diverted or diluted and we may not achieve the full benefits of our solutions strategy.

In The Event Significant Claims Are Brought Under Our Recently Announced Novell Linux Indemnification Program, We Could Incur Significant Expenses, Thereby Adversely Affecting
Our Results Of Operations.

We recently announced our Novell Linux Indemnification Program. Under this program, indemnification is offered for copyright infringement claims made by third
parties against registered Novell customers who obtain SUSE(R) Enterprise Linux Server 8 and who, after January 12, 2004, obtain upgrade protection and a qualifying technical support contract
from us or a participating Novell or SUSE LINUX channel partner. Although indemnification programs for proprietary software are common in our industry, indemnification programs that cover open source
software are not. Copyright infringement claims are not often brought against distributors of open source software, but because of the relatively unique nature of the Novell Linux Indemnification
Program, the number and extent of claims that might be brought there under is uncertain. SCO has threatened to bring claims against end users of Linux for copyright violations arising out of the facts
alleged in SCO's lawsuit against IBM and in SCO's public statements, and some of these claims could be indemnified under Novell's Linux Indemnification Program. In the event that claims for
indemnification are brought under the Novell Linux Indemnification Program, we could incur significant expense reimbursing customers for their legal costs and, in the event those claims are
successful, for damages.

29

---

If Third Parties Claim that We Infringed Upon Their Intellectual Property, Our Ability to Use Some Technologies and Products Could Be Limited and We May Incur Significant Costs
to Resolve These Claims

Litigation regarding intellectual property rights is common in the Internet and software industries. We have in the past received letters or been the subject of
claims suggesting that it is infringing upon the intellectual rights of others. For example, in May 2002, a suit was filed by France Telecom SA and U.S. Philips Corporation against Novell
alleging infringement and seeking unspecified damages and an injunction. In addition, we have faced and expect to continue to face from time to time disputes over rights and obligations concerning
intellectual property. While we have no knowledge of grounds for any such claims, the cost and time of defending ourselves can be significant. In addition, we indemnify customers against certain
claims that our products infringe upon the intellectual property rights of others. We could incur substantial costs in defending ourselves and our customers against infringement claims. If an
infringement claim is successful, we and our customers may be required to obtain one or more licenses from third parties, and we may be obligated to pay or reimburse our customers for monetary
damages. In such instances, we or our customers may not be able to obtain necessary licenses from third parties at a reasonable cost or at all, and may face delays in product shipment while developing
or arranging for alternative technologies.

We May Not Be Able to Protect Our Confidential Information, Which May Adversely Affect Our Business

We generally enter into contractual relationships with our employees that protect our confidential information. In the event that our trade secrets or other
proprietary information is misappropriated, our business could be seriously harmed. In addition, we may not be able to timely detect unauthorized use of our intellectual property and take appropriate
steps to enforce our rights. In the event we are unable to enforce these contractual obligations and our intellectual property rights, our business could be adversely affected.

We Face Increased Risks in Conducting a Global Business, Which May Damage Business Results

We are a multi-national corporation with offices and subsidiaries around the world and, as such, we face risks in doing business abroad that we do not face
domestically. Certain aspects inherent in transacting business internationally could negatively impact our operating results including:



Some of Our Short-Term, Long-Term, and Venture Capital Fund Investments Have Become Impaired and Additional Investments Could Become Impaired

Our investment portfolio includes investments in public equity securities, small capitalization stocks in the high-technology industry sector, private
companies, and funds managed by venture capitalists. Many of these investments might become other than temporarily impaired. During fiscal 2003, we recorded an impairment charge of $35 million
related to some of the investments in our portfolio

30

---

whose
market value had experienced an other-than-temporary decline. As of October 31, 2003, we had net unrealized gains, net of taxes, on investments totaling
approximately $1 million; however, there can be no assurances that these gains will be realized and that losses will not occur. If the funds in which we have invested, suffer poor financial
performance, or if the private companies in which we have invested are not successfully acquired or experience initial public offerings, the value of our investments will decrease.

Our Existing Relationships With Other IT Services Organizations May Be Impaired and We Could Lose Business

We maintain relationships with IT services organizations that recommend, design, and implement solutions for their customers' eBusiness that include our products.
At the same time, our service offerings compete with those of these same organizations. Although many companies in high-technology industries co-exist in a similar state of
competition, any of these organizations could decide at any time to not continue to do business with us or to not recommend our products. A change in the willingness of these IT service organizations
to do business with us could adversely affect our business.

Our Business May Be Negatively Affected if We Do Not Continue to Adapt to Rapid Technological Change, Evolving Business Practices, and Changing Client Requirements

The software industry and Internet professional services market is characterized by rapidly changing technology, evolving business practices, and changing client
needs. Accordingly, our future success will depend in part on our ability to continue to adapt and meet these challenges. Among the most important challenges facing us, are the needs to continue to:



Our Consulting Services Contracts Contain Pricing Risks and, If Our Estimates Prove Inaccurate, We Could Lose Money

Our IT and Celerant consulting businesses derive a portion of their revenue from fixed-price, fixed-time contracts. Because of the complex nature of
the services provided, it is sometimes difficult to accurately estimate the cost, scope, and duration of particular client engagements. If we do not accurately estimate the resources required for a
project, do not accurately assess the scope of work associated with a project, do not manage the project properly, or do not satisfy our obligations in a manner consistent with the contract, then our
costs to complete the project could increase substantially. We have occasionally had to commit unanticipated additional resources to complete projects, and it may have to take similar action in the
future. We may not be compensated for these additional costs or the commitment of these additional resources. Additionally, our Celerant Management Consulting business derives revenue from projects
priced on a contingency basis. If results are not met, or if a dispute arises, we may not be able to realize a potentially large amount of revenue.

