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

                                    FORM 10-Q

            (Mark One)

             [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 2001

                                       OR

             [_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
     For the transition period from _________________ to ___________________

                        Commission File Number: 000-26130

                                   ----------

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

         Delaware                                               94-3077394
 (State of Incorporation)                                    (I.R.S. Employer
                                                            Identification No.)

                2350 West El Camino Real, Mountain View, CA 94040
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (650) 210-7000

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 [X] No [ ]

The number of shares outstanding of the Registrant's Common Stock as of August
6, 2001 was 89,409,474.

                                       1



                               LEGATO SYSTEMS, INC

                                      INDEX

                         PART I - FINANCIAL INFORMATION



                                                                                                       Page No.
                                                                                                       --------
                                                                                                    
Item 1    Financial Statements:

          Condensed Consolidated Balance Sheets as of June 30, 2001 and December 31, 2000 -
          (unaudited) ............................................................................        3

          Condensed Consolidated Statements of Operations for the three and six months ended
          June 30, 2001 and 2000 - (unaudited) ...................................................        4

          Condensed Consolidated Statements of Cash Flows for the six months ended June 30,
          2001 and 2000 - (unaudited) ............................................................        5

          Notes to Condensed Consolidated Financial Statements - (unaudited) .....................        6

Item 2    Management's Discussion and Analysis of Financial Condition and Results of
          Operations .............................................................................        10

Item 3    Quantitative and Qualitative Disclosures about Market Risk .............................        21

                                      PART II - OTHER INFORMATION

Item 1    Legal Proceedings ......................................................................        23

Item 2    Changes in Securities and Use of Proceeds ..............................................        23

Item 3    Defaults upon Senior Securities ........................................................        23

Item 4    Submission of Matters to a Vote of Security Holders ....................................        23

Item 5    Other Information ......................................................................        23

Item 6    Exhibits and Reports on Form 8-K .......................................................        23

          Signature ..............................................................................        23


                                       2



                         PART I -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                              LEGATO SYSTEMS, INC.
                      Condensed Consolidated Balance Sheets
                                 (in thousands)



                                                      June 30,    December 31,
                                                        2001         2000
                                                    -----------   ------------
                                                           (unaudited)
                                                            
                       ASSETS

Current assets:
     Cash and cash equivalents .................       $105,495       $110,274
     Short-term investments ....................         64,714         40,626
     Accounts receivable, net ..................         37,216         47,655
     Deferred tax assets .......................         56,928         35,272
     Other current assets ......................         12,578         20,465
                                                       --------       --------
          Total current assets .................        276,931        254,292
Long-term investments ..........................           --           14,245
Property and equipment, net ....................         37,436         37,328
Intangible assets, net .........................         87,138        103,900
Long-term deferred tax assets ..................           --            2,788
Other assets ...................................          2,129          2,311
                                                       --------       --------
                                                       $403,634       $414,864
                                                       ========       ========

      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable ..........................       $  3,716       $  5,126
     Accrued liabilities .......................         40,935         33,551
     Deferred revenue ..........................         45,261         53,853
                                                       --------       --------
          Total current liabilities ............         89,912         92,530
Stockholders' equity ...........................        313,722        322,334
                                                       --------       --------
                                                       $403,634       $414,864
                                                       ========       ========



     See accompanying notes to condensed consolidated financial statements.


                                       3



                              LEGATO SYSTEMS, INC.
                 Condensed Consolidated Statements of Operations
                      (in thousands, except per share data)



                                                   Three Months Ended June 30,    Six Months Ended June 30,
                                                   ---------------------------    -------------------------
                                                      2001             2000          2001           2000
                                                   ---------        ----------    ---------     -----------
                                                                             (unaudited)
                                                                                    
Revenue:
     License ..................................    $  40,103         $  37,365    $  78,586       $  77,371
     Service and support ......................       22,408            20,916       44,972          41,430
                                                   ---------         ---------    ---------       ---------
         Total revenue ........................       62,511            58,281      123,558         118,801
                                                   ---------         ---------    ---------       ---------
Cost of revenue:
     License ..................................        1,205             1,582        1,931           3,144
     Service and support ......................       12,744            10,244       25,718          19,263
                                                   ---------         ---------    ---------       ---------
         Cost of revenue ......................       13,949            11,826       27,649          22,407
                                                   ---------         ---------    ---------       ---------
         Gross profit .........................       48,562            46,455       95,909          96,394
                                                   ---------         ---------    ---------       ---------
Operating expenses:
     Sales and marketing ......................       30,577            25,042       61,028          52,640
     Research and development .................       15,982            15,138       31,230          31,131
     General and administrative ...............        7,279             6,201       14,675          14,054
     Amortization of acquired intangibles .....        7,700             9,522       16,754          19,045
     Restructuring charges ....................        6,087              --          6,087            --
                                                   ---------         ---------    ---------       ---------
          Total operating expenses ............       67,625            55,903      129,774         116,870
                                                   ---------         ---------    ---------       ---------
Loss from operations ..........................      (19,063)           (9,448)     (33,865)        (20,476)
Interest and other income, net ................        3,715             1,790        4,843           2,731
                                                   ---------         ---------    ---------       ---------
Loss before benefit from income taxes .........      (15,348)           (7,658)     (29,022)        (17,745)
Benefit from income taxes .....................       (5,372)              (77)      (8,445)           (177)
                                                   ---------         ---------    ---------       ---------
Net loss ......................................    $  (9,976)        $  (7,581)   $ (20,577)      $ (17,568)
                                                   =========         =========    =========       =========

Net loss per share:
     Basic and diluted ........................    $   (0.11)        $   (0.09)   $   (0.23)      $   (0.20)
                                                   =========         =========    =========       =========
     Weighted average common shares outstanding       88,719            86,561       88,287          86,229
                                                   =========         =========    =========       =========


     See accompanying notes to condensed consolidated financial statements.

                                       4



                              LEGATO SYSTEMS, INC.
                 Condensed Consolidated Statements of Cash Flows
                                 (in thousands)



                                                                          Six Months Ended June 30,
                                                                          -------------------------
                                                                             2001            2000
                                                                          ---------       ---------
                                                                                 (unaudited)
                                                                                    
Cash flows from operating activities:
   Net loss ..........................................................    $ (20,577)      $ (17,568)
   Adjustments to reconcile net loss to net cash provided by operating
activities:
       Deferred taxes (net of effect of acquisitions) ................      (18,868)         (3,231)
       Depreciation and amortization .................................       27,118          25,886
       Provision for doubtful accounts and product returns ...........        1,465           1,515
       Tax benefit from stock option exercises .......................        2,277            --
         Changes in assets and liabilities:
           Accounts receivable .......................................        8,974          12,105
           Other assets ..............................................        8,069             588
           Accounts payable ..........................................       (1,410)         (2,069)
           Accrued liabilities .......................................        7,384          (4,822)
           Deferred revenue ..........................................       (8,592)         (5,846)
                                                                          ---------       ---------
              Net cash provided by operating activities ..............        5,840           6,558
                                                                          ---------       ---------

Cash flows from investing activities:
   Purchases of available-for-sale securities ........................     (194,522)        (31,983)
   Maturities and sales of available-for-sale securities .............      184,700          30,970
   Acquisition of property and equipment .............................      (10,464)        (18,129)
                                                                          ---------       ---------
              Net cash used in investing activities ..................      (20,286)        (19,142)
                                                                          ---------       ---------

Cash flows from financing activities-
   Proceeds from issuance of common stock ............................        9,667           9,589
   Payment of short-term loan payable ................................         --            (6,847)
                                                                          ---------       ---------
              Net cash provided by financing activities ..............        9,667           2,742
                                                                          ---------       ---------

Net change in cash and cash equivalents ..............................       (4,779)         (9,842)

Cash and cash equivalents at beginning of period .....................      110,274         115,222
                                                                          ---------       ---------

Cash and cash equivalents at end of period ...........................    $ 105,495       $ 105,380
                                                                          =========       =========



     See accompanying notes to condensed consolidated financial statements.

