1

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                              --------------------

                                   SCHEDULE TO
                                 (RULE 14d-100)

            TENDER OFFER STATEMENT UNDER SECTION 14(d)(1) OR 13(e)(1)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                  Xircom, Inc.
--------------------------------------------------------------------------------
                       (Name of Subject Company (Issuer))

                          ESR Acquisition Corporation,
                       a direct wholly-owned subsidiary of
                                Intel Corporation
--------------------------------------------------------------------------------
                            (Names of Filing Persons
            (Identifying Status as Offeror, Issuer or Other Person))

                    Common Stock, par value $0.001 per share
--------------------------------------------------------------------------------
                         (Title of Class of Securities)

                                    983922105
--------------------------------------------------------------------------------
                      (CUSIP Number of Class of Securities)

                              F. Thomas Dunlap, Jr.
                  Vice President, General Counsel and Secretary
                                Intel Corporation
                           2200 Mission College Blvd.
                       Santa Clara, California 95052-8119
                                 (408) 765-8080

                                    Copy to:

                            Richard S. Millard, Esq.
                           Weil, Gotshal & Manges LLP
                         2882 Sand Hill Road, Suite 280
                          Menlo Park, California 94025
                                 (650) 926-6200

--------------------------------------------------------------------------------
            (Name, Address and Telephone Numbers of Person Authorized
       to Receive Notices and Communications on Behalf of Filing Persons)



                            CALCULATION OF FILING FEE
--------------------------------------------------------------------------------
                                     
Transaction Valuation*                  Amount of Filing Fee*


--------------------------------------------------------------------------------

*N/A

   2

[ ]  Check the box if any part of the fee is offset as provided by Rule
     0-11(a)(2) and identify the filing with which the offsetting fee was
     previously paid. Identify the previous filing by registration statement
     number, or the Form or Schedule and the date of its filing.

Amount Previously Paid: None.                Filing Party: Not applicable.

Form or Registration No.: Not applicable.    Date Filed: Not applicable.

     [X]  Check the box if the filing relates solely to preliminary
          communications made before the commencement of a tender offer:

     Check the appropriate boxes below to designate any transactions to which
     the statement relates:

     [X]  third-party tender offer subject to Rule 14d-1.

     [ ]  issuer tender offer subject to Rule 13e-4.

     [ ]  going-private transaction subject to Rule 13e-3.

     [ ]  amendment to Schedule 13D under Rule 13d-2.

     Check the following box if the filing is a final amendment reporting the
     results of the tender offer: [ ]


                -----------------------------------------------

   3

================================================================================
The following is a joint press release issued by Intel Corporation and Xircom,
Inc. on January 15, 2001 announcing the proposed tender offer and merger.
================================================================================

INTEL CORPORATION
2200 Mission College Blvd.
P.O. Box 58119
Santa Clara, CA 95052-8119



INTEL(R)                                                            News Release


Contact:
   Tom Beermann            Doug Lusk                   Kristi Cushing
   Intel Press Relations   Intel Investor Relations    Xircom Investor Relations
   408-765-6855            408-765-1679                805-376-9300

NOTE: Intel and Xircom executives will host a teleconference to discuss the
details of this agreement and answer questions today at 1:00 p.m. PST, 4:00 p.m.
EST. Press and analysts who are interested in hearing about this announcement
may join the teleconference by dialing (913) 981-5517. To listen to the
conference call replay, please call 719-457-0820, using code number 545199. The
replay will be available from 4:00 p.m. PST on 1/15/01 until 4:00 p.m. PST on
1/29/01


                             INTEL TO ACQUIRE XIRCOM
                         FOR APPROXIMATELY $748 MILLION

SANTA CLARA, Calif. Jan. 15, 2001 - Intel Corporation and Xircom, Inc. today
announced that they have entered into a definitive agreement under which Intel,
through a wholly owned subsidiary, would acquire Xircom for $25 per share in an
all-cash tender offer valued at approximately $748 million. In addition, Intel
will assume all existing vested and unvested employee options. The acquisition
complements Intel's existing desktop PC and server-based network access
businesses by enabling Intel to provide new products for notebook and mobile
computing uses.

     Xircom, based in Thousand Oaks, Calif., is a supplier of PC cards and other
products used to connect mobile computing devices to corporate networks and the

   4

Internet. Xircom is a leader in innovative small-form-factor networking products
and has strong and well-established sales channel relationships.

     "The acquisition of Xircom provides Intel with an award winning lineup of
products and technologies in the fast growing mobile computing area," said Mark
Christensen, Intel vice president and general manager of Intel's Network
Communications Group. "Xircom's strengths in small-form-factor design combined
with our silicon expertise will allow us to provide customers with new and
innovative solutions for linking mobile computing devices to corporate wired and
wireless networks."

     "The combined strengths of Intel and Xircom will be a tremendous benefit to
our customers," said Dirk Gates, Xircom chief executive officer. "Customers will
have access to a more complete line of products and will benefit from the
innovation our combined companies will apply to mobile computing and wireless
networking."

     The agreement provides for a cash tender offer to acquire all of the
outstanding shares of Xircom common stock at $25 per share, which will commence
within ten working days. The Board of Directors of Xircom has approved the
definitive agreement and has unanimously recommended that Xircom stockholders
tender their shares pursuant to the offer. Intel's obligations to accept shares
tendered in the offer will be conditional upon the tender of a majority of
outstanding Xircom shares on a fully-diluted basis, regulatory approvals and
other customary conditions, and compliance by Xircom with certain financial and
business criteria. The tender offer will expire 20 business days after it is
commenced, but may be extended under certain circumstances. The current chief
executive officer of Xircom has agreed to tender his shares in the offer. It is
expected that all shares not purchased in the tender offer will be converted
into the right to receive $25 per share in a second-step merger following the
tender offer.

     The acquisition is expected to be completed in the first quarter of this
year. Upon completion of the acquisition, Xircom will become a wholly owned
subsidiary of Intel. The organization will be part of Intel's Network
Communications Group.

   5

     Xircom sells and supports its products in over 100 countries through
distributors, resellers, electronic channels and global OEM partnerships.
Headquartered in Thousand Oaks, Calif., with regional headquarters in Belgium,
Japan and Singapore, Xircom has 1,900 employees worldwide and trailing
four-quarter revenue of $492 million. Please visit www.Xircom.com for more
information.

     Intel, the world's largest chip maker, is also a leading manufacturer of
computer, networking and communications products. Additional information about
Intel is available at www.Intel.com.

     Xircom shareholders are advised to read the tender offer statement
regarding the acquisition of Xircom referenced in this news release, which will
be filed by Intel and ESR Acquisition with the SEC, and the related
solicitation/recommendation statement which will be filed by Xircom with the
SEC. The tender offer statement (including an offer to purchase, letter of
transmittal and related tender offer documents) and the
solicitation/recommendation statement will contain important information which
should be read carefully before any decision is made with respect to the offer.
These documents will be made available to all shareholders of Xircom at no
expense to them. These documents also will be available at no charge at the
SEC's web site, www.sec.gov.

                                    # # # # #

     Today's press release contains forward-looking statements based on current
expectations or beliefs, as well as a number of assumptions about future events.
These statements AND all other statements that may be made on this call that are
not historical facts, are subject to factors and uncertainties that could cause
actual results to differ materially from those described in the forward-looking
statements. The reader is cautioned not to put undue reliance on these
forward-looking statements, which are not a guarantee of future performance and
are subject to a number of uncertainties and other factors, many of which are
outside the control of Intel and Xircom. The forward-looking statements in this
release address a variety of subjects including, for example, the expected date
of closing of the acquisition and the potential benefits of the acquisition. The
following factors, among others, could cause actual results to differ materially
from those described in these forward-looking statements: the risk that Xircom's
businesses will not be successfully integrated with Intel's business; costs
associated with the acquisition; the successful completion of the acquisition;
matters arising in connection with the parties' efforts to comply with
applicable regulatory requirements relating to the transaction; increased
competition and technological changes in the industries in which Intel and
Xircom compete; impact of events outside the United States such as the business
impact of fluctuating currency rates or unrest or political instability in a
locale; finally, current negative trends in global economic conditions make it
particularly difficult at present to predict product demand and other related
matters. For a detailed discussion of these and other cautionary statements,
please refer to Intel's filings with the Securities and Exchange Commission,
including the Annual Report on Form 10-K for the year ended December 25, 1999
for Intel.


   6


================================================================================
The following is a script from a joint conference call conducted by Intel
Corporation and Xircom, Inc. on January 15, 2001.
================================================================================

OPERATOR

o    Welcome to today's teleconference call. I give you Doug Lusk, Assistant
     Treasurer, Investor Relations at Intel.

