EX-99.1 2 a8-kfor10x30x2018xex991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

FireEye Reports Financial Results for Third Quarter 2018

Accelerating innovation across products and services resulted in strong performance on key financial metrics
Q3 revenue of $212 million increased 7 percent from the third quarter of 2017
Q3 billings of $219 million increased 8 percent from the third quarter of 20171 
Q3 ending annual recurring revenue of $538 million increased 10 percent compared to the end of the third quarter of 2017
Q3 cash flow generated by operations of $22 million increased 75 percent from the third quarter of 2017

MILPITAS, Calif. – October 30, 2018 – FireEye, Inc. (NASDAQ: FEYE), the intelligence-led security company, today announced financial results for the third quarter ended September 30, 2018.

“We have made tremendous strides in improving productivity and efficiency," said Kevin Mandia, FireEye chief executive officer. “We have returned FireEye to sustainable growth while increasing profitability and cash flow. At the same time, we have accelerated innovation across our portfolio of product and services. With our expertise and intelligence driving a continuous innovation cycle, this is an exciting time to be at FireEye.”

Third Quarter 2018 Financial Results
Revenue of $212 million increased 7 percent from the third quarter of 2017 and was above the guidance range of $206 million to $210 million.
Billings of $219 million increased 8 percent from the third quarter of 2017 and were at the high end of the guidance range of $210 million to $220 million.1 
GAAP gross margin was 68 percent of revenue, compared to 65 percent of revenue in the third quarter of 2017.
Non-GAAP gross margin was 76 percent of revenue, compared to 74 percent of revenue in the third quarter of 2017, and was above the guidance of approximately 75 percent of revenue.1 
GAAP operating margin was negative 17 percent of revenue, compared to negative 29 percent of revenue in the third quarter of 2017.
Non-GAAP operating margin was 6.7 percent of revenue, compared to negative 0.5 percent of revenue in the third quarter of 2017, and was above the guidance range of 2.5 percent to 3.5 percent of revenue.1 
GAAP net loss per share was $0.26, compared to a GAAP net loss per share of $0.39 in the third quarter of 2017.
Non-GAAP net income per share was $0.06, compared to a non-GAAP net loss per share of $0.02 in the third quarter of 2017, and was above the guidance range for non-GAAP net income per share of $0.01 to $0.03.1 
Cash flow generated by operations was $21.9 million, compared to cash flow generated by operations of $12.5 million in the third quarter of 2017.

"Continued strong billings performance translated to an acceleration in revenue growth in the quarter," said Frank Verdecanna, FireEye chief financial officer and chief accounting officer. "As a result, we exceeded the high end of our operating margin guidance range and delivered non-GAAP operating profit on a year-to-date basis. Operating cash flow increased 75 percent and free cash flow increased 197 percent from the third quarter of 2017, and we are on track to meet our objective of positive free cash flow in 2018. Our confidence in our ability to exceed our original 2018 financial objectives is reflected in our updated guidance for billings, revenue, operating margin, and operating cash flow."






FireEye adopted Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (Topic 606), effective January 1, 2018, using the full retrospective method. Certain prior period information has been adjusted to reflect the adoption of the new standard.

1 A reconciliation of GAAP to non-GAAP financial measures is provided in the financial statement tables included in this press release. An explanation of these measures is also included under the heading “Non-GAAP Financial Measures.”

Fourth Quarter and Updated 2018 Outlook
FireEye provides guidance based on current market conditions and expectations.
For the fourth quarter of 2018, FireEye currently expects:
Total revenue in the range of $214 million to $218 million.
Billings in the range of $245 million to $255 million.
Non-GAAP gross margin as a percent of revenue between 75 percent and 76 percent.
Non-GAAP operating margin as a percent of revenue in the range of 5 percent to 7 percent.
Non-GAAP net income per share between $0.04 and $0.06.
Cash flow generated by operations between $30 million and $35 million.

Non-GAAP net income per share for the fourth quarter assumes cash interest expense of approximately $3.5 million associated with the company’s convertible senior notes, provision for income taxes of between $1.0 million and $2.0 million, and diluted weighted average shares outstanding of approximately 201 million.

