| | Exhibit
99.1 | 
| | ------------ | 

| | 
| | 

| | Investor
Contact: | 
| | ----------------- | 

| | Jacquie
Ross | 
| | ------------ | 

| | (408)
863-2917 | 
| | -------------- | 

| | jross@borland.com | 
| | ----------------- | 

| | Media
Contact: | 
| | -------------- | 

| | Kathryn Quigley | 
| | --------------- | 

| | (408)
863-2911 | 
| | -------------- | 

| | kquigley@borland.com | 
| | -------------------- | 

BORLAND ANNOUNCES FOURTH QUARTER AND 2003 YEAR END FINANCIAL RESULTS2003 Revenues Increase by 21%

| | SCOTTS
VALLEY, Calif.  January 29, 2004  Borland Software Corporation (Nasdaq NM:
BORL) today announced financial results for the fourth quarter and year ended December 31, 2003. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | Revenues
for the fourth quarter were $74.0 million, an increase of 10% over $67.1 million reported
in the fourth quarter of 2002, and an increase of 5% over $70.6 million reported in the
third quarter of 2003. | 
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | GAAP
net loss for the fourth quarter was $5.7 million, or $(0.07) per basic and diluted share,
which compares to GAAP net income of $3.1 million, or $0.04 per basic and diluted share,
in the fourth quarter of 2002, and to a GAAP net loss of $12.2 million, or $(0.15) per
diluted share, in the third quarter of 2003. | 
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Non-GAAP
net income for the fourth quarter was $4.7 million, or $0.06 per diluted share, which
compares to non-GAAP net income of $5.8 million, or $0.08 per diluted share, in the
fourth quarter of 2002, and to non-GAAP net income of $0.1 million, or break-even on a
per share basis, in the third quarter of 2003. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | For
the fiscal year ended December 31, 2003, revenues were $295.2 million, an increase of 21%
over fiscal year 2002.  GAAP net loss for fiscal year 2003 was $40.5 million, or $(0.51)
per basic and diluted share, as compared to GAAP net income of $17.4 million, or $0.23
per diluted share, reported in 2002.  Non-GAAP net income for the 2003 fiscal year was
$8.5 million, or $0.10 per diluted share, as compared to non-GAAP net income of $23.8
million, or $0.32 per diluted share, reported in fiscal 2002. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | The
company closed 2003 with $202.6 million in cash and short-term equivalents and no
long-term debt. | 
| | ----------------------------------------------------------------------------------------------------- | 

| | I
     am pleased to announce solid fourth quarter  financial  results that exceeded the
guidance we provided at the  beginning  of last quarter and
reiterated  in  December,  said Dale L. Fuller,  Borlands  President and Chief
Executive  Officer.  Although we benefited from seasonal strength in the fourth
quarter, we believe that these results also reflect improvements we made in 2003
to the companys  management  team and structure.  Borland has always been known
for  technology  excellence,  and I believe we now have a solid  framework  from
which we can exploit the application  lifecycle opportunity in 2004 and beyond. | 
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Kenneth  R. Hahn, Borlands senior vice president and
chief  financial  officer  added,  We are pleased  with our  overall  financial
performance  in the quarter,  where we  increased  revenue,  improved  operating
performance,  and posted solid net income growth. More importantly,  however, we
believe that the  improvements we made in both our cost structure and operations
have set the stage  for a more  profitable  2004. | 
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Customers
purchasing one or more products from Borlands best-in-class application lifecycle
platform in the quarter included: Candle Software, Cisco, FedEx, Fujitsu, Hitachi,
Lockheed Martin, Orasi, Pfizer, Quest, and Raytheon. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | In
calculating non-GAAP net income and net income per share, Borland excludes, as applicable, restructuring,
amortization of intangible assets, acquisition-related expenses, in-process research and
development and other charges.  Investors are encouraged to
review the reconciliation of non-GAAP financial measures to the most directly comparable
GAAP measures as provided below. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Business
Outlook | 
| | ---------------- | 

| | Management
provided the following financial guidance: | 
| | ----------------------------------------------------- | 