Doug Lusk

o    Good afternoon, and welcome to today's press and analyst conference call
     hosted by Intel and Xircom. The purpose of today's call is to discuss the
     details of Intel's acquisition of Xircom, which was announced earlier
     today.

o    For a copy of the news release on this announcement, please check Business
     Wire or the Intel or Xircom Web sites. To hear a replay of this conference
     call, a full recording can be accessed through January 29, 2001 by dialing
     (719) 457-0820 with passcode number 545199.

o    Joining us today for this call are Greg Lang, Vice President and General
     Manager of the Platform Networking Group at Intel, and Dirk Gates, Xircom
     CEO. Greg and Dirk will first take just a few minutes to discuss the
     reasons behind this acquisition. Afterwards, they will be happy to field
     your questions.

o    The two companies have entered into a definitive agreement under which
     Intel, through a wholly owned subsidiary, would acquire Xircom for $25 per
     share in an all-cash tender offer valued at approximately $748 million. In
     addition, Intel would assume all existing employee options.

Xircom shareholders are advised to read the tender offer statement regarding the
acquisition of Xircom referenced in this news release, which will be filed by
Intel and ESR Acquisition with the SEC, and the related
solicitation/recommendation statement

   7

which will be filed by Xircom with the SEC. The tender offer statement
(including an offer to purchase, letter of transmittal and related tender offer
documents) and the solicitation/recommendation statement will contain important
information which should be read carefully before any decision is made with
respect to the offer. These documents will be made available to all shareholders
of Xircom at no expense to them. These documents also will be available at no
charge at the SEC's web site, www.sec.gov.

o    Finally, before we begin, please be patient as I read our safe harbor
     language:

     Today's press release contains forward-looking statements based on current
expectations or beliefs, as well as a number of assumptions about future events.
These statements AND all other statements that may be made on this call that are
not historical facts, are subject to factors and uncertainties that could cause
actual results to differ materially from those described in the forward-looking
statements. The reader is cautioned not to put undue reliance on these
forward-looking statements, which are not a guarantee of future performance and
are subject to a number of uncertainties and other factors, many of which are
outside the control of Intel and Xircom. The forward-looking statements in this
release address a variety of subjects including, for example, the expected date
of closing of the acquisition and the potential benefits of the acquisition. The
following factors, among others, could cause actual results to differ materially
from those described in these forward-looking statements: the risk that Xircom's
businesses will not be successfully integrated with Intel's business; costs
associated with the acquisition; the successful completion of the acquisition;
matters arising in connection with the parties' efforts to comply with
applicable regulatory requirements relating to the transaction; increased
competition and technological changes in the industries in which Intel and
Xircom compete; impact of events outside the United States such as the business
impact of fluctuating currency rates or unrest or political instability in a
locale; finally, current negative trends in global economic conditions make it
particularly difficult at present to predict product demand and other related
matters. For a detailed discussion of these and other cautionary statements,
please refer to Intel's filings with the Securities and Exchange Commission,
including the Annual Report on Form 10-K for the year ended December 25, 1999
for Intel.

   8

     Now let me turn the call over to Greg Lang, Vice President and General
Manager of the Platform Networking Group at Intel.

GREG LANG

o    Good afternoon everyone. Thank you for calling in.

o    Today, we are pleased to announce that Intel and Xircom have entered into a
     definitive agreement under which Intel would acquire Xircom for $25 per
     share in an all-cash tender offer valued at approximately $748 million.

o    The transaction is subject to regulatory review, successful completion of
     the tender offer, compliance by Xircom with certain financial and business
     criteria and other normal closing conditions. We expect to close this deal
     in the first quarter of this year.

o    Our goal in NCG is to be the vendor of choice for communication silicon and
     software building blocks that drive the Internet economy. One of our
     strategic objectives is to be a WW leader in client and server connectivity
     in business and home. Today we are already a leading provider of desktop
     and server connectivity products, such as NICs, LOM and server adapters.
     This acquisition complements those businesses by enabling us to provide
     connectivity products for notebook and mobile clients.

o    Mobile computing is one of the fastest growing PC market segments as more
     and more corporations move to notebooks as the primary PC for their
     employees. This acquisition will enable us to combine our silicon expertise
     with their small form factor design strength to provide new and innovative
     solutions for linking mobile computing devices to corporate wired and
     wireless networks.

o    As notebook OEMs integrate more communications capabilities on the notebook
     platform, the combination of Intel and Xircom are in an excellent position
     to meet their requirements.

   9

o    We have had a close and excellent relationship with Xircom for several
     years including an OEM agreement whereby Xircom supplies us Intel-branded
     mobile PC cards for resale through our reseller channel. We have also been
     an investor in Xircom since 1997. Xircom is a technology leader with
     demonstrated engineering expertise, proven innovation in small form factor
     design and well-established sales channels. They are a leading supplier of
     PC cards and other products used to connect mobile computing devices to
     corporate networks and the internet

o    Xircom will become a wholly owned subsidiary of Intel and become part of
     our Platform Networking Group.

o    In summary we get products, channels and people to allow us to provide
     innovative products to connect mobile computing devices to networks. With
     that said, it is my pleasure to introduce Dirk Gates, CEO of Xircom.

DIRK GATES

o    Thank you for joining us.

o    We are very excited about the agreement announced today with Intel. The
     combination of Intel and Xircom will benefit our customers, who will enjoy
     access to a more complete line of products and benefit from the innovation
     that our combined companies will apply to mobile computing and wireless
     networking.

o    Founded in 1988, Xircom is headquartered in Thousand Oaks, California, with
     regional headquarters in Belgium, Japan and Singapore. We currently have
     1,900 employees worldwide with approximately $500 million in annual
     revenues.

o    Xircom is a leading global provider of mobile networking and information
     access solutions for mobile computer users. Our connectivity solutions
     allow mobile users worldwide to connect notebook and handheld computers to
     corporate networks, the Internet, intranets, extranets, and other online
     resources. We are focused on the design, development, manufacture,
     marketing and support of mobile information

   10

     access products for notebook and handheld computers and other computing
     devices. Our products are recognized for innovative technology, high
     reliability and broad compatibility. We sell and support our products in
     over 100 countries through distributors, resellers, electronic channels and
     global original equipment manufacturer ("OEM") partnerships.

o    Let me take a few minutes and explain the rationale behind this deal:

1)   Xircom complements Intel's desktop PC and server-based network businesses
     by enabling Intel to provide products for notebook and mobile computing
     uses.

2)   Xircom's strength in small form-factor design and sales channels complement
     Intel's silicon design and manufacturing expertise.

3)   Lastly, the combination of our strong engineering team and channel lineup
     with Intel's silicon expertise will allow the development and sales of new
     products for the fast growing mobile computing segment.

o    Let me close by mentioning that in a separate announcement we released our
     fiscal 2001 first quarter earnings today. We reported $120 million in
     revenue and $0.01 EPS on a pro forma basis. We'll be holding a conference
     call tomorrow at 4:30 pm eastern time to discuss those results. Please
     refer to our press release for more details and conference call dial in
     information.

We are now finished with the opening comments and we would like to open the
conference for questions. Doug back to you.

DOUG

Ok operator we are now ready to take questions from the audience. We ask that in
the interest of others you limit yourselves to one question. In addition, Intel
is currently in its quiet period and will announce fourth quarter results
tomorrow, so please restrict your questions to this transaction. Thank you.
Operator.

DOUG LUSK

Closing Comments:

o    Thank you for participating in this afternoon's conference call.

   11
Once again, you can hear a replay of this call by dialing 719-457-0820 with
passcode number 545199.

===============================================================================
The following is the transcript from a joint conference call conducted by Intel
Corporation and Xircom, Inc. on January 15, 2001.
===============================================================================

                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 1


                                INTEL CORPORATION

                              MODERATOR: DOUG LUSK
                                JANUARY 15, 2001
                                  3:00 P.M. CT

Operator: Good day, everyone and welcome to the Intel Corporation's Intel
     acquisition of Xircom conference call. Today's call is being recorded. At
     this time, I'd like to turn the call over to Mr. Doug Lusk, Assistant
     Treasurer of Investor Relations at Intel. Please go ahead, sir.

Douglas Lusk: Good afternoon and welcome to today's press and analyst call
     hosted by Intel and Xircom. The purpose of today's call is to discuss the
     details of Intel's acquisition of Xircom, which we announced earlier today.
     For a copy of the news release, please check Business Wire or the Intel or
     Xircom Web sites. To hear a replay of this conference call, a full
     recording can be accessed through January 29th by dialing 719-457-0820 with
     pass code number 54599.

     Joining us today are Greg Lang, Vice President and General Manager of the
     Platform Networking Group at Intel, and Dirk Gates, Xircom CEO. Greg and
     Dirk will first take a few minutes to discuss the reasons behind the
     acquisition. And, afterwards, they will be happy to field your questions.