For 2018, FireEye currently expects:
Revenue in the range of $827 million to $831 million.
Billings in the range of $835 million to $845 million.
Non-GAAP operating margin as a percent of revenue between 2 percent and 4 percent.
Non-GAAP net income per share between $0.06 and $0.08.
Non-GAAP cash flow generated by operations between $60 million and $65 million. Guidance for non-GAAP cash flow generated by operations excludes $43.6 million that was deemed to be a repayment of accreted debt discount on $340 million principal amount of the 1.000% Convertible Senior Notes due 2035 ("Series A Notes"), which were repurchased and retired on May 24, 2018.
Capital expenditures between $45 million and $50 million.

Non-GAAP net income per share for 2018 assumes cash interest expense of approximately $14 million, paid semi-annually in June and December, associated with the company's convertible senior notes, provision for income taxes of between $5 million and $6 million, and diluted weighted average shares outstanding of approximately 199 million.

Guidance for non-GAAP financial measures excludes stock-based compensation, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, recognition of non-cash interest expense related to the company’s convertible senior notes, and amounts deemed repayment of accreted debt discounts on repurchased Series A Notes. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis due to the uncertainty regarding, and the





potential variability of, the amounts of stock-based compensation expense, amortization of intangible assets, and non-recurring expenses that may be incurred in the future. Stock-based compensation expense is impacted by the company’s future hiring and retention needs, as well as the future fair market value of the company’s common stock, all of which are difficult to predict and subject to constant change. The actual amount of stock-based compensation in the fourth quarter of 2018 and full year 2018 will have a significant impact on the company’s GAAP operating margin and net loss per share. Further, amortization of intangible assets, as well as other non-recurring expenses, if any, will also impact results. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures for future periods is not available without unreasonable effort.

Conference Call Information
FireEye will host a conference call today, October 30, 2018, at 5 p.m. Eastern time (2 p.m. Pacific time) to discuss its third quarter results and the company’s outlook for the fourth quarter and updated outlook for 2018. Interested parties may access the conference call by dialing 877-312-5521 (domestic) or 678-894-3048 (international). A live audio webcast of the call, as well as related multi-media content, can be accessed from the Investor Relations section of the company's website at http://investors.fireeye.com. An archived version of the webcast will be available at the same website shortly after the conclusion of the live event.

Forward-Looking Statements
This press release contains forward-looking statements, including statements related to future financial results for the fourth quarter and full year 2018, including revenue, billings, non-GAAP gross margin, non-GAAP operating margin, GAAP and non-GAAP cash flows generated by operations, cash interest expense, provision for income taxes, non-GAAP net income per share, diluted weighted average shares outstanding, and capital expenditures in the section entitled “Fourth Quarter and Updated 2018 Outlook” above, as well as statements related to future growth, profitability, innovation, competitive advantages, and adapting as the threat landscape evolves.
These forward-looking statements involve risks and uncertainties, as well as assumptions which, if they do not fully materialize or prove incorrect, could cause FireEye’s results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause FireEye’s results to differ materially from those expressed or implied by such forward-looking statements include customer demand and adoption of FireEye’s products and services; real or perceived defects, errors or vulnerabilities in FireEye's products or services; any delay in the release of FireEye's new products or services; FireEye's ability to react to trends and challenges in its business and the markets in which it operates; FireEye's ability to anticipate market needs or develop new or enhanced products and services to meet those needs; FireEye’s ability to hire and retain key executives and employees; FireEye’s ability to attract new and retain existing customers and train its sales force; the budgeting cycles, seasonal buying patterns and length of FireEye’s sales cycle; risks associated with new offerings; sales and marketing execution risks; the failure to achieve expected synergies and efficiencies of operations between FireEye and its acquired companies; the ability of FireEye and its acquired companies to successfully integrate their respective market opportunities, technologies, products, personnel and operations; the ability of FireEye and its partners to execute their strategies, plans, objectives and expected investments with respect to FireEye’s partnerships; and general market, political, economic, and business conditions, as well as those risks and uncertainties included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in FireEye’s Form 10-Q filed with the Securities and Exchange Commission on August 3, 2018, which should be read in conjunction with these financial results and is available on the Investor Relations section of FireEye’s website at investors.fireeye.com and on the SEC website at www.sec.gov.





All forward-looking statements in this press release are based on information available to the company as of the date hereof, and FireEye does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law. Any future product, service, feature, or related specification that may be referenced in this release is for informational purposes only and is not a commitment to deliver any offering, technology or enhancement. FireEye reserves the right to modify future product or service plans at any time.
Non-GAAP Financial Measures
In this release FireEye has provided financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (GAAP). These non-GAAP financial measures are not based on any standardized methodology and are not necessarily comparable to similar measures used by other companies. The company uses these non-GAAP financial measures internally in analyzing its financial results and believes that the use of these non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends, and in comparing the company's financial results with other companies in its industry, many of which present similar non-GAAP financial measures.

Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable financial information prepared in accordance with GAAP, and should be read only in conjunction with the company's consolidated financial statements prepared in accordance with GAAP. A reconciliation of the company's non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.
Billings. FireEye defines billings as revenue recognized plus the change in deferred revenue from the beginning to the end of the period. FireEye excludes deferred revenue assumed in connection with acquisitions from the billings calculation. The company considers billings to be a useful metric for management and investors because billings drive deferred revenue balances, which are an important indicator of the company’s future revenues. Revenue recognized from deferred revenue represents a significant percentage of quarterly revenue. There are a number of limitations related to the use of billings versus revenue calculated in accordance with GAAP. First, billings include amounts that have not yet been recognized as revenue. Second, FireEye’s calculation of billings may be different from other companies in its industry, some of which may not use billings, may calculate billings differently, may have different billing frequencies, or may use other financial measures to evaluate their performance, all of which could reduce the usefulness of billings as a comparative measure. FireEye compensates for these limitations by providing specific information regarding GAAP revenue and evaluating billings together with revenue calculated in accordance with GAAP.
Non-GAAP gross margin, operating income, operating margin, net income (loss), net income (loss) per share, non-GAAP cash flow generated by (used in) operations, and free cash flow. FireEye defines non-GAAP gross margin as total gross profit excluding stock-based compensation expense, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, and, as applicable, other special or non-recurring items, divided by total revenue.
FireEye defines non-GAAP operating income (loss) as operating income (loss) excluding stock-based compensation expense, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, legal settlement costs, acquisition-related expenses, change in fair value of contingent earn-out liability, restructuring charges, and other special or non-recurring items. FireEye defines non-GAAP operating margin as non-GAAP operating income divided by total revenue.





FireEye defines non-GAAP net income (loss) as net income (loss) excluding stock-based compensation expense, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, legal settlement costs, acquisition-related expenses, change in fair value of contingent earn-out liability, restructuring charges, other special or non-recurring items, non-cash interest expense related to the company’s convertible senior notes, non-cash losses on Series A Notes retired prior to maturity, and discrete tax provision (benefits). FireEye defines non-GAAP net income per share as non-GAAP net income divided by diluted weighted average shares outstanding. Diluted weighted average shares used to calculate non-GAAP net income per share excludes shares issuable upon conversion of the company's convertible senior notes that are anti-dilutive. FireEye defines non-GAAP net loss per share as non-GAAP net loss divided by basic weighted average shares outstanding, which excludes stock options, restricted stock units, performance stock units, and shares issuable upon conversion of the company's convertible senior notes that are anti-dilutive.
FireEye defines non-GAAP cash flow generated by (used in) operations as cash flow generated by (used in) operations excluding amounts deemed to be repayment of accreted debt discount on repurchased convertible senior notes. FireEye defines free cash flow as cash flow generated by (used in) operations plus amounts deemed to be repayment of accreted debt discount on repurchased convertible senior notes, less purchases of property and equipment and demonstration units.
Non-GAAP net income and net income per share in the third quarter of 2018 excluded stock-based compensation expense, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, acquisition-related expenses, non-cash interest expense related to convertible senior notes issued in June 2015 and the second quarter of 2018, non-cash losses on the repurchase and retirement of $340 million principal amount of Series A Notes, and discrete benefit from income taxes. Diluted weighted average shares outstanding used to calculate non-GAAP net income per share excluded shares issuable upon conversion of convertible senior notes that are anti-dilutive.

Non-GAAP net loss and net loss per share for the third quarter of 2017 excluded stock-based compensation expense, amortization of intangible assets, and non-cash interest expense related to convertible senior notes issued in June 2015. Weighted average shares outstanding used to calculate non-GAAP loss per share excluded stock options, restricted stock units, performance stock units, and shares issuable upon conversion of convertible senior notes that are anti-dilutive.

FireEye considers these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of stock-based compensation expense, amortization of stock-based compensation expense capitalized in software development costs, amortization of intangible assets, acquisition related expenses, non-cash interest expense related to the company’s convertible senior notes, amounts deemed repayment of accreted debt discount on repurchased convertible senior notes, change in fair value of contingent earn-out liability, restructuring charges, and other non-recurring and discrete items so that management and investors can compare the company's core business operating results over multiple periods.