                                       5



                              LEGATO SYSTEMS, INC.

              Notes to Condensed Consolidated Financial Statements
                                   (unaudited)

1.   Basis of Presentation

     The accompanying unaudited condensed consolidated financial statements have
been prepared by Legato Systems, Inc. (the "Company" or "Legato") in accordance
with the rules and regulations of the Securities and Exchange Commission.
Certain information and footnote disclosures normally included in consolidated
financial statements prepared in accordance with accounting principles generally
accepted in the United States have been condensed or omitted in accordance with
such rules and regulations. In the opinion of management, the accompanying
unaudited condensed consolidated financial statements reflect all adjustments,
consisting only of normal recurring adjustments, necessary to present fairly the
financial position, results of operations and cash flows of the Company and its
subsidiaries. The results of operations for the interim periods presented are
not necessarily indicative of the results that may be expected for any future
interim period or for the year ending December 31, 2001, and the Company makes
no representations related thereto. These financial statements should be read in
conjunction with the annual audited consolidated financial statements and notes
as of and for the year ended December 31, 2000, included in the Company's Form
10-K dated March 28, 2001.

     Certain prior year consolidated financial statement balances have been
reclassified to conform to the 2001 presentation.

2.   Balance Sheet Components



                                                                   June 30,        December 31,
                                                                     2001            2000
                                                                             
Accounts receivable:
     Trade accounts receivable ................................   $     44,461     $    55,386
     Allowances for doubtful accounts and product returns......         (7,245)         (7,731)
                                                                  -------------   -------------
                                                                  $     37,216     $    47,655
                                                                  ============     ===========
Property and equipment:
     Computer equipment and software ..........................   $     52,317  $       46,114
     Furniture and fixtures ...................................         10,772          10,138
     Office equipment .........................................          5,369           4,474
     Leasehold improvements ...................................         11,071          11,676
                                                                  ------------     -----------
                                                                        79,529          72,402
     Accumulated depreciation and amortization ................        (42,093)        (35,074)
                                                                  ------------     -----------
                                                                  $     37,436     $    37,328
                                                                  ============     ===========
Accrued liabilities:
     Accrued compensation and benefits ........................   $     13,417     $    14,806
     Income taxes payable .....................................         14,645           9,240
     Other accrued liabilities ................................         12,873           9,505
                                                                  ------------     -----------
                                                                  $     40,935     $    33,551
                                                                  ============     ===========


3.   Revenue Recognition

     Revenue is derived from primarily two sources: (i) license revenue, derived
from the sale of product licenses to resellers and end users, including
large-scale enterprises and royalty revenue, derived from initial license fees
and ongoing royalties from the licensing of source code to original equipment
manufacturers ("OEMs"); and (ii) service and support revenue, derived from
providing software updates, support and education and consulting services to end
users.


                                       6



     License revenue is generally recognized when a signed contract or other
persuasive evidence of an arrangement exists, the software has been shipped or
electronically delivered, the license fee is fixed or determinable and
collection of resulting receivables is probable. For sales to domestic
distributors, license revenue is recognized upon sale by the distributor to the
end user, since these distributors generally have unlimited rights of return,
and we historically have not been able to make reasonable estimates of product
returns for these distributors. For sales to customers having rights of return,
including exchange rights for unsold products and product upgrades, estimated
product returns are recorded upon recognition of revenue. Provisions for
estimated warranty costs and anticipated retroactive price adjustments are
recorded at the time products are shipped. License revenue from royalty payments
is recognized upon receipt of royalty reports from OEMs related to their product
sales. Revenue from subscription license agreements, which include software,
rights to future products and maintenance, is recognized ratably over the term
of the subscription period. The Company also incurs additional internal costs to
assist certain of its resellers and distributors in selling its products to
end-users.

     Service and support revenue consists primarily of revenue received for
providing software updates, technical support for software products, on-site
support, and consulting and education services. Revenue from updates and support
is recognized ratably over the term of the agreements. Revenue allocated to
consulting and education services, or derived from the separate sales of these
services, is recognized as the related services are provided.

     When contracts contain multiple obligations (e.g. products, updates,
technical support and other services) wherein vendor specific objective evidence
exists for all undelivered elements, the Company accounts for the delivered
elements in accordance with the "Residual Method" prescribed by Statement of
Position 98-9.

4.   Comprehensive Income (Loss)

     Comprehensive income (loss) includes unrealized gains (losses) on
investments. The impact of which is excluded from net income (loss) and is
included in stockholders' equity. A summary of comprehensive income (loss) is as
follows (in thousands):



                                                                Three Months Ended               Six Months Ended
                                                                       June 30,                       June 30,
                                                              ------------------------       ------------------------
                                                                 2001           2000            2001          2000
                                                              ----------     ---------       ----------    ----------
                                                                                               

   Net loss................................................   $  (9,976)     $ (7,581)       $ (20,577)    $ (17,568)
   Unrealized gain (loss) on investments...................        (272)            1               21             4
                                                              ---------      --------        ---------     ---------
                                                              $ (10,248)     $ (7,580)       $ (20,556)    $ (17,564)
                                                              =========      ========        =========     =========


5.   Computation of Net Income (Loss) Per Share

     Basic net income (loss) per share is computed by dividing net income (loss)
by the weighted average shares of common stock outstanding during the period.
Diluted net income per share is computed by dividing net income by the weighted
average shares of common stock and potential common shares outstanding during
the period. Potential common shares outstanding consist of dilutive shares
issuable upon the exercise of outstanding options to purchase common stock as
computed using the treasury stock method. For periods in which we incur a loss,
potential common shares outstanding are excluded from the computation of diluted
net loss per share as their effect is anti-dilutive. Options to purchase
approximately 17,231,000 shares and 12,808,000 shares of common stock at the
weighted average price of $14.64 per share and $18.31 per share were outstanding
as of June 30, 2001 and 2000, respectively, but were not included in the
computation of diluted net loss per share because their effect would be
anti-dilutive.

6.   Legal Proceedings

     Beginning on January 20, 2000, a number of shareholder securities class
action complaints were filed in the U.S. District Court, Northern District of
California, against certain of our directors and officers and the Company. On
May 1, 2000, the court consolidated all of the pending cases and on May 10,
2000, appointed a lead plaintiff, who


                                       7



filed a consolidated amended complaint on August 7, 2000. Defendants filed
motions to dismiss. On January 17, 2001, the court entered an order granting the
motions to dismiss with leave to amend. On February 13, 2001, plaintiffs filed a
second amended complaint, which generally alleges that, between April 22, 1999
and May 17, 2000, defendants made false or misleading statements of material
fact about the Company's prospects and failed to follow generally accepted
accounting principles in violation of the federal securities laws. The complaint
seeks an unspecified amount in damages. Defendants filed an answer to the
complaint in April 2001 denying all allegations that they violated the federal
securities laws.