     The two companies have entered into a definitive agreement under which
     Intel, through a wholly owned subsidiary, would require Xircom for $25 per
     share in all cash tender offer valued at approximately $748 million. In
     addition, Intel would assume all existing employee options.

   12


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 2



     Xircom shareholders are advised to read the tender offer statement
     regarding the acquisition of Xircom referenced in this news release, which
     will be filed by Intel and ESR acquisition with the SEC and the related
     solicitation recommendation statement, which will be filed by Xircom with
     the SEC.

     The tender offer statement, including an offer to purchase letter of
     transmittal and related tender offer documents and the solicitation
     recommendation statement, will contain important information which should
     be read carefully before any decision is made with respect to the offer.
     These documents will be available to all shareholders of Xircom at no
     expense to them. These documents also will be available at no charge at the
     SEC's Web site, www.sec.gov.

     Finally, be patient while I read the Safe Harbor language. Today's press
     release contains forward-looking statements based on current expectations
     or beliefs as well as a number of assumptions about future events. These
     statements and all other statements that may be made on this call, that are
     not historical facts, are subject to factors and uncertainties that could
     cause actual results to differ materially from those described in the
     forward-looking statements.

     The reader is cautioned not to put undue reliance on these forward-looking
     statements, which are not a guarantee of future performance, and are
     subject to a number of uncertainties and other factors, many of which are
     outside the control of Intel and Xircom. The forward-looking statements in
     this release address a variety of subjects including, for example, the
     expected date of the close of acquisition and the potential benefits of the
     acquisition.

     The following factors, among others, could cause actual results to differ
     materially from those described in these forward-looking statements. The
     risk that Xircom's business will not be successfully integrated with
     Intel's business, costs associated with the acquisition, the successful


   13

                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 3



     completion of the acquisition, matters arising in connection with the
     parties' efforts to comply with applicable regulatory requirements relating
     to the transaction, increased competition, and technological changes in the
     industries in which Intel and Xircom compete, an impact of events outside
     the United States such as business impact of fluctuating current rates or
     unrest, or political instability and (locale). Finally, current negative
     trends and global economic conditions make it particularly difficult at
     present to predict product demand and other related matters. For a detailed
     discussion of these and other cautionary statements, please refer to
     Intel's filings with the SEC including the annual report on Form 10-K for
     the year ended December 25th, 1999, for Intel.

     Now, let me turn it over to Greg Lang, Vice President and General Manager
     of the Platform Networking Group at Intel - Greg?

Greg Lang: Thank you. Good afternoon, everyone, and thanks for calling in. We're
     pleased today to announce that Intel and Xircom has entered into a
     definitive agreement under which Intel will acquire Xircom for $25 per
     share in an all cash tender offer approximately valued at $748 million.
     Transaction subject to regulatory review, successful completion of the
     tender offer, compliance by Xircom with certain financial and business
     criteria, and other normal closing conditions. And we expect this deal to
     close sometime in the first quarter of this year.

     Our goal within the Networking Communication Group is to be the vendor of
     choice for silicon and software building blocks that drive the Internet
     economy. And within NCG, one of our strategic objectives is to be the
     worldwide leader in client and server connectivity for businesses and in
     the home. Today, we're already a leading provider of desktop and server
     connectivity products such as ethernet, fast ethernet, gigabyte ethernet,
     (nicks), (LAN) on motherboard and sever adaptors. And this acquisition
     compliments those businesses by enabling us to provide connectivity
     products for the notebook and mobile client segments.

   14


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 4



     Mobile computing is one of the fastest growing PC market segments. Not only
     are the base notebook sales growing faster than desktop sales. But
     communications converge on the notebook platform for both the wide area
     network, the local area network, wired and wireless means of connectivity.
     This acquisition will allow us to combine our Silicon strengths and
     expertise with Xircom's small form-factored design strength to provide new
     and innovative solutions for linking the mobile computing devices to
     corporate wired and wireless networks. Also, as notebook OEMs integrate
     more of these communications inside the notebook, the combination of our
     capabilities at Intel and Xircom make - put us in an excellent position to
     deliver on their requirements.

     I'd also like to point out that the two companies are not strangers. We've
     had a close working relationship with Xircom for the past several years,
     including a equity investment of - in 1997 and an OEM agreement by which
     Xircom supplies Intel with most of its branded mobile PC cards for resale
     through our reseller channel. We've also been working together on a number
     of different product areas in the past, and have a very compatible culture
     between the organizations. Xircom is a leading supplier of PC cards and
     other products used to connect mobile computing devices to corporate
     networks and the Internet.

     Xircom will become a wholly owned subsidiary of Intel and become part of
     our Platform Networking Group, which has the charter for client and server
     connectivity to home and business environments. So, in summary, we get
     great products, channels, and people that will help us provide innovative
     products to the - to connect mobile computing devices to a variety of
     different networks. With that said, it's my pleasure to introduce Dirk
     Gates, CEO of Xircom.

Dirk Gates: Thank you, Greg. And thank all of you for joining us today. We're
     very excited about the agreement we announced today with Intel. The
     combination of Intel and Xircom will benefit our customers, who will now
     enjoy access to a more complete line of products and technologies, as

   15


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 5



     well as benefit from the innovation that our combined companies will bring
     to mobile computing and wireless networking.

     For those of who may be unfamiliar with Xircom, we were founded in 1988 and
     are headquartered in Thousand Oaks, California. We also have regional
     headquarters' offices in Belgium, Malaysia, Singapore, and Japan.
     Currently, we have around 1,900 employees worldwide and we are
     approximately a half a billion dollars a year in annual revenues.

     Today, we're the leading global provider of mobile networking and
     information access solutions for mobile computer users. We're focused on
     all aspects of design, development, manufacturing, marketing, and support
     for mobile information access products for notebook and handheld computers,
     as well as other computing devices.

     Our connectivity solutions allow mobile users worldwide to connect to
     notebook and hand - connect their notebook and handheld computers to
     corporate networks, the Internet, intranets, extranets, and other online
     resources. Our products have been recognized and continue to be recognized
     for innovative technology, higher reliability, and broad compatibility.

     We sell and support our products in over 100 countries through
     distributors, resellers, electronic channels, and global original equipment
     manufacturers, or OEMs. Let me now take a few minutes, myself, and explain
     why I think the fit between Intel and Xircom is great.

     Xircom will be able to compliment Intel's desktop PC and server-based
     networking businesses by enabling Intel (now) to, as well, provide products
     for notebook and mobile and computing users. Also, Xircom's strength, (in)
     small form-factored design - and our sales channels - compliment Intel's
     Silicon design and manufacturing expertise. Lastly, the combination of both
     of our strong

   16


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 6



     engineering teams and our channel lineups with Intel's Silicon expertise
     will allow us to develop and sell new products for the fast growing mobile
     computing segment.

     Let me close by mentioning that, in a separate announcement today, we
     released our fiscal 2001 first quarter earnings. We reported 120 million in
     revenue for the December quarter, and one cent earnings per share on a pro
     forma basis. We'll be holding a separate conference call tomorrow at 4:30
     p.m. Eastern Time to discuss those results. Please refer to our press
     release and - for more details and for conference call dial-in information.
     With that, I'm finished with my comments and, Doug, I'll throw it back to
     you.

Douglas Lusk: OK, Operator, we're now ready to take some questions from the
     audience. We ask that, in the interest of others and time, you limit
     yourselves to one question, if possible. In addition, Intel is currently in
     its quiet period, and we'll announce fourth quarter results tomorrow. So
     please restrict your questions to this transaction. Thank you - Operator.

Operator: Thank you, gentlemen. Today's question-and-answer session will be
     conducted electronically. If you'd like to ask a question, please do so by
     pressing the star key, followed by the digit one on your touch-tone phone.
     Once again, if you do have a question, press star one. And we'll pause just
     a moment to assemble question our roster.

     We'll take our first question from William Becklean with SunTrust.

William Becklean: Hi, Dirk?

Dirk Gates: Hey, Bill.

   17


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 7



William Becklean: Congratulations, I think this is a nice deal for both Xircom
     and Intel. Let me ask one question; it's got three parts but they're all
     related. Why cash? Whose initiative? And why now?

Dirk Gates: Let me - let me - let me take a stab at those. The "Whose
     initiative?" As Greg said, we've had a long working relationship in the
     mobile space. And, in fact, we've been working together in the mini PCI
     space. And, as you know, Bill, mini PCI is one of our largest strategic
     challenges. And so, as mini PCI started to heat up, it was natural that we
     continued our discussions with Greg and his group about how we could best
     work together to really go dominate the mini PCI arena. And as we - as we
     explored this, it became - (it made) more and more sense that the best way
     to accomplish that is with this transaction.

William Becklean: That makes sense.