There are a number of limitations related to the use of these non-GAAP financial measures versus their nearest GAAP equivalents. First, these non-GAAP financial measures exclude stock-based compensation expense. Stock-based compensation is an important part of FireEye employees' overall compensation and has been, and will continue to be for the foreseeable future, a significant recurring expense in the company's business. Second, the components of the costs that FireEye excludes in its calculation of these non-GAAP financial measures, including not only stock-based compensation, but also amortization of stock-based compensation expense capitalized in software development costs, non-recurring or non-operating items such as acquisition related expenses, legal





settlement costs, amortization of intangible assets, non-cash interest expense related to the company’s convertible senior notes, amounts deemed repayment of accreted debt discount on convertible senior notes, non-cash losses related to the retirement of convertible senior notes prior to maturity, change in fair value of contingent earn-out liability, restructuring charges, and discrete tax benefits, may differ from the components excluded by peer companies when they report their non-GAAP results of operations. FireEye compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP financial measures and evaluating non-GAAP financial measures together with their nearest GAAP equivalents.
About FireEye, Inc.
FireEye is the intelligence-led security company. Working as a seamless, scalable extension of customer security operations, FireEye offers a single platform that blends innovative security technologies, nation-state grade threat intelligence, and world-renowned Mandiant® consulting.  With this approach, FireEye eliminates the complexity and burden of cyber security for organizations struggling to prepare for, prevent, and respond to cyber attacks. FireEye has over 7,300 customers across 67 countries, including more than 50 percent of the Forbes Global 2000.

© 2018 FireEye, Inc. All rights reserved. FireEye and Mandiant are registered trademarks or trademarks of FireEye, Inc. in the United States and other countries. All other brands, products, or service names are or may be trademarks or service marks of their respective owners.
Media contact:
Dan Wire
FireEye, Inc.
415-895-2101
dan.wire@fireeye.com

Investor contact:
Kate Patterson
FireEye, Inc.
408-321-4957
kate.patterson@fireeye.com
Source: FireEye






FireEye, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands)
 
September 30,
2018
 
December 31, 2017*
 
 
 
 
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
397,297

 
$
180,891

Short-term investments
691,004

 
715,911

Accounts receivable, net
129,163

 
146,317

Inventories
6,067

 
5,746

Prepaid expenses and other current assets
97,546

 
93,799

Total current assets
1,321,077

 
1,142,664

Property and equipment, net
86,251

 
71,357

Goodwill
999,888

 
984,661

Intangible assets, net
155,583

 
187,388

Deposits and other long-term assets
74,116

 
72,767

Total assets
$
2,636,915

 
$
2,458,837

Liabilities and Stockholders' Equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
31,938

 
$
35,684

Accrued and other current liabilities
27,982

 
19,569

Accrued compensation
63,951

 
59,588

Deferred revenue, current portion
528,752

 
546,615

Total current liabilities
652,623

 
661,456

Convertible senior notes, net
950,942

 
779,578

Deferred revenue, non-current portion
358,403

 
363,485

Other long-term liabilities
24,085

 
22,102

Total liabilities
1,986,053

 
1,826,621

Stockholders' equity:
 
 
 
Common stock
20

 
19

Additional paid-in capital
3,104,476

 
2,891,441

Treasury stock
(150,000
)
 
(150,000
)
Accumulated other comprehensive loss
(2,545
)
 
(2,881
)
Accumulated deficit
(2,301,089
)
 
(2,106,363
)
Total stockholders’ equity
650,862

 
632,216

Total liabilities and stockholders' equity
$
2,636,915

 
$
2,458,837


* Certain prior period amounts have been adjusted as a result of adoption of the ASU 2014-09, Revenue from Contracts with Customers (Topic 606) on a full retrospective basis, effective January 1, 2018.





