SAN JOSE, Calif., July 25, 2013 /PRNewswire/ -- NETGEAR, Inc. (NASDAQGS: NTGR), a global networking company that delivers innovative products to consumers, businesses and service providers, today reported financial results for the second quarter ended June 30, 2013.

Net revenue for the second quarter ended June 30, 2013 was $357.7 million, as compared to $320.7 million for the second quarter ended July 1, 2012, and $293.4 million in the first quarter ended March 31, 2013. The second quarter 2013 results reflect the full quarter effect of the AirCard business acquired from Sierra Wireless. Net income, computed in accordance with GAAP, for the second quarter of 2013 was $14.0 million, or $0.36 per diluted share. This compared to GAAP net income of $21.5 million, or $0.56 per diluted share, for the second quarter of 2012, and GAAP net income of $15.3 million, or $0.39 per diluted share, in the first quarter of 2013.

Gross margin on a non-GAAP basis in the second quarter of 2013 was 29.8%, as compared to 29.9% in the year ago comparable quarter, and 30.5% in the first quarter of 2013. Non-GAAP operating margin was 10.3% in the second quarter of 2013, as compared to 11.0% in the second quarter of 2012, and 10.0% in the first quarter of 2013. Non-GAAP net income was $0.62 per diluted share in the second quarter of 2013, as compared to non-GAAP net income of $0.64 per diluted share in the second quarter of 2012, and non-GAAP net income of $0.50 per diluted share in the first quarter of 2013.

The Company's non-GAAP tax rate was 32.9% in the second quarter 2013, as compared to 31.4% in the second quarter of 2012, and 34.6% in the first quarter of 2013.

The differences between GAAP and non-GAAP financial measures include adjustments, net of any tax effect, for amortization of purchased intangibles, stock-based compensation, restructuring and other charges, acquisition related expense, impact to cost of sales from acquisition accounting adjustments to inventory, and litigation reserves. The accompanying schedules provide a reconciliation of financial measures computed on a GAAP basis to financial measures computed on a non-GAAP basis.

Patrick Lo, Chairman and Chief Executive Officer of NETGEAR commented, "We are pleased with our results for the second quarter of 2013. Our Retail Business grew on a year-over-year basis, and we have confidence in the pace of the 802.11ac upgrade cycle, as well as the increasing realization of the Smart Home for developed markets. The integration of the AirCard business into our Service Provider Business Unit has been progressing very well, and we are excited about our combined R&D capabilities in the fast growing LTE gateway market segment. Our Commercial Business Unit generated impressive sequential and year-over-year growth driven by the success of our new storage products and 10 Gigabit switches."

"Our Retail Business Unit (RBU) revenue for the quarter ended June 30, 2013 was down 7% sequentially, which represents typical seasonality for the second quarter. On a year-over-year basis, our Retail Business Unit revenue was up 3%. Our strong year on year growth for RBU in North America and Asia was offset by weakness in the European region. Our Service Provider Business Unit revenue was up 58% sequentially, and up 20% over the prior year quarter. This substantial increase reflects the incremental revenue of the recent AirCard acquisition. Our Commercial Business Unit revenue was up 25% sequentially, and up 10% over the prior year quarter. Our new line of storage products was well received by the market, and we believe that the unique product portfolio we have built for storage, 10 Gigabit switches, Power over Ethernet switches and wireless LAN will continue to drive growth for this business unit in future quarters."

Christine Gorjanc, Chief Financial Officer of NETGEAR, said, "We ended the second quarter of 2013 with $288.1 million in cash, cash equivalents and short-term investments, compared to $360.4 million at the end of the second quarter of 2012, and $422.4 million at the end of the first quarter of 2013. The reduction in the cash level reflects the payment of $140.0 million to Sierra Wireless, Inc. for the AirCard business. Our balance sheet remains strong and provides plenty of flexibility for us to invest in the fast growing markets of the Smart Home, access networks to cloud computing, and LTE gateways and data devices."

Mr. Lo added, "The worldwide spread of broadband internet access and the proliferation of connected devices continue to create opportunities for us to put multiple NETGEAR products into every home and office. Looking forward, for the third quarter of 2013, we expect net revenue to be in the range of $345 to $360 million and non-GAAP operating margin to be between 9.5% and 10.5%. Furthermore, we expect our non-GAAP tax rate to be approximately 37% in the third quarter of 2013."

