| Annual Revenues Grow 18% to $1.77 Billion 
 MOUNTAIN VIEW, Calif., Jan. 28 /PRNewswire-FirstCall/ -- VERITAS Software
 Corporation (Nasdaq: VRTS) today announced financial results for the quarter
 ended December 31, 2003.  Revenue for the quarter ended December 31, 2003 was
 a record $513 million, compared to revenue of $406 million for the same period
 a year ago, representing 26 percent growth year over year.  Revenue for the
 year ended December 31, 2003 was $1.77 billion, compared to revenue of
 $1.51 billion for the same period a year ago, representing 18 percent growth
 year over year.
 
 GAAP net income for the quarter ended December 31, 2003 was $105.3
 million, or $0.24 per diluted share, compared to GAAP net loss of $49.4
 million, or $(0.12) per diluted share, for the same period a year ago.
 Included in GAAP net income are charges related to amortization of intangibles
 and stock compensation of $4.4 million, net of taxes, for the quarter ended
 December 31, 2003 and amortization of intangibles and special charges related
 to facilities restructuring, totaling $123.8 million, net of taxes, for the
 same period a year ago.
 
 GAAP net income for the year ended December 31, 2003 was $274.2 million,
 or $0.63 per diluted share, compared to GAAP net income of $57.4 million, or
 $0.14 per diluted share, for the same period a year ago.  Included in GAAP net
 income for the year ended December 31, 2003 are charges related to purchase
 accounting adjustments, including write off of in-process research and
 development, amortization of intangibles and stock-based compensation; gains
 and losses on strategic investments, write-off of debt issuance costs, and the
 adoption of FASB Interpretation Number 46, "Consolidation of Variable Interest
 Entities," totaling $78.4 million, net of taxes.  For the same period a year
 ago, GAAP net income includes amortization of intangibles, losses on strategic
 investments and disposal of assets, and a facilities restructuring charge,
 totaling $199 million, net of taxes.
 
 "Our outstanding fourth quarter performance is a culmination of a
 record-breaking year. We attribute this success once again to our focused
 execution on our growth strategy of expanding our product portfolio,
 delivering these products on a broad range of hardware and software platforms
 to further our heterogeneous advantage, and extending our reach worldwide by
 investing in sales and service capacity around the globe," said Gary Bloom,
 chairman, president and CEO, VERITAS Software. "The continued investment in
 our business, coupled with our focus on driving our product strategy through
 the eyes of the CIO, places VERITAS in a strong position for growth in 2004.
 While our growth depends on a continued IT spending recovery, our business is
 strong and we expect to drive the company to a target of $2 Billion in revenue
 in 2004."
 
 "Once again we've leveraged the revenue upside, generating approximately
 $174 million in cash from operating activities and exiting the quarter with
 $2.5 billion in cash and short-term investments," said Ed Gillis, executive
 vice president and chief financial officer, VERITAS Software.  "Our
 over-performance in Q4, combined with the normal seasonal patterns of the
 software industry, lead us to a conservative viewpoint relative to sequential
 performance as we move from Q4 of 2003 to Q1 of 2004. Our expectations for the
 quarter ending March 31, 2004 are for revenues in the range of $455 to $470
 million, and diluted earnings per share in the range of $0.17 to $0.20 on a
 GAAP basis."
 
 In 2003, VERITAS achieved important milestones in extending our storage
 software and enterprise data protection leadership positions, while delivering
 the essential building blocks to enable utility computing -- helping customers
 achieve optimal IT performance, and availability on an automated, shared
 infrastructure. In addition to the successful acquisitions of Precise and
 Jareva, which extended VERITAS' market reach beyond storage to application
 performance management and server automation, VERITAS also completed the
 recently announced acquisition of Ejasent, adding important application
 virtualization technology to its utility computing portfolio. The company also
 introduced CommandCentral Service(TM), a new utility computing product that
 enables IT managers to define service levels for backup and recovery, and
 track those metrics against changing business requirements.
 
 During the quarter, VERITAS also introduced several new products and
 releases in our traditional product areas, including:
 
 -- VERITAS NetBackup 5.0 -- A major new version of our flagship enterprise
 data protection software with advanced data protection functionality
 and faster disk-based backup.
 -- Desktop/Laptop Option -- Allows customers to automate the protection of
 data on millions of corporate laptops and desktops, extending VERITAS'
 leadership in backup and recovery to computers outside the central data
 center and across the entire enterprise.
 -- Data Lifecycle Manager -- To help CIOs better manage regulatory
 compliance requirements, VERITAS Data Lifecycle Manager will extend the
 strength of our existing data protection software stack to help
 companies cope with data growth, compliance, data security, data
 organization and resource utilization.
 
 The Company will hold a conference call today at 2:00 p.m. Pacific Time,
 5:00 p.m. Eastern Time, to review the results and business outlook. The
 conference call will be available to all investors. The telephone dial-in
 number for listen-only access to the live call is 913-981-5558, passcode:
 203693. A live web cast will also be available at
 
 www.veritas.com
 
 , Investor
 section. In addition, a replay will be available via audio Webcast at
 
 www.veritas.com
 
 , Investor section, beginning on Wednesday, January 28 at 4:00
 p.m. Pacific Time until January 2005 and via telephone at 719-457-0820, replay
 code:  203693.
 