FireEye, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share amounts)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
Revenue:
 
 
 
 
 
 
 
Product, subscription and support
$
175,653

 
$
163,174

 
$
508,555

 
$
475,000

Professional services
35,998

 
34,192

 
104,862

 
98,847

Total revenue
211,651

 
197,366

 
613,417

 
573,847

Cost of revenue: (1)(2)(8)
 
 
 
 
 
 
 
Product, subscription and support
46,752

 
48,438

 
140,317

 
142,497

Professional services
20,682

 
20,628

 
62,328

 
60,110

Total cost of revenue
67,434

 
69,066

 
202,645

 
202,607

Total gross profit
144,217

 
128,300

 
410,772

 
371,240

Operating expenses: (1)(2)
 
 
 
 
 
 
 
Research and development (8)
62,120

 
64,316

 
191,891

 
183,415

Sales and marketing
92,297

 
92,105

 
283,744

 
283,506

General and administrative (3)(4)
26,241

 
29,823

 
80,838

 
85,243

Total operating expenses
180,658

 
186,244

 
556,473

 
552,164

Operating loss
(36,441
)
 
(57,944
)
 
(145,701
)
 
(180,924
)
Other expense, net (5)(6)
(11,916
)
 
(10,143
)
 
(44,881
)
 
(30,461
)
Loss before income taxes
(48,357
)
 
(68,087
)
 
(190,582
)
 
(211,385
)
Provision for income taxes (7)
1,680

 
1,127

 
4,144

 
3,385

Net loss attributable to common stockholders
$
(50,037
)
 
$
(69,214
)
 
$
(194,726
)
 
$
(214,770
)
Net loss per share attributable to common stockholders, basic and diluted
$
(0.26
)
 
$
(0.39
)
 
$
(1.03
)
 
$
(1.22
)
Weighted average shares used in per share calculations, basic and diluted
192,359

 
179,732

 
189,526

 
176,232


* Certain prior period amounts have been adjusted as a result of adoption of ASU 2014-09, Revenue from Contracts with Customers (Topic 606) on a full retrospective basis, effective January 1, 2018.





FireEye, Inc.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited, in thousands)
 
Nine Months Ended September 30,
 
2018
 
2017*
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
Net loss
$
(194,726
)
 
$
(214,770
)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
 
 
 
Depreciation and amortization
66,688

 
78,612

Stock-based compensation
118,366

 
125,492

Non-cash interest expense related to convertible senior notes
31,638

 
28,023

Loss on repurchase of convertible senior notes
10,764

 

Deemed repayment of convertible senior notes attributable to accreted debt discount (9)
(43,575
)
 

Change in fair value of contingent earn-out liability

 
(54
)
Deferred income taxes
(131
)
 
(53
)
Other
3,762

 
5,095

Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in business acquisitions:
 
 
 
Accounts receivable
15,969

 
4,157

Inventories
(4,146
)
 
(1,890
)
Prepaid expenses and other assets
(3,014
)
 
3,529

Accounts payable
(6,615
)
 
(960
)
Accrued liabilities
8,419

 
(915
)
Accrued compensation
4,364

 
2,095

Deferred revenue
(22,946
)
 
(52,412
)
Other long-term liabilities
1,982

 
8,116

Net cash used in operating activities
(13,201
)
 
(15,935
)
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
Purchases of property and equipment and demonstration units
(37,020
)
 
(25,924
)
Purchases of short-term investments
(346,588
)
 
(315,626
)
Proceeds from maturities of short-term investments
370,128

 
304,042

Proceeds from sales of short-term investments

 
3,620

Business acquisitions, net of cash acquired
(5,945
)
 

Lease deposits
239

 
(451
)
Net cash used in investing activities
(19,186
)
 
(34,339
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
Net proceeds from issuance of convertible senior notes
584,405

 

Purchase of capped calls
(65,220
)
 

Repurchase of convertible senior notes
(286,817
)
 

Payments for contingent earn-outs

 
(38,928
)
Payment related to shares withheld for taxes

 
(1,004
)
Proceeds from employee stock purchase plan
10,993

 
10,764

Proceeds from exercise of equity awards
5,432

 
16,582

Net cash provided by (used in) financing activities
248,793

 
(12,586
)
Net change in cash and cash equivalents
216,406

 
(62,860
)
Cash and cash equivalents, beginning of period
180,891

 
223,667

Cash and cash equivalents, end of period
$
397,297

 
$
160,807


* Certain prior period amounts have been adjusted as a result of adoption of ASU 2014-09, Revenue from Contracts with Customers (Topic 606) on a full retrospective basis, effective January 1, 2018.