Investor Conference Call / Webcast Details
NETGEAR will review the second quarter results and discuss management's expectations for the second quarter of 2013 today, Thursday, July 25, 2013 at 5 p.m. EDT (2 p.m. PDT). The dial-in number for the live audio call is (201) 689-8471. A live webcast of the conference call will be available on NETGEAR's website at http://investor.netgear.com. A replay of the call will be available 2 hours following the call through midnight Eastern (9 p.m. Pacific) on Thursday, August 1, 2013 by telephone at (858) 384-5517 and via the web at http://investor.netgear.com. The account number to access the phone replay is 417736.

About NETGEAR, Inc.
NETGEAR (NASDAQGS: NTGR) is a global networking company that delivers innovative products to consumers, businesses and service providers. For consumers, the company makes high performance, dependable and easy to use home networking, storage and digital media products to connect people with the Internet and their content and devices. For businesses, NETGEAR provides networking, storage and security solutions without the cost and complexity of Big IT. The company also supplies top service providers with retail proven, whole home solutions for their customers. NETGEAR products are built on a variety of proven technologies such as wireless, Ethernet and powerline, with a focus on reliability and ease-of-use. NETGEAR products are sold in approximately 45,000 retail locations around the globe, and through approximately 40,000 value-added resellers. The company's headquarters are in San Jose, Calif., with additional offices in over 25 countries. NETGEAR is an ENERGY STAR partner. More information is available at http://investor.netgear.com or by calling (408) 907-8000. Connect with NETGEAR at http://twitter.com/NETGEAR and http://www.facebook.com/NETGEAR.

© 2013 NETGEAR, Inc. NETGEAR, ReadyNAS, AirCard and the NETGEAR logo are trademarks or registered trademarks of NETGEAR, Inc. and its affiliates in the United States and/or other countries. Other brand and product names are trademarks or registered trademarks of their respective holders. The information contained herein is subject to change without notice. NETGEAR shall not be liable for technical or editorial errors or omissions contained herein. All rights reserved.

Contact:
NETGEAR Investor Relations
Christopher Genualdi
netgearIR@netgear.com
(408) 890-3520

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 for NETGEAR, Inc.:
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. The words "anticipate", "expect", "believe", "will", "may", "should", "estimate", "project", "outlook", "forecast" or other similar words are used to identify such forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. The forward-looking statements represent NETGEAR, Inc.'s expectations or beliefs concerning future events based on information available at the time such statements were made and include statements regarding: expected net revenue, non-GAAP operating margin and non-GAAP tax rate; expectations for intermediate and long term growth in our business units; expectations regarding new product introductions that position the Company for growth; opening new channels; penetrating developing markets; and entering new product categories. These statements are based on management's current expectations and are subject to certain risks and uncertainties, including the following: future demand for the Company's products may be lower than anticipated; consumers may choose not to adopt the Company's new product offerings or adopt competing products; product performance may be adversely affected by real world operating conditions; the Company may be unsuccessful or experience delays in manufacturing and distributing its new and existing products; telecommunications service providers may choose to slow their deployment of the Company's products or utilize competing products; the Company may be unable to collect receivables as they become due; the Company may fail to manage costs, including the cost of developing new products and manufacturing and distribution of its existing offerings; the Company may fail to successfully continue to effect operating expense savings; changes in the level of NETGEAR's cash resources and the Company's planned usage of such resources; changes in the Company's stock price and developments in the business that could increase the Company's cash needs; fluctuations in foreign exchange rates; and the actions and financial health of the Company's customers. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in such forward-looking statements. Further information on potential risk factors that could affect NETGEAR and its business are detailed in the Company's periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled "Part II - Item 1A. Risk Factors," pages 42 through 63, in the Company's quarterly report on Form 10-Q for the fiscal quarter ended March 31, 2013, filed with the Securities and Exchange Commission on May 7, 2013. NETGEAR undertakes no obligation to release publicly any revisions to any forward-looking statements contained herein to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Use of Non-GAAP Financial Information:
To supplement our consolidated financial statements presented on a GAAP basis, NETGEAR uses non-GAAP financial measures, which are adjusted to exclude certain expenses and tax benefits, where applicable. We believe non-GAAP financial measures are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of NETGEAR's underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before charges that are considered by management to be outside of our core operating results. In addition, these adjusted non-GAAP results are among the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial measures prepared in accordance with generally accepted accounting principles in the United States.

-Financial Tables Attached-




                                     NETGEAR, INC.