 About VERITAS Software
 
 With revenue of $1.77 billion in 2003, VERITAS Software ranks among the
 top 10 software companies in the world. VERITAS Software is the world's
 leading storage software company, providing data protection, storage
 management, high availability, disaster recovery, and application performance
 management software to 99 percent of the Fortune 500. VERITAS Software's
 corporate headquarters is located at 350 Ellis Street, Mountain View, CA,
 94043, tel:  650-527-8000, fax:  650-527-8050, e-mail:
 
 vx-sales@veritas.com
 
 ,
 Web site:
 
 www.veritas.com
 
 .
 
 Safe Harbor Statement
 
 This press release contains forward-looking statements within the meaning
 of the Securities Act of 1933 and the Securities Exchange Act of 1934,
 including statements relating to projections of future revenue and earnings,
 the performance of our new product offerings and the continued positive
 momentum in our business.  These forward-looking statements involve a number
 of risks and uncertainties, including:  the risk that economic conditions
 generally or IT spending specifically may decline and cause a reduction in
 customer demand for our products and services; the risk that we will not gain
 market acceptance of our products and services; the risk that we may lose
 market share to existing or new competitors; the risk that general economic
 conditions and our business will be adversely affected by acts of terrorism or
 war; the risk that we will be unable to meet the current release schedule for
 our new products; and the risk that we may not be able to manage our business
 adequately in response to changing market conditions.  These and other factors
 could cause our actual results to differ materially from what we project in
 our forward-looking statements.  For more information regarding potential
 risks, see the "Factors That May Affect Future Results" section of our most
 recent quarterly report on Form 10-Q for the quarter ended September 30, 2003
 and annual report on Form 10-K for the year ended December 31, 2002, which are
 on file with the SEC.  We undertake no obligation to update any
 forward-looking statement to reflect events or circumstances after the date
 hereof.
 
 NOTE:  VERITAS, the VERITAS Logo, i3, OpForce, and all other VERITAS
 product names and slogans are trademarks or registered trademarks of VERITAS
 Software Corporation. VERITAS, the VERITAS Logo, OpForce, Reg. U.S. Pat. & Tm.
 Off. Other product names and/or slogans mentioned herein may be trademarks or
 registered trademarks of their respective companies.
 
 VERITAS SOFTWARE CORPORATION
 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 (In thousands, except per share data)
 (Unaudited)
 
 Three Months Ended   Twelve Months Ended
 December 31,          December 31,
 2003      2002       2003        2002
 Net revenue:
 User license fees            $308,986  $264,427  $1,114,731  $1,006,713
 Services                      203,894   141,305     656,332     499,842
 Total net revenue          512,880   405,732   1,771,063   1,506,555
 Cost of revenue:
 User license fees              13,294    10,885      47,605      37,107
 Services (1)                   56,901    46,407     209,768     179,100
 Amortization of developed
 technology                     4,888    16,654      35,267      66,917
 Total cost of revenue       75,083    73,946     292,640     283,124
 Gross profit                    437,797   331,786   1,478,423   1,223,431
 Operating expenses:
 Selling and marketing (1)     165,642   129,303     549,761     505,039
 Research and development (1)   80,535    71,125     302,466     273,192
 General and
 administrative (1)            38,214    38,542     153,665     141,446
 Amortization of other
 intangibles                    2,354    18,016      35,249      72,064
 In-process research and
 development                       --        --      19,400          --
 Loss on disposal of assets         --     3,122          --       3,122
 Acquisition and
 restructuring costs               --   100,263          --     100,263
 Total operating expenses   286,745   360,371   1,060,541   1,095,126
 Income (loss) from operations   151,052   (28,585)    417,882     128,305
 Interest and other income, net   10,335     5,029      46,681      42,509
 Interest expense                 (5,616)   (7,781)    (30,401)    (30,770)
 Loss on extinguishment of debt       --        --      (4,715)         --
 Loss on strategic investments       -       3,003      (3,518)    (11,799)
 Income (loss) before income
 taxes and cumulative change
 in accounting principle        155,771   (28,334)    425,929     128,245
 Provision for income taxes       50,430    21,028     145,488      70,869
 Income (loss) before
 cumulative change in
 accounting principle           105,341   (49,362)    280,441      57,376
 Cumulative change in accounting
 principle, net of tax               --        --       6,249          --
 Net income (loss)              $105,341  $(49,362)   $274,192     $57,376
 Net income (loss) per share -
 basic                            $0.25    $(0.12)      $0.65       $0.14
 Net income (loss) per share -
 diluted                          $0.24    $(0.12)      $0.63       $0.14
 Shares used in per share
 calculation - basic            428,010   411,773     420,754     409,523
 Shares used in per share
 calculation - diluted          444,914   411,773     434,446     418,959
 
 (1)  For the three months ended December 31, 2003, cost of services
 revenue includes $55, selling and marketing includes $232, research
 and development includes $515 and general and administrative includes
 $37 of stock-based compensation expense.  For the twelve months ended
 December 31, 2003, cost of services revenue includes $125, selling
 and marketing includes $479, research and development includes $1,560
 and general and administrative includes $82 of stock-based
 compensation expense.
 |