Dirk Gates: The "Why now?" is really a function of the ramp in mini PCI. If you
     look at what's been happening in the market, we started - we saw our first
     big mini PCI quarter in September. That really heated up the discussions,
     both internal and with Intel, about how can we go - how can we go really
     win at this business and that's really where the timing came from. And the
     "Why cash?" was, you know, basically just - that's the offer that Intel put
     on the table.

William Becklean: Thanks, Dirk.

Operator: We'll go next to Trip Singh with Alliance Capital.

Trip Singh: Hello. I have a question here. We do have Xircom earnings of one
     cent, and I believe the consensus was at 14 cents, if I'm right. If you can
     comment on that.

   18


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 8



     Secondly, I was also wondering about the timing of this deal. Like Xircom
     was expected to announce their earnings on (17th). Intel was - is expected
     to announce the results on (16th). The timing, does it have any - should we
     - should we be looking deeply into the timing of this deal from the
     earnings perspective anyway? Thank you.

Dirk Gates: Let me - let me take a couple of those questions on the Xircom side.
     I think the actual consensus estimate was 12 cents per share. And, yes, we
     did report one cent. A couple of factors there: General softness in the PC
     industry, as I'm sure, as everyone is aware from other announcements, as
     well as on the earnings side and on our profitability. As I discussed with
     Bill, our mix shift from PC cards to more of an embedded solution has
     resulted in the declining gross margin. Actually, that's one of the great
     outcomes of this teaming with Intel is that, for that business, that will
     be reversed because of our access to the - some of the core Silicon
     technology.

     In terms of the timing, this is - this is simply when the deal came
     together. And, yes, we both do have earnings announcements later this week.
     We did not - you know, we did not want to actually collide with either one
     of those announcements. We want to try to get this on the table as soon as
     possible, frankly, for the - for the benefit of employees, which will
     ultimately benefit the shareholders. The sooner we can get this deal
     announced and continue working forward to get it closed, the better off
     everyone was. So this just happened to be the most convenient day post
     everything that had to get done to announce - to go ahead and announce.

Trip Singh: Thank you.

Operator: Once again, if you do have any questions, please press star one. And
     we'll go next to Chris Stix with Morgan Stanley.

   19


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                          Page 9



Chris Stix: Hello. Can - are there any significant contingencies to the
     transaction?

Dirk Gates: Any - no significant contingencies of the transaction; just normal
     closing language.

Chris Stix: And (one question), if you could. In the quarter, Dirk, (how's) the
     non-PC card products do?

Dirk Gates: In the quarter, how the non-PC card products do? Chris, they ramped
     up. I don't have those numbers directly in front of me but I would invite
     you to dial in tomorrow. We have our conference call at 4:30 - our normal
     quarter end - and Steve will be joining us. And we'll have the complete
     break down by product line, and how everything turned out.

Chris Stix: Thank you.

Operator:  We will go next to Henry Norr with the "San Francisco Chronicle."

Henry Norr: Hi, I just wondered what plans you have for the (Rex). Will you
     continue to go up and market the (Rex)?

Dirk Gates: This is Dirk. Certainly, as we're working through the closing period
     here, yes, it's full steam ahead with the (Rex). We will take the time as
     we - as we become part of Intel, post closing, to really sit down and
     understand the strategic fit for all of our products, including (Rex),
     within the Intel organization, and figure out what makes the most sense. So
     stay tuned; we'll figure that out as we get further past the close and into
     integration.

Henry Norr: Thank you.

Operator: Our next question comes from Paulson Partners with John Paulson.

   20


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 10



(Nicolai Pachinko): Yeah, hi, this is actually (Nicolai Pachinko) for John
     Paulson. Congratulation on good strategic fit. I had a question regarding
     the compliance with financial and business criteria. I'm wondering - since
     this is the end of the quarter, you must be aware with Xircom's performance
     as of now. What is the uncertainty here that you're trying to ensure
     yourself against?

Dirk Gates: It's really not uncertainty; it's really a question strategic in
     nature. The general market dynamics in mobile computing is a - is a shift
     from what have been traditionally PC cards for the - for the delivery of
     wired connectivity solutions to mini PCI (or) imbedded form factor for the
     delivery of those wired solutions. So within our business, we have great
     intellectual property around the mechanical form factor for delivering
     those solutions and PC cards. We do not have a tremendous amount of
     intellectual property around the core communications technologies itself.

     As the market is shifting from a PC card solution to an imbedded solution,
     it becomes more critical that you have access to the core intellectual
     property around the communication solution and the silicon, and less
     critical around some of the mechanical design innovation that we've been
     known for. So during this market shift, the kinds of technologies that
     Intel has to offer the communication side can bring a tremendous amount of
     leverage and synergy to our business to allow us to continue to go grow
     that business on the imbedded side, and grow it profitably.

     So it really ends up being - it's a win from the Xircom side because it
     gives us the - some of the key pieces we're missing to continue to grow and
     win at that business. It's a win from the Intel side because they've got
     great coverage on the - on the desktop and server side, great coverage in
     other areas. They really don't have a mobile - a mobile group to - (per
     se), inside the company. So Xircom becomes that for Intel.

   21


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 11



(Nicolai Pachinko): I'm sorry, just a follow-up. I'm just really trying to
     understand. Why did you put a business condition in the offer document
     given that the timeframe here is a matter of 30 days? What can change?

Dirk Gates: (I) - just normal course of - normal course of business. I mean, I
     don't know that there's anything really to that.

(Nicolai Pachinko): OK, thank you.

Operator: We will go next to Rick Whittington with Bank of America.

(Eric Grenady): Hi, this is (Eric Grenady) for Rick Whittington. We recall - in
     August, I believe, you made an acquisition of (Ziotech) and I believe that
     was to enter the Internet server appliance market. Is this acquisition,
     Xircom, you know, part of that? Or is it different strategy?

Greg Lang: Yeah.

(Eric Grenady): Thanks.

Greg Lang: That was - I would characterize it as a different strategy. Really,
     what we're trying to address here is mobile connectivity for notebooks, sub
     notebook, and handheld type of devices. And we believe that the notebook
     market is a very fast growing market. The communications, challenges, and
     the notebook are unique in that there's a number of different technologies
     that all come together at the notebook which happens to be a small form
     factor. And delivering solutions for that requires not only Silicon
     capabilities, but also some creativity and small form-factor design
     expertise to deliver solutions. So this is focused very much on helping
     those notebooks get on the

   22


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 12



     network and delivering communication solutions around that for both the
     wired and the wireless world.

(Eric Grenady): So you will not choose any part of (Ziotech's) acquisition to
     help out with this acquisition - with the Xircom acquisition?

Greg Lang: Well, it's probably too soon to say. After close, we - you know,
     we'll be looking for synergies with inside the organization in determining,
     you know, how to make tradeoffs on road map decisions and investments that
     we're making across the - you know, the portfolio of our combined
     capabilities.

(Eric Grenady): Got it. Thanks, congratulations.

Gregory Lang: Thank you.

Operator: We'll go next to Matthew Halbower with Citadel.

Matthew Halbower: Hello, I suppose I have two questions. First, I was wondering
     if you could speak to the agreement that Xircom has with Nortel, and how
     the acquisition might affect that. And then, secondly, I didn't understand
     the explanation as to what the certain financial and business criteria
     were. Perhaps you could elaborate on that.

Dirk Gates: Sure, let me take the - let me take the Nortel question. This is
     Dirk. You know, I think, actually, you know, I - you know, from our
     interaction with Nortel, and particular in their (3-G) efforts, they were
     looking for a vendor to supply the client side connectivity that would be
     required to really complete the system. And they were looking for the
     vendors they thought would be - do

   23


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 13



     the most credible job and be able to reach critical mass, and really supply
     in volume those technologies at good price points. They really are looking
     for us to be a market enabler.

     One of the reasons why they chose Xircom in the first place was because of
     our mobile focus and expertise; because of our manufacturing expertise.
     Because of the size of the company and the strength behind the company,
     they knew we'd be a serious player in this space. I think our now being a
     part of Intel only strengthens all of those arguments.

     We're more credible; we're stronger; we're a more serious player than ever,
     now being part of Intel's network and communications group. So I believe
     that actually strengthens our position with Nortel and other folks to be
     looking for these kinds of mobile communication solutions.

Greg Lang: And I'll take a shot at answering the second question. I think it was
     around - more details around the specific business conditions. I think the
     best advice would be to read through the tender offer that we'll file
     shortly in the next seven to 10 days and look for the data in there.

Matthew Howbower: Thanks.

Operator: Once again, if you do have any questions for today's panel of
     speakers, it's star one. And we'll go next to Louis Whiteman with "The
     Daily Deal."

Louis Whiteman: Yes, gentlemen, thank you for taking my call; just a couple of
     real quick things for Xircom. One, did you use an investment banker to
     complete this? And, two: any layoffs expected from this?