                         CONDENSED CONSOLIDATED BALANCE SHEETS

                                     (In thousands)

                                      (Unaudited)



                                            June 30,             December 31,
                                                2013                  2012
                                                ----                  ----


                         ASSETS

    Current assets:

    Cash and
     cash
     equivalents                                        $146,934               $149,032

    Short-
     term
     investments                             141,169                227,845

    Accounts
     receivable,
     net                                     288,483                256,014

    Inventories                              185,383                174,903

    Deferred
     income
     taxes                                    25,228                22,691

    Prepaid
     expenses
     and other
     current
     assets                                   41,708                33,724
                                              ------                ------

                Total
                 current
                 assets                      828,905                864,209

    Property
     and
     equipment,
     net                                      26,397                19,025

     Intangibles,
     net                                      95,149                27,621

    Goodwill                                 155,405                100,880

    Other non-
     current
     assets                                   22,884                22,834
                                              ------                ------

                Total
                 assets                               $1,128,740             $1,034,569
                                                        ========             ==========


             LIABILITIES AND STOCKHOLDERS'
                          EQUITY

    Current
     liabilities:

    Accounts
     payable                                            $129,535                $87,310

    Accrued
     employee
     compensation                             16,275                18,338

    Other
     accrued
     liabilities                             134,884                126,255

    Deferred
     revenue                                  31,838                27,645

    Income
     taxes
     payable                                       -                 1,382

                Total
                 current
                 liabilities                 312,532                260,930

    Non-
     current
     income
     taxes
     payable                                  12,972                13,735

    Other non-
     current
     liabilities                               6,657                 5,293
                                               -----                 -----

                Total
                 liabilities                 332,161                279,958

    Stockholders'
     equity:

    Common
     stock                                        39                    38

    Additional
     paid-in
     capital                                 407,505                394,427

    Cumulative
     other
     comprehensive
     income                                       48                     4

    Retained
     earnings                                388,987                360,142

                Total
                 stockholders'
                 equity                      796,579                754,611
                                             -------                -------

                Total
                 liabilities
                 and
                 stockholders'
                 equity                               $1,128,740             $1,034,569
                                                        ========             ==========




                                                           NETGEAR, INC.

                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                               (In thousands, except per share data)

                                                            (Unaudited)



                                                                         Three Months Ended                             Six Months
                                                                                                                                  Ended
                                                                                   ------------------                  -----------

                                                                June             March 31,            July 1,             June
                                                                 30,                                                         30,            July 1,
                                                                 2013                2013                2012                2013               2012
                                                                 ----                ----                ----                ----               ----


    Net revenue                                                        $357,719            $293,399            $320,655            $651,118           $646,275

    Cost of revenue                                           254,289               205,662               226,017               459,951              451,788

    Gross profit                                              103,430               87,737               94,638               191,167              194,487
                                                              -------               ------               ------               -------              -------

    Operating expenses:

    Research and development                                   23,981               15,338               14,757               39,319              28,878

    Sales and marketing                                        40,406               36,389               37,677               76,795              76,647

    General and administrative                                 12,319               12,327               11,219               24,646              21,632

    Restructuring and other                                     1,587                (30)                  -               1,557                 -

    charges

    Litigation reserves, net                                    3,555                  48                  -               3,603                151


                 Total operating expenses                      81,848               64,072               63,653               145,920              127,308
                                                               ------               ------               ------               -------              -------

    Income from operations                                     21,582               23,665               30,985               45,247              67,179

    Interest income                                                95                 149                 116                 244                235

    Other income (expense), net                                  (548)                 74                 354               (474)              (247)
                                                                 ----                 ---                 ---                ----               ----

    Income before income taxes                                 21,129               23,888               31,455               45,017              67,167

    Provision for income taxes                                  7,144               8,545               9,933               15,689              20,498
                                                                -----               -----               -----               ------              ------

    Net income                                                          $13,985             $15,343             $21,522             $29,328            $46,669
                                                                        =======             =======             =======             =======            =======


    Net income per share:

    Basic                                                                 $0.36               $0.40               $0.57               $0.76              $1.23
                                                                          =====               =====               =====               =====              =====

    Diluted                                                               $0.36               $0.39               $0.56               $0.75              $1.21
                                                                          =====               =====               =====               =====              =====


    Weighted average shares

    outstanding used to compute net

    income per share:

    Basic                                                      38,539               38,433               37,978               38,493              37,886
                                                               ======               ======               ======               ======              ======

    Diluted                                                    39,074               39,050               38,595               39,077              38,612
                                                               ======               ======               ======               ======              ======




                                                                                                                                         NETGEAR, INC.