| | For
the quarter ending March 31, 2004, on a GAAP basis: | 
| | ------------------------------------------------------- | 

| |  | The company expects revenues will in the range of $71 - $75 million. | 
| | - | -------------------------------------------------------------------- | 

| |  | Forecast earnings per share should be in the range of $(0.03) to $(0.01). | 
| | - | ------------------------------------------------------------------------- | 

| | For
the quarter ending March 31, 2004, on a non-GAAP basis: | 
| | ----------------------------------------------------------- | 

| |  | Forecast
earnings per share should be in the range of $0.03 to $0.05. | 
| | - | --------------------------------------------------------------------- | 

| | The
following table shows our non-GAAP anticipated results for the quarter ending March 31,
2004 reconciled to the GAAP anticipated results for the quarter ending March 31, 2004.
 Our non-GAAP anticipated results exclude, as applicable, amortization of intangible
assets, acquisition-related expenses, and other charges. | 
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

|                                  | Estimated per Share
|--------------------------------- | -------------------
|
|
|
|GAAP net loss                     |                    
|Amortization of intangible assets |                    
|Acquisition-related expenses      |                    
|                                  |                    
|Non-GAAP net income               |                    
|                                  |                    

| | Given
the difficulty of predicting levels of revenues and expenses for the first quarter of
2004 and the correlation of restructuring charges, if any, to these amounts, the company
cannot provide further non-GAAP to GAAP reconciliation without an unreasonable effort. | 
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Earnings
Conference Call Information | 
| | ------------------------------------ | 

| | The
Borland Software Corporation fourth quarter and year end teleconference and simultaneous
webcast is scheduled to begin at 2:30 p.m., Pacific Time, on Thursday, January 29, 2004.
To access the live webcast, please visit Borlands website at
www.corporate-ir.net/ireye/ir_site.zhtml?ticker=BORL&script=2100 at least 30 minutes
prior to the scheduled time to download any necessary audio or plug-in software. A replay
will be available approximately two hours after the conference call ends, and will be
available through midnight February 8, 2004.  The replay number is (888) 286-8010, or
(617) 801-6888 for international callers, and the passcode is 85711631. Separately, the
archived webcast will be available on our website following the call. Any financial or
statistical information posted on the companys website in connection with the
teleconference will be available at: www.corporate-ir.net/ireye/ir_site.zhtml?ticker=BORL&script=2100. | 
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Non-GAAP
Financial Measures | 
| | --------------------------- | 