     On February 1, 2000, a shareholder derivative action was filed in the U.S.
District Court, Northern District of California, against certain of our officers
and directors. We are named as a nominal defendant. The derivative case has been
related to the securities class action. Plaintiffs moved to stay the derivative
case. On January 17, 2001, the court denied plaintiffs' motion to stay.
Plaintiffs filed an amended complaint on February 9, 2001, which generally
alleges the same conduct as the shareholder class action, and claims that
defendants breached their fiduciary duties and engaged in improper insider
trading. The derivative complaint sought unspecified damages and injunctive
relief. Defendants moved to dismiss the derivative complaint. On July 10, 2001,
the court granted defendants' motion to dismiss, but granted plaintiffs leave to
amend their complaint.

     On April 13, 2000, a shareholder derivative action was filed in the
Superior Court of California, County of Santa Clara, against certain of our
officers and directors. We are named as a nominal defendant. On May 23, 2000, a
shareholder derivative action was filed in the Superior Court of California,
County of San Mateo, against certain of our officers and directors. We are named
as a nominal defendant. Both state derivative complaints generally allege the
same conduct as the derivative action filed in federal court, claiming that our
officers and directors breached their fiduciary duties for the period October
21, 1999 through April 3, 2000, and seek unspecified damages and injunctive
relief. The Santa Clara derivative case was transferred to San Mateo County and
consolidated with the San Mateo derivative case. Subsequently, plaintiffs filed
a consolidated amended complaint in San Mateo County. Defendants moved to
dismiss the consolidated amended complaint, but the court denied defendants'
motion on July 20, 2001.

     The Securities and Exchange Commission has entered a formal order of
investigation concerning our restatement of financial results for the first,
second and third quarters of 1999, and our revision of financial results for the
fourth quarter of 1999. We have been voluntarily cooperating with the Staff of
the Commission in its investigation.

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

7.   Restructuring Charges

     During the second quarter of 2001, we incurred $6.1 million of charges
related primarily to the closure of our facilities in Sunnyvale, California and
Eden Prairie, Minnesota. As of June 30, 2001, accrued restructuring charges
totaled $3.2 million and related primarily to future lease commitments on these
properties.

8.   Recent Accounting Pronouncements

     In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
Combinations." SFAS No. 141 requires the use of the purchase method of
accounting for business combinations initiated after June 30, 2001, and
eliminates the pooling-of-interests method. We are currently assessing, but have
not yet determined, the impact of SFAS No. 141 on our financial position and
results of operations.

     In June 2001, the FASB also issued SFAS No. 142, "Goodwill and Other
Intangible Assets," which is effective for fiscal years beginning after December
15, 2001. SFAS No. 142 requires the discontinuance of goodwill amortization. In
addition, the standard includes provisions upon adoption for the
reclassification of certain existing recognized intangibles as goodwill,
reassessment of the useful lives of existing recognized intangibles,


                                       8



reclassification of certain intangibles out of previously reported goodwill and
the testing for impairment of existing goodwill and other intangibles. We are
currently assessing, but have not yet determined, the impact of SFAS No. 142 on
our financial position and results of operations.

9.   Subsequent Event

     On July 17, 2001, the Company acquired Software Clearing House, Inc., based
in Cincinnati, Ohio, for approximately $8 million in cash, which will be
accounted for under the purchase method of accounting. Software Clearing House
develops and distributes advanced storage solutions for the open systems market.


                                       9



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS.

     The discussion in this report on Form 10-Q contains forward-looking
statements that involve risks and uncertainties. The statements contained in
this Report that are not purely historical are forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended, including
statements reflecting our expectations, beliefs, intentions or strategies
regarding the future, including without limitation, our financial outlook,
successful introduction of new products and expansion of operation. All
forward-looking statements included in this document are based on information
available to us on the date hereof. We assume no obligation to update any such
forward-looking statements. Our actual results could differ materially from
those indicated in such forward-looking statements. Factors that could cause or
contribute to such differences include, but are not limited to, fluctuations in
quarterly operating results, uncertainty in future operating results, the
current challenging information technology spending environment, continued
weakness in the economy, litigation, competition, product concentration,
technological changes, reliance on enterprise license transactions,
modifications in the application of accounting policies, reliance on indirect
sales channels, changes in sales and marketing strategies, dependence on
international revenue, management of our growth and expansion, the ability to
attract and retain qualified personnel, the ability to integrate
recently-acquired business lines and other risks discussed in this item under
the heading "Risk Factors" and the risks discussed in our other Securities and
Exchange Commission filings.

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, certain financial
data as a percentage of total revenue:



                                                  Three Months Ended         Six Months
                                                        June 30,           Ended June 30,
                                                 --------------------    -----------------
                                                    2001       2000       2001       2000
                                                 ---------   --------    -------   -------
                                                                       
Revenue:

     License .................................       64 %       64 %       64 %       65 %
     Service and support .....................       36         36         36         35
                                                   ----       ----       ----       ----
         Total revenue .......................      100        100        100        100
                                                   ----       ----       ----       ----

Cost of revenue:
     License .................................        2          3          2          3
     Service and support .....................       20         17         20         16
                                                   ----       ----       ----       ----
         Total cost of revenue ...............       22         20         22         19
                                                   ----       ----       ----       ----
         Gross profit ........................       78         80         78         81
                                                   ----       ----       ----       ----

Operating expenses:
     Sales and marketing .....................       49         43         50         44
     Research and development ................       26         26         25         26
     General and administrative ..............       11         11         12         12
     Amortization of acquired intangibles ....       12         16         14         16
     Restructuring charges ...................       10          -          5          -
                                                   ----       ----       ----       ----
              Total operating expenses .......      108         96        106         98
                                                   ----       ----       ----       ----
Loss from operations .........................      (30)       (16)       (28)       (17)
Interest and other income, net ...............        6          3          4          2
                                                   ----       ----       ----       ----
Loss before benefit from income taxes ........      (24)       (13)       (24)       (15)
Benefit from income taxes ....................       (8)         -         (7)         -
                                                   ----       ----       ----       ----
Net loss .....................................      (16)%      (13)%      (17)%      (15)%
                                                   ====       ====       ====       ====


Overview

     We develop, market and support software products and services for
heterogeneous client/server computing environments in mid- to large-scale
enterprises. We are a technology leader in the network storage management
software market through our commitment to open, standards-based software
development. Our software delivers to


                                       10



customers a solution that is scalable, high-performance and manageable and
ensures high data and application availability on a wide range of servers,
clients, applications, databases and storage devices. Our data protection
products, primarily the NetWorker family of products, and our data availability
products, primarily our Legato Cluster and wanCluster products, support many
server platforms and accommodate a variety of clients, applications, databases
and storage devices. Our long-term strategy is to create an integrated set of
solutions centered on information protection, availability and storage
management that enhance and simplify network computing as a whole.

Revenue

     Total revenue increased $4.2 million, or 7%, to $62.5 million in the second
quarter of 2001 from $58.3 million for the second quarter of 2000. For the first
six months of 2001, total revenue increased $4.8 million, or 4%, to $123.6
million from $118.8 million for the same period in 2000.

     License revenue. License revenue increased $2.7 million, or 7%, to $40.1
million in the second quarter of 2001 from $37.4 million in the second quarter
of 2000. The increase was primarily due to more significant license transactions
for greater values being signed during the second quarter of 2001 as compared to
the second quarter of 2000. For the first six months of 2001, license revenue
increased $1.2 million, or 2%, to $78.6 million from $77.4 million for the same
period in 2000.

