TMCnet News
FireEye Reports Record Billings and Revenue for Third Quarter 2014(Marketwire Via Acquire Media NewsEdge) MILPITAS, CA -- (Marketwired) -- 11/04/14 -- FireEye, Inc. (NASDAQ: FEYE), the leader at stopping today's advanced cyber attacks, today announced financial results for the third quarter ended September 30, 2014. "Our third quarter billings reflected strong demand for FireEye's advanced security solutions in an environment of escalating targeted attacks," said David DeWalt, chairman and chief executive officer of FireEye. "Billings from new and existing customers were both at record levels as FireEye expanded its installed base and successfully cross-sold multi-vector solutions." "In this past quarter, we took a major step forward in our mission to reimagine security with the announcement of our Adaptive Defense™ security model and FireEye-as-a-Service™ offering," added DeWalt. "This Adaptive Defense approach combines FireEye's technology, threat intelligence and security expertise in a comprehensive solution designed to reduce the time to detect and respond to cyber attacks. FireEye-as-a-Service operationalizes Adaptive Defense by allowing organizations to scale cyber security strategies based on their unique needs, making our advanced threat protection and the security expertise and broad threat visibility provided by FireEye security operations centers, accessible to customers of all sizes. This 'on-demand' delivery model is creating new distribution channels for our solutions, as evidenced by recently announced strategic partnerships with SingTel and Verizon to deliver FireEye advanced threat protection to their managed service customers." Third Quarter 2014 Financial Results Billings(1): Third quarter billings were $165.1 million, up 45 percent from the second quarter of 2014 and exceeding the previously issued guidance range of $150 to $155 million. Total billings included $44.1 million in product billings, $71.9 million in product subscription billings, $30.7 million in support and maintenance billings, and $18.3 million in professional services billings. Revenue: Third quarter revenue was $114.2 million, an increase of 168 percent from the third quarter of 2013 and within the previously issued guidance range of $114 to $117 million. Total revenue included $48.4 million of product revenue, $32.8 million of product subscription revenue, $14.2 million of support and maintenance revenue, and $18.9 million of professional services revenue. Deferred revenue: Deferred revenue totaled $282.9 million at the end of the third quarter, an increase of $152.2 million from the end of the third quarter of 2013. Current deferred revenue was $160.8 million, an increase of $89.3 million from the end of the third quarter of 2013. Non-current deferred revenue was $122.2 million, an increase of $62.9 million from the end of the third quarter of 2013. GAAP net loss: Third quarter GAAP net loss was $120.0 million, or $0.83 per share, based on 144.9 million weighted average shares outstanding. This compares with a GAAP net loss of $50.9 million, or $1.61 per basic and diluted share, based on 31.6 million weighted average shares outstanding, in the third quarter of 2013. Non-GAAP net loss(1): Third quarter non-GAAP net loss was $73.9 million, or $0.51 per basic and diluted share, compared with the previously issued guidance range of $0.52 to $0.56 loss per share. Non-GAAP net loss in the third quarters of 2013 and 2014 excluded stock-based compensation expenses, amortization of intangible assets, acquisition related costs and discrete tax benefits. Additionally, non-GAAP net loss for the third quarter of 2013 excluded changes in the fair value of preferred stock warrant liabilities and non-GAAP net loss for the third quarter of 2014 excluded a charge of $2.8 million related to workforce reductions and consolidation of facilities. (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." Recent Business HighlightsSince its initial public offering in the third quarter of 2013, FireEye has executed on a strategy to expand its advanced security platform and increase the installed base of customers. In the past year, the company Released more than 20 new and enhanced products and services, including new appliances, support for Apple operating environments, a mobile threat prevention solution, a data center threat prevention solution, cloud-based email threat protection, the Threat Analytics Platform™ (TAP™), an Intrusion Prevention System (IPS), and the FireEye-as-a-Service offering. More than doubled its customer base, from 1,349 customers at the end of the third quarter of 2013 to 2,761 customers at the end of the third quarter of 2014. Expanded its presence to more than 65 countries. Expanded its channel partner programs to more than 900 distributors and resellers worldwide. Built 24/7, round-the-clock, round-the-world customer support and security operations centers. Increased the number of employees from 1,164 at the end of the third quarter of 2013 to 2,402 at the end of the third quarter of 2014. Business highlights announced since the release of second quarter 2014 financial results on August 5, 2014 included: An agreement between Verizon and FireEye to join forces to secure organizations from advanced attacks and emerging mobile threats. As part of the agreement, Verizon clients will have access to the FireEye® Mobile Threat Prevention™ (MTP™) offering to protect against mobile threats and correlate attack data from the mobile vector.A strategic partnership with SingTel to launch the first managed defense solution powered by FireEye in the Asia-Pacific region (APAC). The partnership includes significant investments related to new Advanced Security Operation Centres (ASOCs) in Singapore and Australia; training up to 150 professionals to operate the ASOCs; and bi-annual APAC-focused threat advisory reports by SingTel and FireEye.Introduction of new and enhanced products and services, including:FireEye-as-a-Service, the industry's first global security-as-a-service solution, an on-demand security management offering that allows organizations to apply FireEye's technology, intelligence and expertise to find and stop cyber attacks. FireEye Advanced Threat Intelligence™ (ATI), providing access to advanced threat intelligence and analytical tools to identify attacks and provide context about the tactics and motives of specific threat actors. Support for Apple OS X and iOS operating environments in the FireEye Network Security Threat Prevention Platform (NX series), FireEye Forensic Analytics (AX series), FireEye Mobile Threat Prevention (MTP) and the FireEye Investigation Analysis System (IAS) platforms.FireEye Investigation Analysis System (IA Series), a forensics analytics platform that enhances and expedites incident investigation by pairing in-depth analytics and visualization capabilities with the industry's fastest