Dirk Gates: Sure, on the investment-banking question. (Broadview) were advisors
     to the board. And on the layoff question; as (Greg) has mentioned earlier,
     one of the reasons that Intel is interested in

   24


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 14



     Xircom is for all of our assets including our people, and what we can
     bring. So, currently, there are no planned layoffs as we - as we move
     forward and integrate into Intel.

Louis Whiteman: One other thing. Did you - corporate law firm - who represented
     you there?

Dirk Gates: On the legal side, we were advised by Gibson, Dunn & Crutcher.

Louis Whiteman: Thank you.

Operator: We do have a follow-up from Trip Singh with Alliance Capital.

Trip Singh: Yes, I was just wondering, like - since Xircom's earnings miss is
     huge, the analysts - actually, I'm looking at it right now - had expected
     14 cents and the earnings came up at one cent. That's a huge miss.

     I was wondering: when did Xircom realize the earnings is going to be missed
     by such a big amount? And is this acquisition by Intel in any way, shape,
     or form (a way) of their (Xircom to prevent) itself from any lawsuits that
     could have emerged because of this massive earnings miss?

Dirk Gates: Let me - let me talk - let me speak to that. We'll have more detail
     on the earnings, as well, on our conference call tomorrow. Actually, these
     discussions and this transaction have been in progress for most of the
     quarter. So that this is - this particular transaction is - by no means,
     was something that was basically pursued because we were - we were missing
     the quarter. And, in fact, contrary, we were - we were pursuing these
     discussions and looking at the strategic fit that before this particular
     quarter occurred.

   25


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 15



Trip Singh: Well, what I was wondering is: during this quarter, when did Xircom
     realize that they are missing the quarter? And usually - I mean, when did
     Xircom realize that they are missing the quarter? And, anyway, do you think
     - this question for Intel - like this whole idea that Xircom is missing the
     estimates by a very huge margin. Could this (be) something that we can't
     see - we are not seeing right now as investors in Xircom? Like is there
     something because it's not so (clear) right now.

     I'm just wondering if - because the timing is something that is bothering
     me right now - because we have Intel's announcement - earnings
     announcement. We had Xircom just missed its earnings by a very massive
     amount and then some sort of liability is maybe taken by Intel. I'm not too
     sure. Any comments on that? Do you know - alleviate our concerns, it will
     be greatly appreciated.

Doug Lusk: Yes, we're not commenting. As I said, we're in our quiet period. We
     will announce earnings tomorrow - Intel will announce earnings tomorrow. As
     Dirk mentioned, he will be having a call to talk about his earnings
     announcements tomorrow, also. Could we take the next question, please?

Operator: Certainly, we will take our final question from Jerry Hirsch with the
     LA Times.

Jerry Hirsch: Hi, thanks for taking my question. I have I guess three parts. One
     is: what percent of Xircom does Intel own? And I think it's Mr. Lang; could
     you spell your first and last names and repeat your title again? And I'm -
     a general (assignment) reporter, here, filling in for one of the tech
     reporters. I need to know what the small form factor is. I assume it's the
     miniaturization that's necessary for handheld and laptops, and sub
     notebooks. But I want to make sure that that's correct.

   26


                                                               INTEL CORPORATION
                                                            Moderator: Doug Lusk
                                                            1-15-01/3:00 p.m. CT
                                                            Confirmation #545199
                                                                         Page 16



Greg Lang: OK, I'll start backwards. The - you are correct. Small form factors;
     what we're referring to there are the small and sometimes unusual or unique
     form factors required to coexist in the small, tight spaces of a notebook.
     And that's one of the, you know, unique challenges of the notebook platform
     is you don't have a lot of space or power to work with.

     The second question, working backwards, is my name is Greg, G-R-E-G
     L-A-N-G. Title is Vice President and General Manager of Platform Networking
     Group. And the third question was: approximately how much do we own today
     of Xircom. That's in the - it's approximately six percent - just over six
     percent.

Jerry Hirsch: Does the $748 million include that six percent? Was that factored
     into it?

Greg Lang: It's the - that's the total shares outstanding for the - yeah, so it
     will be inclusive of that.

Jerry Hirsch: OK.

Douglas Lusk: Operator, do we have any other questions?

Operator: At this time, we have no further questions in the queue and I'd like
     to turn the call back over to you for any final remarks.

Douglas Lusk: OK, thank you - thank you, everyone for participating in this
     afternoon's call. Once again, if you would like to hear a replay of this
     call, please dial 719-457-0820 with pass code number 545199. Thank you.

Operator: This does conclude today's conference call. We thank you for your
     participation and you may disconnect at this time.

                                       END
   27
================================================================================
The following is a Q&A script prepared and used by Intel Corporation as a
supporting document for the press release and investor relations and on an
analyst's conference call on January 15, 2001.
================================================================================

INTEL CONFIDENTIAL
XIRCOM ACQUISITION
QUESTIONS AND ANSWERS

PREPARED BY TOM BEERMANN

January 15, 2001

BACKGROUND: Intel Corporation and Xircom, Inc. today announced that they have
entered into a definitive agreement under which Intel, through a wholly owned
subsidiary, would acquire Xircom for $25 per share in an all-cash tender offer
valued at approximately $748 million. In addition, Intel would assume all Xircom
employee options. The acquisition complements Intel's existing desktop PC and
server-based network access businesses by enabling Intel to provide new products
for notebook and mobile computing uses.

Xircom, based in Thousand Oaks, Calif. is a supplier of PC cards and other
products used to connect mobile computing devices to corporate networks and the
Internet. Xircom is a leader in innovative small-form-factor networking products
and has strong and well-established sales channel relationships.

KEY MESSAGES:

o    This acquisition complements Intel's existing desktop PC and server-based
     network access businesses by enabling Intel to provide new products for
     notebook and mobile computing uses.

o    Xircom's strengths in small form factor design combined with Intel's
     silicon expertise, will allow Intel to provide customers with new and
     innovative solutions for linking mobile computing devices to corporate
     networks.

QUESTIONS AND ANSWERS:

Q1: WHAT HAVE YOU ANNOUNCED?

A1: Intel Corporation today announced that it has entered into a definitive
agreement with Xircom Inc. under which Intel, through a wholly subsidiary, would
acquire Xircom for $25 per share in an all-cash tender offer valued at
approximately $748 million. In

   28

addition, Intel would assume all Xircom employee options. The acquisition
complements Intel's existing desktop PC and server-based network access
businesses by enabling Intel to provide new products for notebook and mobile
computing uses.

Xircom, based in Thousand Oaks, Calif., is a supplier of PC cards and other
products used to connect mobile computing devices to corporate networks and the
Internet. Xircom is a leader in innovative small-form-factor networking products
and has strong and well-established sales channel relationships.

Q2: WHY HAVE YOU MADE THIS ACQUISITION?

A2: The acquisition of Xircom complements Intel's desktop PC and server-based
network access businesses by enabling Intel to provide products for notebook and
mobile computing uses.

Q3: DON'T YOU ALREADY HAVE A BUSINESS SELLING NETWORK CARDS? HOW DOES THIS HELP
YOU?

A3: Intel does re-sell PC cards and Mini PCI devices that we purchase from
Xircom. This acquisition allows us to combine our silicon expertise with
Xircom's strong engineering team and channel presence in order to develop and
sell new products for the fast growing mobile computing segment.

Q4: WHAT PRODUCTS DOES XIRCOM MAKE?

A4: Xircom's core business is in providing devices to help connect mobile
computing devices to networks. These include mobile PC cards and Mini PCI
products. In addition, the company makes personal digital assistants (PDAs) and
wireless devices that link to wide area networks (WANs).

Q5: WHAT WILL YOU DO WITH THE XIRCOM WIRELESS BUSINESSES?

A5: We are excited about the emerging wireless market segment and plan to expand
Xircom's investment in this area.

Q6: WILL YOU RETAIN THE REX(R)PDA BUSINESS? WILL YOU MARKET REX UNDER THE INTEL
BRAND?

A6: Over time, we will evaluate the technologies and capabilities we've acquired
to determine how they fit with our overall business strategies.

   29

Q7: XIRCOM DOESN'T MANUFACTURE ITS OWN SILICON. WON'T THIS MEAN THE MARGINS FOR
THEIR PRODUCTS WILL CONTINUE TO SHRINK AS THEIR PRODUCTS BECOME COMMODITIZED?
AREN'T YOU WORRIED ABOUT THIS?

A7: We believe that our silicon expertise added to Xircom's strong engineering
team and channel presence makes a strong product offering. We wouldn't be making
this acquisition if we thought otherwise.

Q8: HOW DOES THIS ACQUISITION FIT WITH YOUR STRATEGY TO BUILD PRODUCTS AROUND
THE INTEL(R)INTERNET EXCHANGE(TM) ARCHITECTURE (IXA)?