     Service and Support Revenue. Service and support revenue increased $1.5
million, or 7%, to $22.4 million in the second quarter of 2001 from $20.9
million in the second quarter of 2000. The increase was primarily as a result of
the growth in the number of registered customers electing to subscribe to
support contracts and the renewals of software support contracts after the
initial one-year term partially offset by a decrease in revenue from education
and consulting services. During the second quarter, we transitioned our
education services to Global Knowledge Networks, Inc., an international
information technology education integrator. As a result, we expect education
services to continue to decrease in the third quarter. However, we expect our
consulting organization to return to more historical levels in the third quarter
of 2001. For the first six months of 2001, service and support revenue increased
$3.6 million, or 9%, to $45.0 million from $41.4 million for the same period a
year ago. Our increase in internal staffing for software support helped to
increase new sales and renewals of our software support contracts.

     International license revenue increased $6.5 million, or 43%, to $21.5
million in the second quarter of 2001 from $15.0 million in the second quarter
of 2000. International license revenue increased primarily as a result of the
continued market acceptance of our products overseas as we continue to increase
the number of international sales offices, international distributors and
resellers marketing our products. The majority of international license revenue
came from Europe during these periods. We intend to continue to expand our
international operations, which will require management's attention and
financial resources. To the extent that we are unable to affect these additions
in a timely manner, our growth, if any, in international revenue will be
limited, and our business, operating results and financial condition could be
seriously harmed. In addition, we cannot guarantee that we will be able to
maintain or increase international market demand for our products.

Gross Profit

     Gross profit increased $2.1 million, or 5%, to $48.6 million, representing
78% of total revenue, in the second quarter of 2001 from $46.5 million,
representing 80% of total revenue, in the second quarter of 2000. For the first
six months of 2001, gross profit decreased $0.5 million, or 1%, to $95.9
million, representing 78% of total revenue, from $96.4 million, representing 81%
of total revenue, in 2000.

     Gross profit from license revenue consists of license revenue less the
related costs of product media, documentation, third-party royalties and
packaging. Gross profit from license revenue increased $3.1 million, or 9%, to
$38.9 million, representing 97% of license revenue, in the second quarter of
2001 from $35.8 million, representing 96% of license revenue, in the second
quarter of 2000. For the first six months of 2001, gross profit from license
revenue increased $2.4 million, or 3%, to $76.7 million, representing 98% of
license revenue, from $74.2 million, representing 96% of license revenue, in
2000. The increase in absolute dollars relates to the overall increase of
license revenue.


                                       11



     Gross profit from service and support revenue decreased $1.0 million, or
9%, to $9.7 million, representing 43% of service and support revenue, in the
second quarter of 2001 from $10.7 million, representing 51% of service and
support revenue, in the second quarter of 2000. For the first six months of
2001, gross profit from service and support revenue decreased $2.9 million, or
13%, to $19.3 million, representing 43% of service and support revenue, from
$22.2 million, representing 54% of service and support revenue, in 2000. The
decrease relates primarily to a smaller number of consulting services billings
during the second quarter of 2001. The reduced billings resulted from an
increase in the amount of pre-sale activities and the necessity of providing
higher support levels to customers. Service and support personnel increased to
309 in 2001 from 287 in 2000. Costs of service and support revenue consist
primarily of personnel-related costs incurred in providing telephone support,
consulting services, training to customers and costs of providing software
updates, education and consulting materials.

Operating Expenses

     Sales and marketing. Sales and marketing expenses consist primarily of
salaries and commissions for sales and marketing personnel and promotional
expenses. Sales and marketing expenses increased $5.6 million, or 22%, to $30.6
million in the second quarter of 2001 from $25.0 million in the second quarter
of 2000. For the first six months of 2001, sales and marketing expenses
increased $8.4 million, or 16%, to $61.0 million from $52.6 million for the same
period in 2000. The increase in sales and marketing expenses was primarily
attributable to the replacement of headcount after sales headcount was reduced
by 12% in the second quarter of 2000. Sales and marketing personnel increased to
483 in 2001 from 409 in 2000. We believe that sales and marketing expenses will
be relatively constant in absolute dollars, but will decrease as a percentage of
revenue as the sales force becomes more productive.

     Research and development. Research and development expenses consist
primarily of personnel-related costs. Research and development expenses
increased $0.9 million, or 6%, to $16.0 million in the second quarter of 2001
from $15.1 million in the second quarter of 2000. For the first six months of
2001, research and development expenses increased $0.1 million, or less than 1%,
to $31.2 million from $31.1 million for the same period in 2000. The slight
increase in research and development expenses was primarily attributable to
travel and entertainment costs and incentive compensation offset by a decrease
in salaries. The number of research and development personnel decreased to 377
in 2001 from 402 in 2000. We expect research and development expenses to
increase slightly in absolute dollars.

     General and administrative. General and administrative expenses include
personnel and other costs of our finance, human resources, facilities,
information systems and other administrative departments. General and
administrative expenses increased $1.1 million, or 17%, to $7.3 million in the
second quarter of 2001 from $6.2 million in the second quarter of 2000. For the
first six months of 2001, general and administrative expenses increased $0.6
million, or 4%, to $14.7 million from $14.1 million for the same period in 2000.
Excluding non-recurring professional fees of $1.3 million in 2000, general and
administrative expenses increased $1.9 million, or 15%. The increase in general
and administrative expenses was primarily attributable to increased staffing.
General and administrative personnel increased to 179 in 2001 from 154 in 2000.
We believe that general and administrative expenses will increase slightly in
absolute dollars, but remain constant or decrease as a percentage of revenue.

     Amortization of intangibles. Amortization of intangibles decreased $1.8
million to $7.7 million in the second quarter of 2001 from $9.5 million in the
second quarter of 2000. For the first six months of 2001, amortization of
intangibles decreased $2.2 million to $16.8 million from $19.0 million in 2000.
We are amortizing these intangibles on a straight-line basis over periods
ranging from seventeen months to five years from the respective dates of
acquisition.

     Restructuring Charges. During the second quarter of 2001, we incurred $6.1
million of charges related primarily to the closure of our facilities in
Sunnyvale, California and Eden Prairie, Minnesota. As of June 30, 2001, accrued
restructuring charges totaled $3.2 million and related primarily to future lease
commitments on these properties.

     Interest and other income, net. Interest and other income primarily
represents interest income from funds available for investment. Interest and
other income, net increased $1.9 million to $3.7 million in the second quarter


                                       12



of 2001 from $1.8 million in the second quarter of 2000 and increased $2.1
million to $4.8 million in the first six months in 2001 from $2.7 million for
the same period in 2000. The increase year over year related primarily to a gain
on the sale of our equity investment in HighGround Systems, Inc. after
HighGround was acquired by Sun Microsystems in April 2001.

     Benefit from income taxes. The benefit from income taxes for the second
quarter of 2001 was $5.4 million compared to $0.1 million for the second quarter
of 2000. The effective tax rate was 35% for the second quarter of 2001 and 1%
for the second quarter of 2000. For the first six months of 2001, the benefit
from income taxes was $8.4 million compared to $0.2 million for the same period
in 2000. The increase in the benefit for income taxes primarily relates to a
decrease in the amount of goodwill amortized that is non-deductible for tax
purposes.

LIQUIDITY AND CAPITAL RESOURCES

     Our cash, cash equivalents and investments totaled $170.2 million as of
June 30, 2001, and represented 42% of total assets as compared to $165.1 million
as of December 31, 2000. Cash and cash equivalents are highly liquid investments
with original maturities of ninety days or less. Investments consist mainly of
short-term municipal securities and auction rate receipts. As of June 30, 2001,
we had no long-term debt and stockholders' equity was $313.7 million.