                                                                                                                   NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    Excluding amortization of purchased intangibles, stock-based compensation, restructuring and other charges, acquisition related expense, impact to
    cost of sales from acquisition accounting adjustments to inventory, and litigation reserves, net of tax.

                                                                                                                             (In thousands, except per share data)

                                                                                                                                          (Unaudited)



                                                                                                                                                                            Three Months Ended                                  Six Months Ended
                                                                                                                                                                            ------------------                                  ----------------

                                                                                                                                                       June 30,                  March 31,              July 1,            June 30,                   July 1,
                                                                                                                                                           2013                         2013                    2012                  2013                       2012
                                                                                                                                                           ----                         ----                    ----                  ----                       ----


    Net revenue                                                                                                                                                        $357,719                $293,399              $320,655                    $651,118              $646,275

    Cost of revenue                                                                                                                                     251,061                      204,002                 224,723               455,063                    449,277

    Gross profit                                                                                                                                        106,658                       89,397                  95,932               196,055                    196,998
                                                                                                                                                        -------                       ------                  ------               -------                    -------


    Operating expenses:

    Research and development                                                                                                                             22,846                       14,666                  14,080                37,512                     27,590

    Sales and marketing                                                                                                                                  36,478                       35,159                  36,486                71,637                     74,262

    General and administrative                                                                                                                           10,565                       10,118                   9,970                20,683                     19,066


                  Total operating expenses                                                                                                               69,889                       59,943                  60,536               129,832                    120,918
                                                                                                                                                         ------                       ------                  ------               -------                    -------

    Income from operations                                                                                                                               36,769                       29,454                  35,396                66,223                     76,080

    Interest income                                                                                                                                          95                          149                     116                   244                        235

    Other income (expense), net                                                                                                                            (548)                          74                     354                  (474)                      (247)
                                                                                                                                                           ----                          ---                     ---                  ----                       ----

    Income before income taxes                                                                                                                           36,316                       29,677                  35,866                65,993                     76,068

    Provision for income taxes                                                                                                                           11,944                       10,263                  11,262                22,207                     23,356
                                                                                                                                                         ------                       ------                  ------                ------                     ------

    Net income                                                                                                                                                          $24,372                 $19,414               $24,604                     $43,786               $52,712
                                                                                                                                                                        =======                 =======               =======                     =======               =======


    Net income per share:

    Basic                                                                                                                                                                 $0.63                   $0.51                 $0.65                       $1.14                 $1.39
                                                                                                                                                                          =====                   =====                 =====                       =====                 =====

    Diluted                                                                                                                                                               $0.62                   $0.50                 $0.64                       $1.12                 $1.37
                                                                                                                                                                          =====                   =====                 =====                       =====                 =====


    Weighted average shares

    outstanding used to compute net

    income per share:

    Basic                                                                                                                                                38,539                       38,433                  37,978                38,493                     37,886
                                                                                                                                                         ======                       ======                  ======                ======                     ======

    Diluted                                                                                                                                              39,074                       39,050                  38,595                39,077                     38,612
                                                                                                                                                         ======                       ======                  ======                ======                     ======



                                                              NETGEAR, INC.

                                          RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES

                                                  (In thousands, except per share data)

                                                               (Unaudited)


    STATEMENT OF OPERATIONS DATA:


                                                                     Three Months Ended              Six Months Ended
                                                                     ------------------              ----------------

                                                                June 30,               March 31,      July 1,         June 30,          July 1,
                                                                         2013                   2013            2012               2013                2012
                                                                         ----                   ----            ----               ----                ----


    GAAP gross profit                                                $103,430                $87,737         $94,638           $191,167            $194,487

    Amortization of intangible assets                         2,254                   1,471           1,016             3,725               1,963

    Stock-based compensation expense                            406                     189             278               595                 548

    Impact to cost of sales from                                568                      -              -               568                  -

    acquisition accounting adjustments to

    inventory


    Non-GAAP gross profit                                            $106,658                $89,397         $95,932           $196,055            $196,998
                                                                       ======                  =====           =====             ======              ======

    Non-GAAP gross margin                                      29.8%                   30.5%           29.9%             30.1%               30.5%


    GAAP research and development                                     $23,981                $15,338         $14,757            $39,319             $28,878

    Stock-based compensation expense                        (1,135)                   (672)           (677)             (1,807)               (1,288)

    Non-GAAP research and development                                 $22,846                $14,666         $14,080            $37,512             $27,590
                                                                      =======                  =====           =====            =======             =======