| | Borland
continues to provide all information required in accordance with generally accepted
accounting practices (GAAP), but it believes that evaluating its ongoing operating
results may be difficult if limited to reviewing only GAAP financial measures.
Accordingly, Borland uses calculations of non-GAAP net income and net income per share,
each of which excludes restructuring, amortization of intangible assets,
acquisition-related expenses, in-process research and development, and other income and
one-time charges and benefits, internally to evaluate its ongoing operations and to
allocate resources within the organization. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | Borlands
management does not itself, nor does it suggest that investors should, consider such
non-GAAP financial measures in isolation from, or as a substitute for, financial
information prepared in accordance with GAAP.  Borland presents such non-GAAP financial
measures in reporting its financial results to provide investors with an additional tool
to evaluate Borlands operating results in a manner that focuses on what management
believes to be Borlands ongoing business operations. Management believes that the
inclusion of this non-GAAP net income calculation provides consistency and comparability
with past reports of financial results and historically provided comparability to similar
companies in Borlands industry.  Investors should note, however, that the non-GAAP
financial measures used by Borland may not be the same non-GAAP financial measures as,
and may not be calculated in the same manner as, that of other companies.  Borlands
management believes it is useful for itself and investors to review both GAAP information
that includes the expenses, charges, gains, and losses mentioned below and the non-GAAP
measures of net income and net income per share that exclude such charges to have a
better understanding of the overall performance of Borlands business and its ability to
perform in subsequent periods.  Whenever Borland uses such a non-GAAP financial measure,
it provides a reconciliation of non-GAAP financial measures to the most closely
applicable GAAP financial measure.  Investors are encouraged to review the related GAAP
financial measures and the reconciliation of these non-GAAP financial measures to their
most directly comparable GAAP financial measure. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | Borland
excludes restructuring charges, including (i) employee severance and other termination
benefits, (ii) lease termination costs and other expenses associated with exiting a
facility, and (iii) other costs associated with terminating contracts, from its non-GAAP
net income and net income per share calculations. Expenses related to restructuring
have, in some cases, had a significant cash impact and effect on net income as measured
in accordance with GAAP. However, Borlands management believes such restructuring
charges are periodic costs incurred to realign its operating expenses with its
anticipated future revenues and consequently, does not consider these restructuring costs
as a normal component of its expenses related to ongoing operations. As a result,
Borlands management believes it is useful for itself and investors to review both GAAP
information that includes such charges and non-GAAP measures of net income that exclude
these charges to have a better understanding of the overall performance of Borlands
ongoing business operations and its performance in the periods presented. | 
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | In
accordance with GAAP, Borland regularly amortizes the remaining value of certain
intangible assets over various periods.  However, these amortization expenses result in
no ongoing cash expenditures and otherwise have no material impact on Borlands ongoing
business operations. Similarly, from time to time, Borland undertakes strategic
acquisitions and investments. The expenses related to such acquisitions and investments
may or may not result in a significant cash impact or effect on net income as measured in
accordance with GAAP, but their impact is not directly related to Borlands ongoing
business activities in such periods. Consequently, Borland excludes the amortization of
intangible assets, acquisition-related expenses and in-process research and development
expenses, as well as certain one-time charges that do not relate to ongoing operations,
from its non-GAAP financial measures. Borland believes that examination of both GAAP
information that includes such charges and non-GAAP financial measures that exclude such
expenses provides management with a comparative measure between product lines when
allocating available resources. Borland believes that if it did not provide such non-GAAP
financial information, investors would not have all the necessary data to analyze Borlands
ongoing operations. | 
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | About
Borland | 
| | ------------- | 

| | Borland
Software Corporation (Nasdaq NM: BORL) is a world leader in platform independent software
development and deployment solutions that are designed to accelerate the entire
application development lifecycle. By connecting managers, testers, designers,
developers, and implementers in real time, Borland enables enterprises worldwide to
define and sustain their competitive advantage. For more information, visit:
http://www.borland.com or the Borland Developer Network at http://bdn.borland.com. | 
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

| | All
Borland brand and product names are trademarks or registered trademarks of Borland
Software Corporation in the United States and other countries. All other marks are the
property of their respective owners. | 
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | 

| | Safe
Harbor Statement | 
| | --------------------- | 

| | This
press release contains forward-looking statements including statements regarding Borlands
strategic focus and near-term and long-term outlook.  Such forward-looking statements are
based on current expectations that involve a number of uncertainties and risks that may
cause actual events or results to differ materially.  Factors that could cause actual
events or results to differ materially include, but are not limited to: our ability to
sell multi-product solutions for the application development lifecycle; our ability to
integrate new members of our executive management and sales management teams; the
changing nature of the markets in which we operate, namely the maturing of certain target
markets and the uncertainty regarding the growth in other target markets; the effect of
some of our competitors making products that compete with our products available to their
customers for no or a very low fee; potential disruption to our operations and to our
sales efforts as a result of our recent reduction in force; market acceptance of new or
enhanced products or services developed, marketed or sold by us; and general industry
trends, general economic factors and capital market conditions. These and other risks may
be detailed from time to time in Borland's periodic reports filed with the Securities and
Exchange Commission, including, but not limited to, its 2002 Annual Report on Form 10-K,
its quarterly reports on Form 10-Q, and other SEC filings, copies of which may be
obtained from http://www.sec.gov/. Borland is under no obligation to (and expressly
disclaims any such obligation to) update any of the information in this press release if
any forward-looking statement later turns out to be inaccurate whether as a result of new
information, future events or otherwise. | 
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