     We have financed our operations to date primarily by cash from operations
and the sale of common stock. Net cash provided by operating activities was $5.8
million for the six months ended June 30, 2001 and consisted primarily of a net
change in assets and liabilities of $14.4 million and depreciation and
amortization of $27.1 million, partially offset by the net loss of $20.6 million
and deferred taxes of $18.9 million. For the six months ended June 30, 2000, net
cash provided by operating activities was $7.1 million and consisted primarily
of depreciation and amortization of $25.9 million partially offset by the net
loss of $17.6 million.

     Net cash used in investing activities was $20.3 million for the six months
ended June 30, 2001, which resulted from the net purchases of marketable
securities of $9.8 million and the acquisition of property and equipment of
$10.5 million. For the six months ended June 30, 2000, net cash used in
investing activities was $19.7 million, which primarily resulted from the
acquisition of property and equipment of $18.1 million.

     Net cash provided by financing activities was $9.7 million for the six
months ended June 30, 2001, which resulted from the proceeds received from the
issuance of our common stock from stock option exercises and our employee stock
purchase plan. For the six months ended June 30, 2000, net cash provided by
financing activities was $2.7 million, which resulted from the proceeds received
from the issuance of our common stock of $9.6 million partially offset by a
payment of a note payable of $6.8 million.

     We believe our current cash balances and cash flow from operations, if any,
will be sufficient to meet the Company's working capital and capital expenditure
requirements for at least the next twelve months.

RISK FACTORS

     The following risk factors and other information included in this report on
Form 10-Q should be carefully considered. The risks and uncertainties described
below are not the only ones we face. Additional risks and uncertainties not
presently known to us or that we currently deem less significant also may impair
our business operations. If any of the following risks actually occur, our
business, operating results and financial condition could be materially and
negatively affected.

     Our quarterly operating results are volatile.

     Our quarterly operating results have varied in the past and may vary in the
future. Our quarterly operating results may vary depending on a number of
factors, many of which are outside of our control, including:

     .    The size and timing of orders;
     .    Intense competition;


                                       13



     .    Macroeconomic uncertainty and weakness in the markets in which we
          operate;
     .    Market acceptance of our new products, applications and product
          enhancements of our competitors;
     .    Changes in pricing policies or those of our competitors;
     .    The current challenging spending environment in our customers' IT
          departments;
     .    Our ability to develop, introduce and market new products,
          applications and product enhancements;
     .    Our ability to control costs;
     .    Quality control of products sold;
     .    Lengthy sales cycles, particularly with enterprise license
          transactions;
     .    Delay in the recognition of revenue from enterprise license and
          application service provider transactions;
     .    Modification in reseller relationships resulting in changes to the
          application of revenue recognition policies;
     .    Success in expanding sales and marketing programs;
     .    Technological changes in our markets;
     .    The mix of sales among our channels;
     .    Deferrals of customer orders in anticipation of new products,
          applications or product enhancements;
     .    Market readiness to deploy our products for distributed computing
          environments;
     .    Changes in our strategy or that of our competitors;
     .    Customer budget cycles and changes in these budget cycles;
     .    Foreign currency and exchange rates;
     .    Our ability to effectively manage and reduce our tax liabilities;
     .    Our ability to integrate recently acquired business lines;
     .    Acquisition costs or other non-recurring charges in connection with
          the acquisition of companies, products or technologies;
     .    Personnel changes; and
     .    General economic factors.

     Our future operating results are uncertain.

     Our historical results of operations are not necessarily indicative of our
results for any future period. Expectations, forecasts and projections by others
or us are by nature forward-looking statements, and it is likely that future
results will vary. Forward-looking statements that were reasonable at the time
made may ultimately prove to be incorrect or false. It is our general policy and
practice not to update our forward-looking statements. Some investors in our
securities inevitably will experience gains while others will experience losses,
depending on the prices at which they purchase and sell securities. Prospective
and existing investors are strongly urged to carefully consider the various
cautionary statements and risks set forth in this report.

     We cannot predict our future revenue with any significant degree of
certainty for several reasons including:

     .    License and royalty revenue are difficult to forecast. Our royalty
          revenue is dependent upon product license sales by OEMs of their
          products that incorporate our software. Accordingly, this royalty
          revenue is subject to OEMs' product cycles, which are also difficult
          for us to predict. Fluctuations in licensing activity from quarter to
          quarter further impact royalty revenue, because initial license fees
          generally are non-recurring and recognized upon the signing of a
          license agreement.
     .    Revenue in any quarter is substantially dependent on orders booked and
          shipped in that quarter since we operate with virtually no order
          backlog;
     .    We do not recognize revenue on sales to domestic distributors until
          the products are sold through to end-users;
     .    Macroeconomic factors may affect our customers' decision to license
          our products or procure services;
     .    The storage management market is rapidly evolving;
     .    Our sales cycles vary substantially from customer to customer, in
          large part because we are becoming increasingly dependent upon larger
          company-wide enterprise license transactions to corporate customers.
          Such transactions include product license, service and support
          components and take a long time to complete;
     .    Due to general economic factors that currently affect our customers'
          businesses, those customers are being more deliberate in the manner in
          which they make information technology spending decisions.
     .    The timing of large orders can significantly affect revenue within a
          quarter;


                                       14



     .    The timing of recognition of revenue from enterprise license and
          application service provider transactions can significantly affect
          revenue within a quarter;
     .    Modification in reseller relationships resulting in a different
          application of our revenue recognition policies; and
     .    Our expense levels are relatively fixed and are based, in part, on our
          expectations of our future revenue. Consequently, if revenue levels
          fall below our expectations, our net income will decrease because only
          a small portion of our expenses varies with our revenue.

     We believe that period-to-period comparisons of our results of operations
may not be meaningful and should not be relied upon as indications of future
performance. Our operating results could be below the expectations of public
market analysts and investors in some future quarter or quarters. Our failure to
meet such expectations would likely cause the market price of our common stock
to decline.

     We are currently subject to litigation.

     Beginning on January 20, 2000, a number of shareholder securities class
action complaints were filed in the U.S. District Court, Northern District of
California, against certain of our directors and officers and the Company. On
May 1, 2000, the court consolidated all of the pending cases and, on May 10,
2000, appointed a lead plaintiff, who filed a consolidated amended complaint on
August 7, 2000. Defendants filed motions to dismiss. On January 17, 2001, the
court entered an order granting the motions to dismiss with leave to amend. On
February 13, 2001, plaintiffs filed a second amended complaint, which generally
alleges that, between April 22, 1999 and May 17, 2000, defendants made false or
misleading statements of material fact about the Company's prospects and failed
to follow generally accepted accounting principles in violation of the federal
securities laws. The complaint seeks an unspecified amount in damages.
Defendants filed an answer to the complaint in April 2001 denying all
allegations that they violated the federal securities laws.

     On February 1, 2000, a shareholder derivative action was filed in the U.S.
District Court, Northern District of California, against certain of our officers
and directors. We are named as a nominal defendant. The derivative case has been
related to the securities class action. Plaintiffs moved to stay the derivative
case. On January 17, 2001, the Court denied plaintiffs' motion to stay.
Plaintiffs filed an amended complaint on February 9, 2001, which generally
alleges the same conduct as the shareholder class action, and claims that
defendants breached their fiduciary duties and engaged in improper insider
trading. The derivative complaint sought unspecified damages and injunctive
relief. Defendants moved to dismiss the derivative complaint. On July 10, 2001,
the court granted defendants' motion to dismiss, but granted plaintiffs leave to
amend their complaint.