A8: Intel's IXA(TM) is targeted for use in network infrastructure equipment such
as switches and routers, not for devices used to link mobile computing and
communications products to networks.

Q9: WHAT ARE YOU PLANS FOR XIRCOM'S USB BUSINESS?

A9: Over time, we will evaluate the technologies and capabilities we've acquired
to determine how they fit with our overall business strategies.

Q10: HOW WILL XIRCOM'S WIRELESS WAN BUSINESS FIT INTO INTEL?

A10: The Wireless WAN team will be part of the Platform Networking Group that
builds networking products for local and wide area network access for Server, PC
and Notebook platforms.

Q11: HOW MANY EMPLOYEES DOES XIRCOM HAVE? WILL THEY ALL BECOME INTEL EMPLOYEES?

A11: Xircom employs about 1900 people worldwide. At the close, Xircom employees
will continue as employees of the new subsidiary with the rights and privileges
of employees at Intel.

Q12: WHERE DOES XIRCOM MAINTAIN FACILITIES? WHERE DOES XIRCOM MANUFACTURE ITS
PRODUCTS?

A12: Xircom is headquartered in Thousand Oaks, California. The company has its
key sales facilities in Belgium, Singapore and Japan, and a wireless development
facility located in Colorado Springs. Most of Xircom's manufacturing is done in
Penang, Malaysia, near two existing Intel manufacturing facilities. There are
over 1100 Xircom employees in Penang, Malaysia. Some products are also
manufactured through subcontractors.

Q13: WHICH COMPANIES PROVIDE XIRCOM WITH SILICON COMPONENTS? WILL THIS CHANGE?

   30

A13: Xircom and Intel each use silicon from several major companies. We expect
this will continue in the future. As we move forward, we will evaluate how Intel
silicon can best be used with the Xircom products.

Q14: WILL YOU CONTINUE TO SELL PRODUCTS UNDER THE XIRCOM BRAND NAME?

A14: Xircom has strong brand recognition in the market segments it serves. We
will EVALUATE how best to use this brand equity after the close.

Q15: WHAT IS XIRCOM'S POSITION IN THEIR MARKET SEGMENTS AND WHO ARE THEIR
COMPETITORS?

A15: Xircom is a recognized leader in supplying mobile connectivity devices and
innovative small-form-factor networking products. There are several companies
that have technologies that compete with Xircom, including 3Com.

Q16: XIRCOM'S STOCK WENT FROM ABOUT $50 PER SHARE TO LESS THAN $20 IN LESS THAN
SIX MONTHS. IN ADDITION, THE COMPANY IS ALSO FACING A MAJOR TRANSITION IN SALES
CHANNELS AND PRODUCT FORM FACTORS. IS THIS REALLY A GOOD DEAL FOR INTEL?

A16: Remember that tech stocks generally have declined since March. We believe
that Intel's silicon technology and OEM sales channels will help in the areas
where Xircom is facing challenges. In addition, once the acquisition is
complete, Intel will be able to provide new and innovative products for
connecting mobile computing devices to networks.

Q17: XIRCOM ANNOUNCED THEIR EARNINGS TODAY. WHAT ARE YOUR COMMENTS ON XIRCOM'S
FINANCIAL PERFORMANCE?

A17: We believe Xircom provides us with important capabilities, products and
technologies. However, it's not appropriate for us to comment one way or another
on the company's financial performance. This question is better directed to
Xircom.

Q18: YOUR RELEASE SAYS YOU ARE PAYING $25.00 PER SHARE. WILL THE PRICE BE
ADJUSTED TO REFLECT THEIR FINANCIAL SITUATION?

A18: We did extensive due diligence on the company and our offer comprehends
their current financial condition.

Q19: I UNDERSTAND XIRCOM HAS LAWSUITS PENDING AGAINST NORTHRUP-GRUMMAN AND 3COM.
HOW DOES THIS ACQUISITION AFFECT ONGOING LITIGATION? IS SETTLEMENT OF THESE
LAWSUITS A CONDITION OF CLOSING?

   31

A19: The acquisition will have no affect on ongoing litigation. Settlement of
the lawsuits is not a condition of closing. If you need more information
regarding this issue, please contact Xircom.

Q20: DO YOU HAVE TO MAKE A HART-SCOTT-RODINO FILING? HOW LONG WILL HSR REVIEW
TAKE?

A20: Yes, we expect to make an HSR filing. The review typically takes about 15
days, but could take more time. We expect the acquisition to close in the first
quarter of this year.

Q21: WHY ARE YOU PAYING FOR THIS ACQUISITION WITH CASH AND NOT STOCK?

A21: A number of considerations by both companies affected the deal structure.

Q22: HOW WILL YOU ACCOUNT FOR GOODWILL AND IN PROCESS R&D?

A22: A portion of the value of the acquisition is expected to be goodwill.
Beginning in the quarter when it closes, this amount will be included with
goodwill amortization from prior acquisitions in a separate line item on the
income statement. Regarding in-process R&D, we will do a valuation of the
specific projects that are in-process after the transaction has closed. Until we
have done the project analysis we cannot determine the amount of the in-process
R&D charge.

Q23: WILL THIS ACQUISITION BE ACCRETIVE OR DILUTIVE TO EARNINGS?

A23: There doesn't appear to be any immediate material accretive or dilutive
impact from this deal. In the long term we expect all of our acquired businesses
to be profitable.

Q24: HOW WAS THE (APPROXIMATELY) $748 MILLION PURCHASE PRICE DETERMINED? $25 PER
SHARE IS A SIGNIFICANT PREMIUM ABOVE XIRCOM'S CURRENT TRADING LEVELS.

A24: The approximate purchase price was determined by multiplying all Xircom
outstanding common shares times the tender offer price. The approximate cash
purchase price is before consideration of any cash to be acquired and Intel's
equity position in Xircom. The purchase price estimate does not include the
in-the-money value of stock options.

Q25: WILL INTEL ASSUME XIRCOM'S EMPLOYEE STOCK OPTION PROGRAMS? HOW MANY INTEL
EQUIVALENT SHARES WILL BE CREATED AS A RESULT OF THIS ASSUMPTION?

A25: Intel will assume the existing Xircom employee stock option programs.
Assuming that no options are exercised and tendered, we are estimating that
there will be approximately 4.7 million Intel shares associated with these
programs.

   32

Q26: WILL YOU RETAIN ALL XIRCOM FACILITIES AND SALES OFFICES

A26: Our objective is to enhance and complement the Xircom businesses that we're
buying. As a result, we intend to retain all major Xircom facilities we will
acquire.

Q27: DOES INTEL HAVE A STAKE IN XIRCOM?

A27: Intel and Xircom have had an ongoing relationship. In January 1997, Intel
took a 12.5 percent stake in Xircom. We currently own about six percent of the
company.

Q28: WHAT WILL HAPPEN TO THE XIRCOM MANAGEMENT TEAM AS A RESULT OF THE
ACQUISITION?

A28: We expect Xircom's management team to remain in place. Dirk Gates, Xircom's
President and CEO will join Intel as a Vice President of the Network
Communications Group.

Q29: WHAT ARE THE SPECIAL CLOSING CONDITIONS MENTIONED IN YOUR PRESS RELEASE?

A29: Xircom must maintain certain financial and business conditions. Further
details will be contained in the tender offer documents that will be filed
shortly.

                                   # # # # # #

     Xircom shareholders are advised to read the tender offer statement
regarding the acquisition of Xircom referenced in this news release, which will
be filed by Intel and ESR Acquisition with the SEC, and the related
solicitation/recommendation statement which will be filed by Xircom with the
SEC. The tender offer statement (including an offer to purchase, letter of
transmittal and related tender offer documents) and the
solicitation/recommendation statement will contain important information which
should be read carefully before any decision is made with respect to the offer.
These documents will be made available to all shareholders of Xircom at no
expense to them. These documents also will be available at no charge at the
SEC's web site, www.sec.gov.

================================================================================
The following is a Q&A script prepared by Intel Corporation and given to the
employees of Xircom, Inc. for a presentation on January 15, 2001.
================================================================================

--------------------------------------------------------------------------------
XIRCOM, INC. EMPLOYEE Q&A                                     JANUARY 15, 2001
--------------------------------------------------------------------------------

Q1: WILL ALL XIRCOM EMPLOYEES HAVE JOBS IN THEIR CURRENT LOCATION?

   33

Intel is entering into this transaction in large part because of Xircom
employees and their expertise. The majority of employees will remain in their
current locations although some sales offices may be combined with nearby Intel
sales offices.

Q2: WILL XIRCOM EMPLOYEES' JOBS CHANGE?

The majority of employees will continue in their current roles and report to
their current managers. Some titles may change to better align with Intel job
titles.