---

| | BORLAND
SOFTWARE CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, unaudited) | 
| | -------------------------------------------------------------------------------------------- | 

|                                                  | Dec 31, 2003 |  | Dec 31, 2002 |        
|------------------------------------------------- | ------------ |  | ------------ | -------
|ASSETS                                            |              |  |              |        
|Cash, cash equivalents and short-term investments |              |  | $            | 202,645
|Accounts receivable, net                          |              |  |              | 54,989 
|Property held for sale                            |              |  |              |       
|Property and equipment, net                       |              |  |              | 20,377 
|Goodwill and acquired intangibles                 |              |  |              | 210,055
|Other assets                                      |              |  |              | 23,723 
|                                                  |              |  |              |        
|Total assets                                      |              |  | $            | 511,789
|                                                  |              |  |              |        
|                                                 
|LIABILITIES AND STOCKHOLDERS EQUITY              |              | 
|Deferred revenues                                 |              |  | $            | 48,330 
|Other current liabilities                         |              |  |              | 82,733 
|                                                  |              |  |              |        
|Total current liabilities                         |              |  |              | 131,063
|                                                 
|Other long-term liabilities                       |              |  |              | 12,856 
|Stockholders equity                              |              |  |              | 367,870
|                                                  |              |  |              |        
|Total liabilities and stockholders equity        |              |  | $            | 511,789
|                                                  |              |  |              |        

---

| | BORLAND
SOFTWARE CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands,
except per share data, unaudited) | 
| | ----------------------------------------------------------------------------------------------------------------------------- | 

|                                                                                | Three Months Ended |  | Years Ended |       
|------------------------------------------------------------------------------- | ------------------ |  | ----------- | ------
|
|Revenues                                                                        |                    |  |             |       
|Licenses and other                                                              |                    |  | $           | 54,083
|Services                                                                        |                    |  |             | 19,940
|                                                                                |                    |  |             |       
|Total revenues                                                                  |                    |  |             | 74,023
|                                                                               
|Cost of revenues                                                                |                    | 
|Licenses and other                                                              |                    |  |             | 3,106 
|Services                                                                        |                    |  |             | 6,008 
|                                                                                |                    |  |             |       
|Cost of revenues                                                                |                    |  |             | 9,114 
|                                                                               
|Gross profit                                                                    |                    |  |             | 64,909
|                                                                               
|Operating expenses                                                              |                    | 
|Research and development                                                        |                    |  |             | 15,219
|Selling, general and administrative                                             |                    |  |             | 44,230
|Restructuring, amortization of intangibles and     acquisition-related expenses |                    |  |             | 11,591
|                                                                                |                    |  |             |       
|Total operating expenses                                                        |                    |  |             | 71,040
|                                                                               
|Operating income (loss)                                                         |                    |  |             | (6,131
|Interest income, net and other                                                  |                    |  |             | 460   
|Loss on write-down of investments and long-term asset                           |                    |  |             |      
|                                                                                |                    |  |             |       
|Income (loss) before taxes                                                      |                    |  |             | (5,671
|Provision for income taxes                                                      |                    |  |             | 21    
|                                                                                |                    |  |             |       
|Net income (loss)                                                               |                    |  | $           | (5,692
|                                                                                |                    |  |             |       
|                                                                               
|Income (loss) per share - Basic                                                 |                    |  | $           | (0.07 
|Income (loss) per share - Diluted                                               |                    |  | $           | (0.07 
|                                                                               
|Shares used in calculation of basic income (loss) per share                     |                    |  |             | 80,681
|Shares used in calculation of diluted income (loss) per share                   |                    |  |             | 80,681