     On April 13, 2000, a shareholder derivative action was filed in the
Superior Court of California, County of Santa Clara, against certain of our
officers and directors. We are named as a nominal defendant. On May 23, 2000, a
shareholder derivative action was filed in the Superior Court of California,
County of San Mateo, against certain of our officers and directors. We are named
as a nominal defendant. Both state derivative complaints generally allege the
same conduct as the derivative action filed in federal court, claiming that our
officers and directors breached their fiduciary duties for the period October
21, 1999 through April 3, 2000, and seek unspecified damages and injunctive
relief. The Santa Clara derivative case was transferred to San Mateo County and
consolidated with the San Mateo derivative case. Subsequently, plaintiffs filed
a consolidated amended complaint in San Mateo County. Defendants moved to
dismiss the consolidated amended complaint, but the court denied defendants'
motion on July 20, 2001.

                                       15



     The Securities and Exchange Commission has entered a formal order of
investigation concerning our restatement of financial results for the first,
second and third quarters of 1999, and our revision of financial results for the
fourth quarter of 1999. We have been voluntarily cooperating with the Staff of
the Commission in its investigation.

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

     Our market is highly competitive.

     We operate in the enterprise storage management market, which is intensely
competitive, highly fragmented and characterized by rapidly changing technology
and evolving standards. Competitors vary in size and in the scope and breadth of
the products and services offered. Our major competitors include:

     Windows NT and Windows 2000 platforms:
     --------------------------------------
         Computer Associates; and
         Veritas.

     Unix platforms:
     ---------------
         Computer Associates;
         EMC (Epoch);
         Hewlett Packard;
         IBM (Tivoli); and
         Veritas.

     We expect to encounter new competitors as we enter new markets. In
addition, many of our existing competitors are broadening their platform
coverage. We also expect increased competition from systems and network
management companies, especially those that have historically focused on the
mainframe market and are broadening their focus to include the client/server
computer market. In addition, since there are relatively low barriers to entry
in the software market, we expect additional competition from other established
and emerging companies. We also expect that competition will increase as a
result of future software industry consolidations. Increased competition could
harm us by causing, among other things, price reductions, reduced gross margins
and loss of market share.

     Many of our current and potential competitors have longer operating
histories and have substantially greater financial, technical, sales, marketing
and other resources, as well as greater name recognition and a larger customer
base than we have. As a result, certain current and potential competitors can
respond more quickly to new or emerging technologies and changes in customer
requirements. They can also devote greater resources to the development,
promotion, sale and support of their products. In addition, current and
potential competitors may establish cooperative relationships among themselves
or with third parties. If so, new competitors or alliances among competitors may
emerge and rapidly acquire significant market share. In addition, network
operating system vendors could introduce new or upgrade existing operating
systems or environments that include functionality offered by our products. If
so, our products could be rendered obsolete and unmarketable. For all the
foregoing reasons, we may not be able to compete successfully, which would
seriously harm our business, operating results and financial condition.

     We depend on our NetWorker product line.

     We currently derive, and expect to continue to derive, a substantial
majority of our revenue from our NetWorker software products and related
services. A decline in the price of, or demand for, NetWorker, or failure to
achieve broad market acceptance of NetWorker, would seriously harm our business,
operating results and financial condition. We cannot reasonably predict
NetWorker's remaining life for several reasons, including:

                                       16



     .    The recent emergence of our market;
     .    The effect of new products, applications or product enhancements;
     .    Technological changes in the network storage management environment in
          which NetWorker operates; and
     .    Future competition.

     We must respond to rapid technological changes with new product offerings.

     The markets for our products are characterized by rapid technological
change, changing customer needs, frequent new software product introductions and
evolving industry standards. The introduction of products embodying new
technologies and the emergence of new industry standards could render our
existing products obsolete and unmarketable. To be successful, we need to
develop and introduce new software products on a timely basis that keep pace
with technological developments and emerging industry standards and address the
increasingly sophisticated needs of our customers. In addition, we need to
continue to integrate into our product lines the technologies of products we
acquired through the acquisitions of Intelliguard Software, Inc., Qualix Group,
Inc. (dba FullTime Software Inc.) and Vinca Corporation in 1999, and the
technologies we acquired from Software Clearing House, Inc. in July 2001. We may
fail to develop and market new products that respond to technological changes or
evolving industry standards, experience difficulties that could delay or prevent
the successful development, introduction and marketing of these new products or
fail to develop new products that adequately meet the requirements of the
marketplace or achieve market acceptance. If so, our business, operating results
and financial condition would be seriously harmed.

     We have introduced several new products already this year, and currently
plan to introduce and market several more potential new products in the next
twelve months. Some of our competitors currently offer certain of these
potential new products. Such potential new products are subject to significant
technical risks. We may fail to introduce such potential new products on a
timely basis or at all. In the past, we have experienced delays in the
commencement of commercial shipments of our new products. Such delays caused
customer frustrations and delay or loss of revenue. If potential new products
are delayed or do not achieve market acceptance, our business, operating results
and financial condition would be seriously harmed. In the past, we have also
experienced delays in purchases of our products by customers anticipating our
launch of new products. Our business, operating results and financial condition
would be seriously harmed if customers defer material orders in anticipation of
new product introductions.

     Our products may contain undetected errors.

     Software products as complex as those we offer may contain undetected
errors or failures when first introduced or as new versions are released. We
have in the past discovered software errors in certain of our new products after
their introduction. We experienced delays or lost revenue during the period
required to correct these shipments, despite testing by us and by our current
and potential customers. In addition, customers have in the past brought to our
attention "bugs" in our software created by the customers' unique operating
environment. Although we have been able to fix such software bugs in the past,
we may not always be able to do so. These types of circumstances may result in
the loss of or delay in market acceptance of our products, which could seriously
harm our business, operating results and financial condition.

     We rely on enterprise license transactions.

     We have developed strategies to pursue larger enterprise license
transactions with corporate customers. However, we may not continue to
successfully market our products through larger enterprise license transactions.
In addition, many of the large organizations that we target as customers have
lowered their rate of spending on enterprise software. Such failure would
seriously harm our business, operating results and financial condition. Our
operating results are sensitive to the timing of such orders. Such orders are
difficult to manage and predict because:

     .    The sales cycle is typically lengthy, generally lasting three to six
          months, and varies substantially from transaction to transaction;
     .    Enterprise license transactions often include multiple elements such
          as product licenses and service and support;
     .    Recognition of revenue from enterprise license transactions may vary
          from transaction to transaction;
     .    They typically involve significant technical evaluation and commitment
          of capital and other resources;
     .    A growing number of our direct-license customers are located outside
          the United States, where the sales cycle can be lengthier than
          transactions negotiated within the U.S.;
     .    Our customers are being more deliberate about information technology
          spending decisions due to the current state of the overall economy;
          and
     .    Customers' internal procedures frequently cause delays in orders. Such
          internal procedures include approval of large capital expenditures,
          implementation of new technologies within their networks, and testing
          new technologies that affect key operations.

                                       17



     Due to the large size of enterprise transactions, if orders forecasted for
a specific transaction for a particular quarter are not realized in that
quarter, our operating results for that quarter may be seriously harmed.