Q3: WILL XIRCOM EMPLOYEES BECOME INTEL EMPLOYEES?

Yes. Intel is made up of Intel Corporation and a number of subsidiaries in the
U.S. and worldwide. When we say people are "Intel employees" they could be
employees of Intel Corporation or any of its wholly owned subsidiaries. Upon
close, Xircom will become a wholly owned subsidiary of Intel Corporation and all
employees will continue as Xircom employees. All Intel employees are treated
similarly with regards to pay and benefits.

Q4: WHAT WILL HAPPEN TO XIRCOM'S MANAGEMENT TEAM AFTER THE ACQUISITION?

Xircom will become a wholly owned subsidiary of Intel reporting into the
Platform Networking Group (PNG), part of Intel's Network Communications Group
(NCG). Dirk Gates will report to Greg Lang and Gil Frostig, co-GM's of PNG.

Q5: WILL THERE BE ANY DEVELOPMENT EFFORTS THAT WILL BE REDIRECTED?

Between now and close Xircom and Intel will continue to operate as separate
companies. Xircom will continue to make decisions on development efforts
consistent with its business plans.

Q6: WILL XIRCOM EMPLOYEES RECEIVE INTEL COMPENSATION, HEALTH CARE, AND
RETIREMENT BENEFITS?

Shortly after close of the transaction, Xircom employees located in the U.S.
will participate fully in Intel's total compensation and benefits programs.
Xircom U.S. employees will receive information on these compensation and
benefits programs in February when the Total Compensation presentations are
delivered. These will be followed by the delivery of individual compensation
profiles.

Our desire is to also bring Xircom employees located outside the U.S. onto
Intel's compensation and benefits programs in these countries. Over the next few
weeks we will be comparing Xircom's and Intel's compensation and benefits
programs outside North America and we will provide employees with additional
information and specifics as to how and when the transition to Intel's programs
will occur, compatible with country specific laws.

   34

Q7: WHAT HAPPENS TO MY XIRCOM STOCK OPTIONS?

Your vested and unvested Xircom stock options will be assumed by Intel. What
this means is your stock options will continue in effect under the terms of the
stock option plans and agreements under which they were issued. After closing,
your Xircom options will be exercisable for Intel shares. The number of Intel
shares under your option grant will be determined by the relative values of (1)
the final per share purchase price of Xircom shares versus (2) the average
(volume weighted) trading price of Intel shares on the five trading days ending
before the closing date. In addition, the exercise price of Intel shares will be
established in such a manner that the value of your stock options immediately
before closing is substantially preserved.

As a simple example, suppose you had 100 Xircom options with an exercise price
of $1. Assume that final purchase price of a Xircom share is $5 and the average
5-day trading price of an Intel share before close was $10. Your aggregate gain
in your Xircom options would be $400 ($5 Fair Market Value (FMV) - $1 exercise
price TIMES 100 options). At the time of close these 100 Xircom options would be
converted into 50 Intel options (using the ratio of $5:$10) with a strike price
of $2. Your $400 gain would be preserved ($10 FMV - $2 exercise price TIMES 50
options).

Following the close of the transaction there will be a short period of time
during which your vested options may not be exercised due to regulatory and/or
administrative requirements. Intel will do what it reasonably can to minimize
this no-exercise period, usually six weeks or less.

Q8: DOES INTEL AWARD STOCK OPTIONS TO ALL EMPLOYEES?

All Intel employees are eligible to receive Intel stock options. Intel stock
options are awarded to employees each year during the annual salary planning
process. The decision to award options, and the actual number awarded is based
upon employee performance.

Over the next few weeks we will review the local law requirements in countries
outside the U.S. to transition to Intel's stock option program. Additional
information and specifics will be provided to employees in these countries.

Q9: IF I OWN XIRCOM STOCK, WHAT HAPPENS TO MY SHARES?

All Xircom shareholders will have the opportunity to tender their shares. Both
Intel and Xircom will be making filings with the SEC and distributing materials
to Xircom's shareholders regarding the tender offer including instruction for
tendering shares. These documents will include a Tender Offer Statement
(including an Offer to Purchase, Letter of Transmittal and related documents) of
Intel and a Solicitation/Recommendation Statement by Xircom. These documents
will contain important information about the tender offer, and shareholders
should read these documents carefully before making any

   35

decision regarding the tender offer. These documents will be made available to
all shareholders of Xircom at no expense to them and also will be available at
no charge at the SEC's web site, www.sec.gov.

Q10: DOES INTEL HAVE A STOCK PARTICIPATION PLAN?

Intel has a stock participation plan that allows employees to purchase Intel
stock at 85% of market value. Xircom U.S. employees will have the option to
participate in the next available enrollment period following close. Assuming
the close occurs after February, the first enrollment period for 2001, the next
opportunity for employees to enroll will be in August 2001. The specifics of
this plan will be communicated during the Total Compensation presentations.

Over the next few weeks we will review the local law requirements in countries
outside the U.S. to transition to Intel's stock participation program.
Additional information and specifics will be provided to employees in these
countries.

Q11: DOES INTEL HAVE BONUS PLANS?

Intel has two bonus plans, an Employee Bonus (EB) program for all
non-commissioned sales employees and an Employee Cash Bonus program (ECBP) for
all employees, as well as a commission plan for sales employees. Eligibility,
payout information and specifics of these plans will be communicated during the
Total Compensation presentations.

Q12: CAN XIRCOM EMPLOYEES TRANSFER INTO OTHER INTEL JOBS?

Intel offers a vast range of career opportunities world wide, and encourages its
employees in their professional development. Generally, Xircom employees will be
eligible for internal transfer within Intel after being in their current job for
at least one year from the time the acquisition is closed. This is consistent
with Intel's normal internal business practices.

Q13: WILL INTEL GIVE CREDIT FOR XIRCOM YEARS OF SERVICE?

Intel will give credit for Xircom years of service for most benefits. The
specifics of these benefits will be communicated during the Total Compensation
presentations.

Q14: WHAT IS THE CULTURE LIKE AT INTEL?

Intel's culture is based upon its values and certain practices that have helped
make Intel successful. The Values are: Customer Orientation, Discipline,
Quality, Risk Taking, Great Place to Work, and Results Orientation. Some
cultural practices, upon which the employee integration program is based, are as
follows:

   36

o    Meritocracy: Being rewarded for accomplishments, not seniority.

o    Performance management: An ongoing process to help employees be successful
     by being clear on and achieving their deliverables, along with employee
     development.

o    Teamwork: Working together to achieve team goals.

o    Participation: Each person contributing to the team process. Especially
     important are our practices around holding effective meetings.

o    Constructive confrontation: Addressing issues in a direct, objective,
     positive and timely manner.

o    Assumed responsibility: Taking responsibility for things that may be
     outside the scope of a person's job until it can be transferred to an
     appropriate owner.

o    Problem-solving / "Open Door": An employee can approach anyone in the
     company to help solve a problem or resolve an issue. Start with the source,
     then peers, manager, manager's manager, etc.

o    Decision-making /"disagree & commit": Following a process using the
     appropriate method for reaching a decision (consensus, consultative,
     authoritative, or democratic). If a person disagrees, s/he lets others
     know, including the reason, then commits to action for the benefit of the
     team.

o    Respect and trust: Helping to maintain a harassment free environment of
     respect and trust, where all ideas are listened to and valued.

o    Dealing with change: realizing it is an important part of our environment;
     using all resources available to adapt to the change.

Q15: WHAT DO I DO IF I HAVE MORE QUESTIONS?

Please route all questions to your manager. Many of your HR & benefits questions
will be addressed during the Total Compensation presentations. Many
organizational, product, services, integration, and planning questions will not
be answerable until after close. Immediately following this presentation we will
implement an ongoing forum for addressing employee questions.

Q16: WHEN CAN WE EXPECT THE TRANSACTION TO BE FINAL?

This transaction requires Hart-Scott-Rodino (HSR) filing and approval, a
successful tender and other closing conditions. The review typically takes about
15 days, but could take less or more time. We expect the acquisition to close in
the first quarter of this year.

Q17: WHAT HAPPENS BETWEEN NOW AND THE CLOSING DATE?

Until the deal closes, both companies will continue to operate independent of
each other as the separate companies they are. In other words, it is "business
as usual." More information will be provided as we move forward to closing.