FireEye, Inc.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited, in thousands, except per share amounts)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
GAAP operating loss
$
(36,441
)
 
$
(57,944
)
 
$
(145,701
)
 
$
(180,924
)
Stock-based compensation expense (1)
37,326

 
42,208

 
118,366

 
125,494

Amortization of stock-based compensation capitalized in software development costs (8)
624

 

 
1,121

 

Amortization of intangible assets (2)
12,644

 
14,786

 
37,904

 
44,361

Acquisition related expenses (3)

 

 
264

 

Change in fair value of contingent earn-out liability (4)

 

 

 
(54
)
Non-GAAP operating loss
$
14,153

 
$
(950
)
 
$
11,954

 
$
(11,123
)
GAAP gross margin
68
 %
 
65
 %
 
67
 %
 
65
 %
Stock-based compensation expense (1)
4
 %
 
4
 %
 
4
 %
 
4
 %
Amortization of stock-based compensation capitalized in software development costs (8)
 %
 
 %
 
 %
 
 %
Amortization of intangible assets (2)
4
 %
 
5
 %
 
4
 %
 
5
 %
Non-GAAP gross margin
76
 %
 
74
 %
 
75
 %
 
74
 %
GAAP operating margin
(17
)%
 
(29
)%
 
(24
)%
 
(32
)%
Stock-based compensation expense (1)
18
 %
 
21
 %
 
20
 %
 
22
 %
Amortization of stock-based compensation capitalized in software development costs (8)
 %
 
 %
 
 %
 
 %
Amortization of intangible assets (2)
6
 %
 
8
 %
 
6
 %
 
8
 %
Non-GAAP operating margin
7
 %
 
(—)%

 
2
 %
 
(2
)%
GAAP net loss
$
(50,037
)
 
$
(69,214
)
 
$
(194,726
)
 
$
(214,770
)
Stock-based compensation expense (1)
37,326

 
42,208

 
118,366

 
125,494

Amortization of stock-based compensation capitalized in software development costs (8)
624

 

 
1,121

 

Amortization of intangible assets (2)
12,644

 
14,786

 
37,904

 
44,361

Acquisition related expenses (3)

 

 
264

 

Change in fair value of contingent earn-out liability (4)

 

 

 
(54
)
Loss on repurchase of convertible senior notes (6)

 

 
10,764

 

Non-cash interest expense related to convertible senior notes (5)
11,494

 
9,457

 
31,638

 
28,023

Adjustment to provision (benefit) from income taxes (7)
(196
)
 

 
(480
)
 

Non-GAAP net income (loss)
$
11,855

 
$
(2,763
)
 
$
4,851

 
$
(16,946
)
GAAP net loss per common share, basic and diluted
$
(0.26
)
 
$
(0.39
)
 
$
(1.03
)
 
$
(1.22
)
Stock-based compensation expense (1)
0.19

 
0.23

 
0.62

 
0.71

Amortization of stock-based compensation capitalized in software development costs (8)

 

 
0.01

 

Amortization of intangible assets (2)
0.07

 
0.09

 
0.20

 
0.25

Loss on repurchase of convertible senior notes (6)

 

 
0.06

 

Non-cash interest expense related to convertible senior notes (5)
0.06

 
0.05

 
0.17

 
0.16

Non-GAAP net income (loss) per common share, basic
$
0.06

 
$
(0.02
)
 
$
0.03

 
$
(0.10
)
Non-GAAP net income (loss) per common share, diluted
$
0.06

 
$
(0.02
)
 
$
0.02

 
$
(0.10
)
Weighted average shares used in per share calculation for GAAP, basic and diluted
192,359

 
179,732

 
189,526

 
176,232






 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
Weighted average shares used in per share calculation for Non-GAAP, basic
192,359

 
179,732

 
189,526

 
176,232

Weighted average shares used in per share calculation for Non-GAAP, diluted
199,598

 
179,732

 
197,307

 
176,232

 
 
 
 
 
 
 
 
GAAP net cash provided by (used in) operating activities
$
21,899

 
$
12,487

 
$
(13,201
)
 
$
(15,935
)
Deemed repayment of convertible senior notes attributable to accreted debt discount (9)

 

 
43,575

 

Purchase of property and equipment and demonstration units
(10,375
)
 
(8,612
)
 
(37,020
)
 
(25,924
)
Free cash flow
$
11,524

 
$
3,875

 
$
(6,646
)
 
$
(41,859
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes stock-based compensation expense as follows:
 
 
 
 
 
 
 