     We rely on indirect sales channels.

     We rely significantly on our distributors, systems integrators and value
added resellers, or collectively, resellers, for the marketing and distribution
of our products. Our agreements with resellers are generally not exclusive and
in many cases may be terminated by either party without cause. Many of our
resellers carry product lines that are competitive with ours. These resellers
may not give a high priority to the marketing of our products. Rather, they may
give a higher priority to other products, including the products of competitors,
or may not continue to carry our products. Events or occurrences of this nature
could seriously harm our business, operating results and financial condition. In
addition, we may not be able to retain any of our current resellers or
successfully recruit new resellers. Any such changes in our distribution
channels could seriously harm our business, operating results and financial
condition.

     Our strategy is also to increase the proportion of our customers licensed
through OEMs. We may fail to achieve this strategy. We are currently investing,
and will continue to invest, resources to develop this channel. Such investments
could seriously harm our operating margins. We depend on our OEMs' abilities to
develop new products, applications and product enhancements on a timely and
cost-effective basis that will meet changing customer needs and respond to
emerging industry standards and other technological changes. Our OEMs may not
effectively meet these technological challenges. These OEMs are not within our
control, may incorporate the technologies of other companies in addition to, or
to the exclusion of, our technologies, and are not obligated to purchase
products from us. Our OEMs may not continue to carry our products. The inability
to recruit, or the loss of, important OEMs could seriously harm our business,
operating results and financial condition.

     We are modifying some of our marketing strategies.

     As noted above, we rely significantly upon resellers as part of our overall
marketing strategy. We are currently realigning our approach to working with our
strategic allies and other resellers. The objective of our new approach is to
form stronger ties with specific companies with whom we have global alliances.
We are also restructuring our reseller networks in order to create greater
rewards for distributors and resellers that demonstrate a greater commitment to
us, as measured in net sales, technical certification and other factors. As a
result of these changes, we may negatively affect the volume of sales through
our strategic alliances or our resellers. If a significant number of resellers
were to cease doing business with us as a result of these changes, and sales
through the remaining resellers failed to compensate for the lost resellers,
this strategic change could seriously harm our business, operating results and
financial condition.

     We depend on international revenue.

     Our continued growth and profitability will require further expansion of
our international operations. To successfully expand international operations,
we must establish additional foreign operations, hire additional personnel and
recruit additional international resellers. This will require significant
management attention and financial resources and could seriously harm our
operating margins. If we fail to further expand our international operations in
a timely manner, our business, operating results and financial condition could
be seriously harmed. In addition, we may fail to maintain or increase
international market demand for our products. Most of our international sales
are currently denominated in U.S. dollars. An increase in the value of the U.S.
dollar relative to foreign currencies could make our products more expensive
and, therefore, potentially less competitive in those markets. In some markets,
localization of our products and license documents is essential to achieve or
increase market penetration. We may incur substantial costs and experience
delays in localizing our products and license language. We also may fail to
generate significant revenue from localized products.

     Additional risks inherent in our international business activities
generally include:

     .    Significant reliance on our distributors and other resellers who do
          not offer our products exclusively;
     .    Unexpected changes in regulatory requirements;


                                       18



     .    Tariffs and other trade barriers;
     .    Lack of acceptance of localized products, if any, in foreign
          countries;
     .    Longer negotiation and accounts receivable payment cycles;
     .    Difficulties in managing international operations;
     .    Potentially adverse tax consequences, including restrictions on the
          repatriation of earnings;
     .    The burdens of complying with a wide variety of multiple local country
          and regional laws; and
     .    The risks related to the global economic turbulence.

     The occurrence of such factors could seriously harm our international sales
and, consequently, our business, operating results and financial condition.

     We must manage our growth and expansion and hire and retain qualified
personnel.

     We have recently hired a significant number of new senior executives as
well as other employees throughout the Company. We also plan to expand the
geographic scope of our customer base. This expansion has resulted, and will
continue to result, in substantial demands on our management resources.

     From time to time, we receive customer complaints about the timeliness and
accuracy of customer support. We plan to add customer support personnel in order
to address current customer support needs. If we are not successful in hiring
and retaining such personnel, our business, operating results and financial
condition could be seriously harmed. Our ability to compete effectively and to
manage future expansion of our operations, if any, will require us to continue
to improve our financial and management controls, reporting systems and
procedures on a timely basis, and to expand, train and manage our employees in
all areas of the business. Our failure to do so would seriously harm our
business, operating results and financial condition.

     Our investment in goodwill and intangibles resulting from our acquisitions
could become impaired.

     As a result of our acquisitions in 1999, we recorded goodwill and
intangibles of $167.2 million, which is being amortized over a period of two to
five years. We will amortize $31.8 million in 2001, $29.5 million in 2002, $28.6
million in 2003 and $14.0 million in 2004. To the extent we do not generate
sufficient cash flows to recover the net amount of the investment recorded, the
investment could be considered impaired and could be subject to earlier
write-off. In such event, our results of operations in any given period could be
negatively impacted, and the market price of our stock could decline.

     We rely on our key personnel.

     Our future performance depends on the continued service of our key
technical, sales and senior management personnel. Most of our technical, sales
or senior management personnel are not bound by employment agreements. The loss
of the services of one or more of our officers or other key employees could
seriously harm our business, operating results and financial condition.

     We recently experienced a period of high employee turnover and have hired a
number of new executives at the levels of director, vice president and above.
Our future success also depends on our continuing ability to attract and retain
highly qualified technical, sales and managerial personnel. Competition for such
highly qualified personnel remains intense, and we may fail to retain our key
technical, sales and managerial employees or attract, assimilate or retain other
highly qualified technical, sales and managerial personnel in the future.

     Our revenue recognition could be impacted by the unauthorized actions of
our personnel.

     The recognition of our revenue depends on, among other things, the terms
negotiated in our contracts with our customers. Our personnel may act outside of
their authority and negotiate additional terms without our knowledge. In the
event that our sales personnel have negotiated terms that do not appear in the
contract and of which we are unaware, whether the additional terms are written
or verbal, then we could be prevented from recognizing revenue in accordance
with our plans.

                                       19



     We rely on our sales personnel.

     We experienced a number of voluntary resignations in our sales force during
the past year, including some of our senior level sales employees. Our future
success depends on our continuing ability to attract and retain highly qualified
sales personnel. Competition for such personnel remains intense, and we may fail
to retain our sales personnel or attract, assimilate or retain other highly
qualified sales personnel in the future. Any further disruption to our sales
force could seriously harm our business, operating results and financial
condition.

     We depend on growth in the enterprise storage management market.

     All of our business is in the enterprise storage management market. The
enterprise storage management market is still an emerging and dynamic market.
Our future financial performance will depend in large part on continued growth
in the number of organizations adopting company-wide storage and management
solutions for their client/server computing environments. The market for
enterprise storage management may not continue to grow at historic rates or at
all. If this market fails to grow or grows more slowly than we currently
anticipate and we are unable to capture market share from our competitors, our
business, operating results and financial condition would be seriously harmed.

     We are affected by general economic and market conditions.

     Segments of the computer industry have recently experienced significant
economic downturns characterized by decreased product demand, product
overcapacity, price erosion, work slowdowns and layoffs. These downturns appear
to coincide with the widely-reported weakness in the overall economy. Our
operations may experience substantial fluctuations from period-to-period as a
consequence of such industry trends, general economic conditions affecting the
timing of orders from major customers and other factors affecting capital
spending. The occurrence of such factors could seriously harm our business,
operating results or financial condition.