    GAAP sales and marketing                                          $40,406                $36,389         $37,677            $76,795             $76,647

    Amortization of intangible assets                       (2,618)                      -              -             (2,618)                  -

    Stock-based compensation expense                        (1,310)                    (1,230)           (1,191)            (2,540)               (2,385)

    Non-GAAP sales and marketing                                      $36,478                $35,159         $36,486            $71,637             $74,262
                                                                      =======                  =====           =====            =======             =======


    GAAP general and administrative                                   $12,319                $12,327         $11,219            $24,646             $21,632

    Stock-based compensation expense                        (1,540)                    (1,499)           (1,249)            (3,039)               (2,566)

    Acquisition related expense                                (214)                  (710)              -             (924)                  -
                                                               ----                    ----            ---              ----                ---

    Non-GAAP general and administrative                               $10,565                $10,118          $9,970            $20,683             $19,066
                                                                      =======                  =====          ======            =======             =======


    GAAP total operating expenses                                     $81,848                $64,072         $63,653           $145,920            $127,308

    Amortization of intangible assets                       (2,618)                      -              -             (2,618)                  -

    Stock-based compensation expense                        (3,985)                    (3,401)           (3,117)            (7,386)               (6,239)

    Restructuring and other charges                         (1,587)                      30              -             (1,557)                  -

    Acquisition related expense                                (214)                  (710)              -             (924)                  -

    Litigation reserves, net                                (3,555)                    (48)              -             (3,603)               (151)

    Non-GAAP total operating expenses                                 $69,889                $59,943         $60,536           $129,832            $120,918
                                                                      =======                  =====           =====             ======              ======



                                                                        NETGEAR, INC.

                                              RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED)

                                                            (In thousands, except per share data)

                                                                         (Unaudited)


    STATEMENT OF OPERATIONS DATA (CONTINUED):


                                                                               Three Months Ended               Six Months Ended
                                                                               ------------------               ----------------

                                                                           June 30,               March 31,      July 1,         June 30,          July 1,
                                                                                    2013                   2013            2012               2013               2012
                                                                                    ----                   ----            ----               ----               ----


    GAAP operating income                                                        $21,582                $23,665         $30,985            $45,247            $67,179

    Amortization of intangible assets                                     4,872                  1,471           1,016              6,343              1,963

    Stock-based compensation expense                                      4,391                  3,590           3,395              7,981              6,787

    Restructuring and other charges                                       1,587                   (30)              -              1,557                 -

    Acquisition related expense                                             214                    710              -                924                 -

    Impact to cost of sales from                                            568                     -              -                568                 -

    acquisition accounting adjustments to

    inventory

    Litigation reserves, net                                              3,555                     48              -              3,603                151

    Non-GAAP operating income                                                    $36,769                $29,454         $35,396            $66,223            $76,080
                                                                                   =====                  =====           =====              =====              =====

    Non-GAAP operating margin                                              10.3%                  10.0%           11.0%              10.2%              11.8%


    GAAP net income                                                              $13,985                $15,343         $21,522            $29,328            $46,669

    Amortization of intangible assets                                     4,872                  1,471           1,016              6,343              1,963

    Stock-based compensation expense                                      4,391                  3,590           3,395              7,981              6,787

    Restructuring and other charges                                       1,587                   (30)              -              1,557                 -

    Acquisition related expense                                             214                    710              -                924                 -

    Impact to cost of sales from                                            568                     -              -                568                 -

    acquisition accounting adjustments to

    inventory

    Litigation reserves, net                                              3,555                     48              -              3,603                151

    Tax effect                                                           (4,800)                  (1,718)           (1,329)              (6,518)              (2,858)

    Non-GAAP net income                                                          $24,372                $19,414         $24,604            $43,786            $52,712
                                                                                   =====                  =====           =====              =====              =====



                                                                        NETGEAR, INC.