Cost of product, subscription and support revenue
$
3,552

 
$
4,768

 
$
10,732

 
$
13,145

Cost of professional services revenue
3,491

 
3,545

 
10,841

 
10,592

Research and development expense
11,480

 
14,400

 
38,251

 
42,982

Sales and marketing expense
11,678

 
11,674

 
36,878

 
35,908

General and administrative expense
7,125

 
7,821

 
21,664

 
22,867

Total stock-based compensation expense
$
37,326

 
$
42,208

 
$
118,366

 
$
125,494

 
 
 
 
 
 
 
 
(2) Includes amortization of intangible assets as follows:
 
 
 
 
 
 
 
Cost of product, subscription and support revenue
$
8,716

 
$
10,177

 
$
26,095

 
$
30,532

Research and development expense
134

 
162

 
425

 
487

Sales and marketing expense
3,794

 
4,447

 
11,384

 
13,342

Total amortization of intangible assets
$
12,644

 
$
14,786

 
$
37,904

 
$
44,361

 
 
 
 
 
 
 
 
(3) Includes acquisition related expenses as follows:
 
 
 
 
 
 
 
General and administrative expense
$

 
$

 
$
264

 
$

 
 
 
 
 
 
 
 
(4) Includes change in fair value of contingent earn-out liability as follows:
 
 
 
 
 
 
 
General and administrative expense
$

 
$

 
$

 
$
(54
)
 
 
 
 
 
 
 
 
(5) Includes non-cash interest expense related to convertible senior notes as follows:
 
 
 
 
 
 
 
Other expense, net
$
11,494

 
$
9,457

 
$
31,638

 
$
28,023

 
 
 
 
 
 
 
 
(6) Includes non-cash loss on repurchase of convertible senior notes as follows:
 
 
 
 
 
 
 
Other expense, net

 

 
10,764

 

 
 
 
 
 
 
 
 
(7) Includes income tax effect of non-GAAP adjustments as follows:
 
 
 
 
 
 
 
Benefit from income taxes
$
(196
)
 
$

 
$
(480
)
 
$

 
 
 
 
 
 
 
 
(8) Includes amortization of stock-based compensation capitalized in software development costs as follows:
 
 
 
 
 
 
 
Cost of product, subscription and support revenue
196

 

 
384

 






 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
Cost of professional services revenue
98

 

 
192

 

Research and development expense
330

 

 
545

 

Total amortization of stock-based compensation capitalized in software development costs
$
624

 
$

 
$
1,121

 
$

 
 
 
 
 
 
 
 
(9) Includes deemed repayment of convertible senior notes attributable to accreted debt discount as follows:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$

 
$

 
$
(43,575
)
 
$

 
 
 
 
 
 
 
 

* Certain prior period amounts have been adjusted as a result of adoption of ASU 2014-09, Revenue from Contracts with Customers (Topic 606) on a full retrospective basis, effective January 1, 2018.






FireEye, Inc.
RECONCILIATION OF NON-GAAP BILLINGS TO REVENUE
(Unaudited, in thousands)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
GAAP revenue
$
211,651

 
$
197,366

 
$
613,417

 
$
573,847

Add change in deferred revenue
7,599

 
5,517

 
(22,945
)
 
(52,412
)
Non-GAAP billings
$
219,250

 
$
202,883

 
$
590,472

 
$
521,435




FireEye, Inc.
BILLINGS BREAKOUT
(Unaudited, in thousands)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
Product and related subscription and support billings
$
120,502

 
$
112,723

 
$
317,892

 
$
285,261

Cloud subscription and managed services
59,360

 
50,971

 
166,087

 
125,590

Professional services billings
39,388

 
39,189

 
106,493

 
110,584

Non-GAAP billings
$
219,250

 
$
202,883

 
$
590,472

 
$
521,435




FireEye, Inc.
REVENUE BREAKOUT
(Unaudited, in thousands)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017*
 
2018
 
2017*
Product and related subscription and support revenue
$
127,011

 
$
121,922

 
$
370,495

 
$
353,213

Cloud subscription and managed services revenue
48,642

 
41,252

 
138,060

 
121,787

Professional services revenue
35,998

 
34,192

 
104,862

 
98,847

Total revenue
$
211,651

 
$
197,366

 
$
613,417

 
$
573,847


* Certain prior period amounts have been adjusted as a result of adoption of ASU 2014-09, Revenue from Contracts with Customers (Topic 606) on a full retrospective basis, effective January 1, 2018.