     If we make unprofitable acquisitions or are unable to successfully
integrate any acquisition, our business would suffer.

     We have in the past, and may in the future, acquire businesses, products or
technologies that we believe compliment or expand our existing business. In July
2001, we acquired Software Clearing House, Inc. ("SCH"), a software developer,
reseller and consulting organization based in Cincinnati, Ohio. Our ability to
achieve results in the second half of 2001 and beyond will be dependent in part
upon our ability to successfully integrate the people, products and business
lines of SCH. In addition, we will need to work with SCH's customers and
business partners to establish new relationships based upon the broader range of
products and services available from us. Further, we must accomplish the
synergies identified during the acquisition process. Failure to execute on any
of these elements of the integration process could seriously harm our business,
operating results or financial condition.

     We cannot assure you that any acquisitions or acquired businesses, products
or technologies associated therewith will generate sufficient revenue to offset
the associated costs of the acquisitions or will not result in other adverse
effects. Moreover, from time to time, we may enter into negotiations for the
acquisition of businesses, products or technologies but be unable or unwilling
to consummate the acquisitions under consideration. This could cause significant
diversion of managerial attention and out of pocket expenses to us. We could
also be exposed to litigation as a result of an unconsummated acquisition,
including the claims that we failed to negotiate in good faith, misappropriated
confidential information or other claims.

     Protection of our intellectual property is limited.

     Our success depends significantly upon proprietary technology. To protect
our proprietary rights, we rely on a combination of patents, copyright and
trademark laws, trade secrets, confidentiality procedures and contractual
provisions. We seek to protect our software, documentation and other written
materials under patent, trade secret and copyright laws, which afford only
limited protection. However, we may not develop proprietary products or
technologies that are patentable, any issued patent may not provide us with any
competitive advantages or may be challenged by third parties or the patents of
others may seriously impede our ability to do business.

                                       20



     Despite our efforts to protect our proprietary rights, we are aware that
unauthorized parties have attempted to transfer licenses to third parties, copy
aspects of our products or to obtain and use information that we regard as
proprietary. Policing unauthorized use and transfer of our products is
difficult, and software piracy can be expected to be a persistent problem. In
licensing our products, other than in enterprise license transactions, we rely
on "shrink wrap" licenses that are not signed by licensees. Such licenses may be
unenforceable under the laws of certain jurisdictions. In addition, the laws of
some foreign countries do not protect our proprietary rights to as great an
extent as do the laws of the United States. Our means of protecting our
proprietary rights may not be adequate. Our competitors may independently
develop similar technology, duplicate our products or design around patents
issued to us or other intellectual property rights of ours.

     From time to time, we have received claims that we are infringing third
parties' intellectual property rights. In the future, we may be subject to
claims of infringement by third parties with respect to current or future
products, trademarks or other proprietary rights. We expect that software
product developers will increasingly be subject to infringement claims as the
number of products and competitors in our industry segment grows and the
functionality of products in different industry segments overlaps. Any such
claims, with or without merit, could be time-consuming, result in costly
litigation, cause product shipment delays or require us to enter into royalty or
licensing agreements with third parties. If such royalty or licensing
agreements, if required, are not available on terms acceptable to us, our
business, operating results and financial condition could be seriously harmed.

     Defects in our products would harm our business.

     Our products can be used to manage data critical to organizations. As a
result, the licensing and support of products we offer may entail the risk of
product liability claims. Although we generally include provisions in our
license agreements that are intended to limit our liability, a successful
product liability claim brought against us could seriously harm our business,
operating results and financial condition.

     Our trading price is volatile.

     The trading of our common stock historically has been highly volatile, and
we expect that the price of our common stock will continue to fluctuate
significantly in the future. An investment in our common stock is subject to a
variety of significant risks, including, but not limited to the following:

     .    Quarterly fluctuations in financial results or results of other
          software companies;
     .    Changes in our revenue growth rates or our competitors' growth rates;
     .    Announcements that our revenue or income are below analysts'
          expectations;
     .    Changes in analysts' estimates of our performance or industry
          performance;
     .    Announcements of new products by our competitors or by us;
     .    Announcements of disappointing financial results from our competitors,
          strategic allies or major end users;
     .    Developments with respect to our patents, copyrights or proprietary
          rights or those of our competitors;
     .    Sales of large blocks of our common stock;
     .    Conditions in the financial markets in general;
     .    Litigation; and
     .    General business conditions and trends in the distributed computing
          environment and software industry.

In addition, the stock market may experience extreme price and volume
fluctuations, which may affect the market price for the securities of technology
companies without regard to their operating performance or any of the factors
listed above. These broad market fluctuations may seriously harm the market
price of our common stock.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Interest Rate Risk. Our exposure to market risk for changes in interest
rates relates primarily to our investment portfolio. While we are exposed with
respect to interest rate fluctuations in many countries, our interest income is
most sensitive to fluctuations in the general level of U.S. interest rates. In
this regard, changes in the U.S. interest rates affect the interest earned on
our cash, cash equivalents, short-term and long-term investments. We invest in
high quality credit issuers and, by policy, limit the amount of our credit
exposure to any one issuer. As stated in our

                                       21



policy, our first priority is to reduce the risk of principal loss.
Consequently, we seek to preserve our invested funds by limiting default risk,
market risk and reinvestment risk. We mitigate default risk by investing in only
high quality credit securities that we believe to be low risk and by positioning
our portfolio to respond appropriately to a significant reduction in a credit
rating of any investment issuer or guarantor. The portfolio includes only
marketable securities with active secondary or resale markets to ensure
portfolio liquidity.

     The table below presents the carrying value and related weighted average
interest rates for our interest bearing instruments as of June 30, 2001 (dollars
in millions).

                                                             Carrying  Interest
                                                               Value     Rate
                                                             --------  --------
     Interest bearing instruments:
         Cash equivalents--fixed rate ....................    $  82.1    4.9 %
         Investments--fixed rate .........................       52.8    5.9
                                                              -------
                                                              $ 134.9
                                                              =======

     Foreign Currency Risk. As a global concern, we face exposure to adverse
movements in foreign currency exchange rates. This exposure may change over time
as business practices evolve and could seriously harm our financial results.
Substantially all of our international sales are currently denominated in U.S.
dollars. An increase in the value of the U.S. dollar relative to foreign
currencies could make our products more expensive and therefore, reduce the
demand for our products. Reduced demand for our products could seriously harm
our financial results. Currently, we do not hedge against any foreign currencies
and as a result, could incur unanticipated gains or losses.


                                       22



                          PART II -- OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     Information concerning legal proceedings is incorporated herein by
reference to Note 6 of the condensed consolidated financial statements in Part I
of this Form 10-Q.

ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS
           Not applicable.

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES
           Not applicable.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
           Not applicable.

ITEM 5.   OTHER INFORMATION
           Not applicable.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

           (a) Exhibits: None.

           (b) Reports on Form 8-K: The Company did not file any Reports on Form
               8-K during the quarter ended June 30, 2001.


                                   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.

                                   LEGATO SYSTEMS, INC.


                                   By:  /s/ Andrew J. Brown
                                       -------------------------

                                      Andrew J. Brown
                                      Executive Vice President, Finance and
                                      Chief Financial Officer

                                   By:  /s/ Cory J. Sindelar
                                       -------------------------

                                      Cory J. Sindelar
                                      Vice President, Corporate Controller and
                                      Principal Accounting Officer

Date: August 14, 2001






                                       23