                                      ####

   37
     XIRCOM SHAREHOLDERS ARE ADVISED TO READ THE TENDER OFFER STATEMENT
REGARDING THE ACQUISITION OF XIRCOM REFERENCED IN THIS NEWS RELEASE, WHICH WILL
BE FILED BY INTEL AND ESR ACQUISITION WITH THE SEC, AND THE RELATED
SOLICITATION/RECOMMENDATION STATEMENT WHICH WILL BE FILED BY XIRCOM WITH THE
SEC. THE TENDER OFFER STATEMENT (INCLUDING AN OFFER TO PURCHASE, LETTER OF
TRANSMITTAL AND RELATED TENDER OFFER DOCUMENTS) AND THE
SOLICITATION/RECOMMENDATION STATEMENT WILL CONTAIN IMPORTANT INFORMATION WHICH
SHOULD BE READ CAREFULLY BEFORE ANY DECISION IS MADE WITH RESPECT TO THE OFFER.
THESE DOCUMENTS WILL BE MADE AVAILABLE TO ALL SHAREHOLDERS OF XIRCOM AT NO
EXPENSE TO THEM. THESE DOCUMENTS ALSO WILL BE AVAILABLE AT NO CHARGE AT THE
SEC'S WEB SITE, WWW.SEC.GOV.

================================================================================
The following is a document prepared and used by Intel Corporation for a
presentation to the employees of Xircom, Inc. on January 15, 2001.
================================================================================
   38

                                                              Intel Confidential


                                  XIRCOM, INC.

                                EMPLOYEE MEETING

                                JANUARY 15, 2001

                                 -------------

                                     XIRCOM

                                   [Graphic]

                              A GREAT NEW TEAM!!!!

                                 -------------

                                     AGENDA

o WHAT IS HAPPENING?

o HOW DOES THIS AFFECT YOU?

o NEXT STEPS

o Q&A

                                 -------------


                               WHAT IS HAPPENING?

o XIRCOM HAS ENTERED INTO AN AGREEMENT TO BE ACQUIRED BY INTEL FOR APPROXIMATELY
  $748M IN AN ALL-CASH TRANSACTION, SUBJECT TO CERTAIN CONDITIONS

o AT CLOSE

  - XIRCOM BECOMES A WHOLLY-OWNED SUBSIDIARY OF INTEL:
    "XIRCOM, AN INTEL COMPANY"

  - XIRCOM EMPLOYEES CONTINUE AS EMPLOYEES OF
    "XIRCOM, AN INTEL COMPANY"

o XIRCOM WILL BE PART OF INTEL'S PLATFORM NETWORKING GROUP (PNG) REPORTING TO
  CO-GMS GREG LANG AND GIL FROSTIG

                                 -------------
   39
                               SEQUENCE OF EVENTS

o STEP 1: WE HAVE SIGNED AN AGREEMENT

o STEP 2: PRE-CLOSE (THE "QUIET PERIOD")

  - REGULATORY REVIEW OF THE TRANSACTION

  - OTHER CLOSING CONDITIONS

  - "BUSINESS AS USUAL"

    - Still separate companies

    - Need to act as separate companies until close

    - Clarifications on interactions during this period to follow

  - ONGOING COMMUNICATION FORUMS TO KEEP YOU INFORMED

o STEP 3: WE CLOSE

  - XIRCOM BECOMES AN INTEL COMPANY, INTEGRATION ACTIVITIES BEGIN

    - Compensation & benefits, payroll, badge etc.

    - Start execution on unified product roadmaps


                                 -------------


                                     AGENDA

o WHAT IS HAPPENING?

o HOW DOES IT AFFECT YOU?

o NEXT STEPS

o Q&A
                                 -------------

                           HOW DOES THIS AFFECT YOU?
                              YOUR TOP 3 QUESTIONS

o DO I STILL HAVE A JOB?      YES

  - XIRCOM EMPLOYEES CONTINUE AS EMPLOYEES OF "XIRCOM, AN INTEL COMPANY"

o DO I HAVE TO MOVE?          NO

  - NO PLANS TO MOVE ACQUIRED BUSINESS FROM EXISTING FACILITIES

  - SALES OFFICES MAY BE COMBINED AS APPROPRIATE WITH INTEL SALES OFFICES

o WHAT HAPPENS TO MY COMPENSATION/STOCK/BENEFITS?

  - YOUR XIRCOM OPTIONS BECOME OPTIONS TO BUY INTEL SHARES

  - YOU PARTICIPATE IN INTEL'S COMPENSATION & BENEFITS PLANS AFTER CLOSING


                                 -------------


                           WHEN CAN YOU FIND OUT MORE
                         ABOUT COMPENSATION & BENEFITS?

o PRIOR TO CLOSE:

  - INTEL TOTAL COMPENSATION (T-COMP) OVERVIEW WILL BE PRESENTED

    - FEBRUARY: THOUSAND OAKS, ANTWERP, PENANG, COLORADO SPRINGS

    - MARCH: OTHER SITES

  - YOUR INDIVIDUAL EMPLOYEE COMPENSATION PROFILES WILL BE PREPARED (WITH INPUT
    FROM XIRCOM MANAGERS AND HR), AND DISCUSSED DIRECTLY WITH YOU

     - GOAL IS TO DELIVER PROFILES IN MARCH

o POST CLOSE:

  - BENEFITS ENROLLMENT

  - EMPLOYEE COMMUNICATIONS

    - Welcome event, newsletter

    - Ongoing Q&A process to answer your questions

  - EMPLOYEE ORIENTATION

                                 -------------
   40

                        POST CLOSE - SOME THINGS CHANGE

o INTERACTION WITH OTHER INTEL TEAMS WILL BE CRITICAL

  - FREQUENT COMMUNICATION TO ENSURE ALIGNMENT

  - INTEL'S ATIQ BAJWA WILL ASSIST WITH ONGOING INTEGRATION

  - SOME PROCESSES AND TOOLS WILL CHANGE TO HELP XIRCOM AND INTEL FIT TOGETHER
    (E.G. BUSINESS & FINANCIAL PLANNING, ORDERING SUPPLIES)

o JOINT PLANNING TO ALIGN, RATIONALIZE PRODUCT ROADMAPS

  - CURRENT ROADMAPS COMPLEMENTARY

  - JOINT ROADMAP WILL IDENTIFY ADDITIONAL PRODUCT OPPORTUNITIES

o XIRCOM AND INTEL SALES TEAM WILL SUPPORT COMBINED PRODUCT PORTFOLIO


                                 -------------


                     POST CLOSE - MANY THINGS DON'T CHANGE

o MOST PRODUCT PLANS WILL NOT CHANGE IN 2001

  - PRODUCT ROADMAP PLANNING WILL BE A JOINT EFFORT

o XIRCOM CUSTOMERS WILL CONTINUE TO BE SUPPORTED

  - COMMITMENT TO MAINTAIN AND DEVELOP CURRENT RELATIONSHIPS

o THE XIRCOM SALES TEAM IS CORE TO INTEL STRATEGY AND SUCCESS

  - COMPLEMENTARY TO INTEL'S SALES TEAM

  - WILL FORM CORE OF COMBINED SALES TEAM

o XIRCOM BRAND WILL CONTINUE TO BE USED ON EXISTING PRODUCTS

                                 -------------


                                INTEL AND XIRCOM

o GREAT FOR CUSTOMERS

  - BROADER LINE OF WORLD-CLASS PRODUCTS

  - OUTSTANDING CHANNEL AND END-USER SUPPORT

  - FASTER TIME-TO-MARKET WITH NEW TECHNOLOGY

o GREAT FOR SHAREHOLDERS

  - WELL POSITIONED FOR FAST GROWING MARKET SEGMENTS

  - GREAT ALIGNMENT OF PEOPLE, PRODUCTS AND TECHNOLOGY

  - CRITICAL MASS IN OEM AND RESELLER CHANNELS

o GREAT FOR EMPLOYEES

  - EXCITING NEW PRODUCTS AND TECHNOLOGY

  - GREAT OPPORTUNITY TO GROW IN MANY NEW AREAS

  - STRONG TEAM WELL POSITIONED TO WIN

                                 -------------
   41
                               WHAT HAPPENS NEXT?

o CLOSE ANTICIPATED IN 1ST QUARTER OF 2001

  - UNTIL CLOSE BOTH COMPANIES CONTINUE TO OPERATE AS SEPARATE, INDEPENDENT
    COMPANIES ("BUSINESS AS USUAL")

o JOINT INTEGRATION TEAM BEING FORMED

  - INTEGRATION PLANNING WILL BEGIN OVER THE NEXT FEW WEEKS

  - MANY OF YOU WILL BE ASKED TO CONTRIBUTE TO INTEGRATION PLANNING ACTIVITIES

o MANY DETAILS FORTHCOMING THIS QUARTER

  - OVERVIEW OF INTEL BUSINESS AND STRATEGIC VISION - JAN 2001

  - INTEL TOTAL COMPENSATION OVERVIEW - FEB/MAR 2001

  - INDIVIDUAL COMPENSATION & BENEFITS PACKAGES - MAR 2001

o QUESTIONS DURING "QUIET PERIOD"?

  - ONGOING Q&A PROCESS WILL BE LAUNCHED IMMEDIATELY


                                 -------------


                                     Q & A

                                 -------------