---

| | BORLAND
SOFTWARE CORPORATION NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in
thousands, except per share data, unaudited) | 
| | -------------------------------------------------------------------------------------------------------------------------------------- | 

|                                                                                     | Three Months Ended |  | Years Ended |       
|------------------------------------------------------------------------------------ | ------------------ |  | ----------- | ------
|
|Revenues                                                                             |                    |  |             |       
|Licenses and other                                                                   |                    |  | $           | 54,083
|Services                                                                             |                    |  |             | 19,940
|                                                                                     |                    |  |             |       
|Total revenues                                                                       |                    |  |             | 74,023
|                                                                                    
|Cost of revenues                                                                     |                    | 
|Licenses and other                                                                   |                    |  |             | 3,106 
|Services                                                                             |                    |  |             | 6,008 
|                                                                                     |                    |  |             |       
|Cost of revenues                                                                     |                    |  |             | 9,114 
|                                                                                    
|Gross profit                                                                         |                    |  |             | 64,909
|                                                                                    
|Operating expenses                                                                   |                    | 
|Research and development                                                             |                    |  |             | 15,219
|Selling, general and administrative                                                  |                    |  |             | 44,230
|Restructuring, amortization of intangibles and      acquisition-related expenses (1) |                    |  |             |      
|                                                                                     |                    |  |             |       
|Total operating expenses                                                             |                    |  |             | 59,449
|                                                                                    
|Operating income                                                                     |                    |  |             | 5,460 
|Interest income, net and other                                                       |                    |  |             | 460   
|Loss on write-down of investments and long-term assets                               |                    |  |             |      
|                                                                                     |                    |  |             |       
|Income before taxes                                                                  |                    |  |             | 5,920 
|Provision for income taxes (2)                                                       |                    |  |             | 1,255 
|                                                                                     |                    |  |             |       
|Net income                                                                           |                    |  | $           | 4,665 
|                                                                                     |                    |  |             |       
|                                                                                    
|Income per share - Basic                                                             |                    |  | $           | 0.06  
|Income per share - Diluted                                                           |                    |  | $           | 0.06  
|                                                                                    
|Shares used in the calculation of basic income per share                             |                    |  |             | 80,681
|Shares used in the calculation of diluted income per share                           |                    |  |             | 82,159

|
|

|(1) | Non-GAAP net income for the quarter and year ended December 31, 2003 excludes
approximately $11.6 million and $50.8 million, respectively, in, as applicable,
restructuring, amortization of intangible assets, acquisition-related expenses,
in-process research and development, and other charges. Non-GAAP net income for the
quarter and year ended December 31, 2002 excludes approximately $1.2 million and $5.7
million, respectively, in, as applicable, restructuring, amortization of intangible
assets, acquisition-related expenses, in-process research and development, and other
charges.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Non-GAAP net income for the quarter and year ended December 31, 2003 includes an
adjustment to increase our tax provision in the amount of $1.2 million. This adjustment
reflects the anticipated income tax benefits from our restructuring activity in certain
foreign locations. Non-GAAP net income for the quarter and year ended December 31, 2002
includes an adjustment to increase our tax provision by $1.5 million and $2.1 million to
adjust for the tax effect of our non-GAAP adjustments.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

| | Reconciliation | 
| | -------------- | 

| | In
calculating non-GAAP net income and net income per share, Borland utilizes a non-GAAP
financial measure.  Investors are encouraged to review the reconciliation of non-GAAP net
income and net income per share to the most directly comparable GAAP measures as provided
below. | 
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 

|                                                      | Three Months EndedDecember 31, |  | Years EndedDecember 31,
|----------------------------------------------------- | ------------------------------ |  | -----------------------
|
|
|                                                     
|GAAP net income (loss)                                |                                |  | $                      
|Restructuring                                         |                                |  |                        
|Amortization of intangibles                           |                                |  |                        
|Acquisition-related expenses                          |                                |  |                        
|In-process research and development                   |                                |  |                        
|Non-recurring benefit                                 |                                |  |                        
|(Gain) Loss on write-down of long-term assets         |                                |  |                        
|Adjustment to provision for income taxes              |                                |  |                        
|                                                      |                                |  |                        
|Non-GAAP net income                                   |                                |  | $                      
|Basic Non-GAAP net income per share                   |                                |  | $                      
|Shares used in computing basic net income per share   |                                |  |                        
|Diluted Non-GAAP net income per share                 |                                |  | $                      
|Shares used in computing diluted net income per share |                                |  |                        

---