31

---

Our IT and Celerant Consulting Clients Can Cancel or Reduce the Scope of Their Engagements With Us on Short Notice

If our clients cancel or reduce the scope of an engagement with our IT or Celerant consulting business, we may be unable to reassign our professionals to new
engagements without delay. Personnel and related costs constitute a substantial portion of our operating expenses. Because these expenses are relatively fixed, and because we establish the levels of
these expenses well in advance of any particular quarter, cancellations or reductions in the scope of client engagements could result in the under-utilization of our professional services employees,
causing significant reductions in operating results for a particular quarter.

Our Stock Price Will Fluctuate

Our future earnings and stock price could be subject to significant volatility, particularly on a quarterly basis. Due to analysts' expectations of continued
growth, any shortfall in anticipated earnings can be expected to have an immediate and significant adverse effect on the trading price of our common stock in any given period. Revenue fluctuations may
also contribute to the volatility of the trading price of our common stock in any given period.

In
addition, the market prices for securities of software companies have been, and continue to be, very volatile. The market price of our common stock, in particular, has been subject to
wide fluctuations in the past. As a result of the foregoing factors and other factors that may arise in the future, the market price of our common stock may be subject to significant fluctuations
within a short period of time. These fluctuations may be due to factors specific to us, to changes in analysts' earnings estimates, or to factors affecting the computer industry or the securities
markets in general.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to financial market risks, including changes in interest rates, foreign currency exchange rates, and market prices of equity securities. To
mitigate some of these risks, we utilize currency forward contracts and currency options. We do not use derivative financial instruments for speculative or trading purposes, and no significant
derivative financial instruments were outstanding at January 31, 2004.

Interest Rate Risk

The primary objective of our short-term investment activities is to preserve principal while maximizing yields without significantly increasing risk.
Our strategy is to invest in widely diversified short-term investments, consisting primarily of investment grade securities, substantially all of which either mature within the next
twelve months or have characteristics of short-term investments. A hypothetical 50 basis point increase in interest rates would result in an approximately $1.6 million
decrease (less than 0.5%) in the fair value of our available-for-sale securities.

Market Risk

We also hold available-for-sale equity securities in our short-term investment portfolio. As of January 31, 2004, gross
unrealized gains, before tax effect on the short-term public equity securities totaled $0.6 million. A reduction in prices of 10% of these short-term equity securities
would result in approximately a $1 million decrease (less than 0.5%) in the fair value of our short-term investments.

In
addition, we invest in equity securities issued by privately-held companies that are included in our long-term portfolio of investments, primarily for the
promotion of business and strategic objectives. These investments are generally in thinly capitalized companies in the high-technology industry sector or venture capital funds. Because of
the nature of these investments, we are exposed to equity price

32

---

risks.
We typically do not attempt to reduce or eliminate our market exposure on these securities. A 10% adverse change in equity prices of long-term equity securities would result in an
approximate $5 million decrease in the fair value of our long-term securities.

Foreign Currency Risk

We use derivatives to hedge those net assets and liabilities that, when re-measured or settled according to accounting principles generally accepted
in the U.S., impact our consolidated statement of operations. Currency forward contracts are utilized in these hedging programs. All forward contracts entered into by us are components of hedging
programs and are entered into for the sole purpose of hedging an existing or anticipated currency exposure, not for speculation or trading purposes. Gains and losses on these currency forward
contracts would generally be offset by corresponding gains and losses on the net foreign currency assets and liabilities that they hedge, resulting in negligible net gain or loss overall on the hedged
exposures. When hedging balance sheet exposures, all gains and losses on forward contracts are recognized in other income (expense) in the same period as when the gains and losses on
re-measurement of the foreign currency denominated assets and liabilities occur. All gains and losses related to foreign exchange contracts are included in cash flows from operating
activities in the consolidated statements of cash flows. Our hedging programs reduce, but do not always entirely eliminate, the impact of foreign currency exchange rate movements. If we do not hedge
against foreign currency exchange rate movement, an increase or decrease of 10% in exchange rates would result in an increase or decrease in income before taxes of approximately $3 million.
This number represents the exposure related to balance sheet re-measurement only and assumes that all currencies move in the same direction at the same time relative to the U.S. dollar.

All
of the potential changes noted above are based on sensitivity analyses performed on our financial position at January 31, 2004. Actual results may differ materially.

33

---



Item 4. Controls and Procedures

The
Company's management, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness the Company's disclosure controls and
procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and
procedures as of the end of the period covered by this report were designed and functioning effectively to provide reasonable assurance that the information required to be disclosed by the Company in
reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. The Company believes that a
controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within a company have been detected.

No
change in the Company's internal control over financial reporting occurred during the Company's most recent fiscal quarter that has materially affected, or is reasonably likely to
materially affect, the Company's internal control over financial reporting.

Part II. Other Information

Except as listed below, all information required by items in Part II is omitted because the items are inapplicable or the answer is negative.

Item 1. Legal Proceedings.

The information required by this item is incorporated herein by reference to Notes K &L of our financial statements contained in Part I, Item 1 of
this Form 10-Q.

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

None

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

Exhibit
Number

Description31.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 200231.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 200232.1

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 200232.2

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


Form
8-K dated November 4, 2003, reporting Novell's entry into an agreement to acquire SUSE LINUX AG.

Form
8-K dated November 4, 2003, reporting the date and time of Novell's earnings conference call.

Form
8-K dated November 20, 2003, reporting the release of Novell's financial results for the quarter and year ended October 31, 2003, including financial statements.

34

---



SIGNATURES

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

|                     |  | Novell, Inc.
(Registrant)
|-------------------- |  | -------------------------
|Date: March 12, 2004 |  | By:                      

35

---

QuickLinks