                                              RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED)

                                                            (In thousands, except per share data)

                                                                         (Unaudited)


    STATEMENT OF OPERATIONS DATA (CONTINUED):


                                                                                       Three Months Ended                 Six Months
                                                                                                                                    Ended
                                                                                               ------------------        -----------

                                                                               June           March 31,            July              June            July
                                                                                30,                                      1,                30,             1,
                                                                                2013                 2013               2012                2013           2012
                                                                                ----                 ----               ----                ----           ----


    NET INCOME PER DILUTED SHARE:

    GAAP net income per diluted share                                                  $0.36                 $0.39             $0.56              $0.75          $1.21

    Amortization of intangible assets                                           0.12                 0.04               0.03                0.16           0.05

    Stock-based compensation expense                                            0.11                 0.09               0.09                0.20           0.18

    Restructuring  and other charges                                            0.04                 0.00                 -                0.04             -

    Acquisition related expense                                                 0.01                 0.02                 -                0.02             -

    Impact to cost of sales from                                                0.01                   -                 -                0.01             -

    acquisition accounting adjustments to

    inventory

    Litigation reserves, net                                                    0.09                 0.00                 -                0.09           0.00

    Tax effect                                                                (0.12)                (0.04)              (0.04)             (0.15)         (0.07)

    Non-GAAP net income per diluted share                                              $0.62                 $0.50             $0.64              $1.12          $1.37
                                                                                       =====                 =====             =====              =====          =====



                                                                                      SUPPLEMENTAL FINANCIAL INFORMATION

                                                    (In thousands, except per share data, DSO, inventory turns, weeks of channel inventory and headcount)

                                                                                                 (Unaudited)


                                                                                                                                   Three Months Ended
                                                                                                                                   ------------------

                                                                                                             June
                                                                                                              30,             March 31,            December 31,          September 30,           July 1,
                                                                                                              2013                2013                  2012                2012               2012
                                                                                                              ----                ----                  ----                ----               ----


    Cash, cash equivalents and short-term investments                                                               $288,103            $422,412                $376,877              $362,420       $360,428

    Cash, cash equivalents and short-term investments                                                                  $7.37              $10.82                   $9.68                 $9.34          $9.34

    per diluted share


    Accounts receivable, net                                                                                        $288,483            $237,896                $256,014              $248,862       $271,769

    Days sales outstanding (DSO)                                                                                73                  73                    76                  72                 77


    Inventories                                                                                                     $185,383            $158,555                $174,903              $178,916       $152,820

    Ending inventory turns                                                                                     5.5                 5.2                   5.0                 4.9                5.9


    Weeks of channel inventory:

    U.S. retail channel                                                                                       10.4                 9.9                   8.8                 9.8               12.3

    U.S. distribution channel                                                                                  9.0                 8.9                  10.2                 8.4                8.6

    EMEA distribution channel                                                                                  5.1                 4.1                   4.4                 4.4                4.1

    APAC distribution channel                                                                                  7.3                 7.2                   7.2                 4.7                5.7


    Deferred revenue                                                                                                 $33,717             $28,961                 $27,645               $28,205        $25,478


    Headcount                                                                                                1,095                 866                   850                 854                818

    Non-GAAP diluted shares                                                                                 39,074               39,050                38,924              38,802              38,595



    NET REVENUE BY GEOGRAPHY


                                        Three Months Ended                                            Six Months Ended
                                        ------------------                                            ----------------

                         June                      March 31,                  July 1,                              June
                          30,                                                                                                30,                    July 1,
                          2013                           2013                       2012                                2013                     2012
                          ----                           ----                       ----                                ----                     ----

    Americas                   $200,848    56%                  $156,676  53%                $163,438         51%                  $357,524  55%              $331,793  51%

    EMEA               108,367             30%          107,125           37%        117,815                  37%          215,492           33%      242,896           38%

    APAC                48,504             14%           29,598           10%         39,402                  12%           78,102           12%       71,586           11%

    Total                      $357,719   100%                  $293,399 100%                $320,655        100%                  $651,118 100%              $646,275 100%
                                 ======   ===                   ======== ===                   ======        ===                     ====== ===                 ====== ===



    NET REVENUE BY SEGMENT


                                            Three Months Ended                                           Six Months Ended
                                            ------------------                                           ----------------

                             June                       March 31,                 July 1,                              June
                              30,                                                                                               30,                    July 1,
                              2013                           2013                      2012                                2013                     2012
                              ----                           ----                      ----                                ----                     ----

    Retail                         $117,395     33%                 $126,322  43%               $113,824         36%                  $243,717  38%              $242,801  38%

    Commercial              88,446              25%          70,851           24%        80,626                  25%          159,297           24%      155,258           24%

    Service Provider       151,878              42%          96,226           33%       126,205                  39%          248,104           38%      248,216           38%

    Total                          $357,719    100%                 $293,399 100%               $320,655        100%                  $651,118 100%              $646,275 100%
                                     ======    ===                  ======== ===                  ======        ===                     ====== ===                 ====== ===

SOURCE NETGEAR, Inc.