lossless, intelligent packet capture and retrieval. FireEye App for Splunk Enterprise, which allows organizations to visualize internal and external threats and unearth threat patterns in FireEye data by leveraging Splunk Enterprise's ability to correlate multiple data sources from across their IT infrastructure.FireEye Threat Analytics Platform (TAP) for Amazon Web Services (AWS) customers. A cloud-based security analytics solution, TAP applies FireEye Dynamic Threat Intelligence™ (DTI™) to event data produced by security devices, networks, systems, and applications for attack detection, security monitoring, and incident investigation support. A free service to help victims recover files encrypted by CryptoLocker ransomware, offered with Fox-IT and resulting in close to three thousand successful recoveries of ransomed data. Leadership in Advanced Threat IntelligenceThreat intelligence is at the heart of the FireEye mission to reduce the impact of cyber threats by reducing the time to detect and respond to cyber attacks. By combining the accumulated threat intelligence from millions of virtual machines and endpoint threat sensors, combined with hundreds of incident response engagements, FireEye threat prevention solutions are able to detect and block advanced attacks and provide contextual threat intelligence to enable a rapid response. In addition to regular blog posts on new attack campaigns and trends in cybersecurity, recent threat discoveries and analyses by the FireEye Labs community of threat researchers and security experts included: Discovery of two new zero-days exploiting the Windows Kernel. Security researchers in FireEye Labs have identified 16 total zero-day attacks in the last two years uncovering 11 in 2013 and five in 2014. A report exposing long-standing operations by cyber espionage group APT28 targeting government, military, and security groups of interest to Russia. A technical report, "A Daily Grind: Filtering Java Vulnerabilities," outlining the three most commonly exploited Java vulnerabilities used in targeted attacks and mapping out the step-by-step infection flow of exploit kits that leverage them. A warning regarding a new strategic web compromise campaign targeting non-profit organizations and non-governmental organizations (NGOs) with links to the Sunshop Digital Quartermaster, a collective of malware authors that supports multiple China-based advanced persistent threat (APT) groups. A report, "Operation Quantum Entanglement," detailing two attack campaigns by different groups in separate regions of China, apparently operating in parallel.A joint study with KPMG of the Swedish threat landscape showing 93 percent of the organizations were infected with malware and 79 percent experiencing attempts to exfiltrate data from the organizations.Forward OutlookFireEye provides guidance based on current market conditions and expectations. For the fourth quarter of 2014, FireEye expects total revenue in the range of $135 to $147 million. Additionally, for the fourth quarter, on a non-GAAP basis, the company expects: Total billings in the range of $195 to $210 million. Gross margin in the range of 70 to 73 percent of total revenue. Research and development expenses in the range of 34 to 37 percent of total revenue. Sales and marketing expenses in the range of 70 to 73 percent of total revenue. General and administrative expenses in the range of 16 to 19 percent of total revenue. Loss per share of $0.46 to $0.50, based on estimated weighted average shares outstanding of approximately 144 million. For 2014, the company currently expects total revenue in the range of $418 to $430 million, compared with the prior guidance range of $423 to $430 million. Additionally, on a non-GAAP basis, for 2014 the company expects: Total billings in the range of $573 to $588 million. Gross margin in the range of 69 to 72 percent of total revenue. Research and development expenses in the range of 41 to 44 percent of total revenue. Sales and marketing expenses in the range of 76 to 79 percent of total revenue. General and administrative expenses in the range of 18 to 21 percent of total revenue. Loss per share of $2.05 to $2.15, based on estimated weighted average shares outstanding of approximately 142 million. Guidance for non-GAAP financial measures excludes stock based compensation, amortization of intangible assets, acquisition expenses, restructuring charges, discrete tax benefits, and other non-recurring expenses. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis. Conference Call InformationFireEye will host a conference call today, November 4, 2014, at 5:00 PM Eastern Time (2:00 PM Pacific Time) to discuss its third quarter financial results and outlook for the fourth quarter of 2014. 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. Shortly after the conclusion of the call, an archived version of the webcast will be available at the same website. Analyst Update Scheduled for November 12 FireEye will host an analyst update in New York City on November 12, 2014 at 2:00 PM Eastern Time (11:00 AM Pacific Time) at the Sofitel Hotel, 45 West 44th Street, New York, NY. The event will be webcast live and may 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 event. Forward-Looking StatementsThis press release contains forward-looking statements, including statements related to future billings, revenue, non-GAAP gross margins, non-GAAP research and development expenses as a percent of total revenue, non-GAAP sales and marketing expenses as a percent of total revenue, non-GAAP general and administrative expenses as a percent of total revenue, weighted average shares outstanding, and non-GAAP loss per share in the section entitled "Forward Outlook" above, as well as statements related to the features, benefits and availability of FireEye products and services and expectations, beliefs and future strategies, plans, objectives and investments with respect to FireEye's partnerships with SingTel and Verizon. 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; FireEye's limited operating history, particularly as a newly public company; the failure to achieve expected synergies and efficiencies of operations between FireEye and its acquired companies; ability of FireEye and its acquired companies to successfully integrate their respective market opportunities, technology, products, personnel and operations; FireEye's ability to attract new and retain existing customers and expand and train its sales force; the budgeting cycles, seasonal buying patterns and length of FireEye's sales cycle; risks associated with FireEye's rapid growth; real or perceived defects, errors or vulnerabilities in FireEye's products and services; rapidly evolving technological developments in a market that is characterized by rapid changes in technology, customer requirements, industry standards, and frequent new product introductions and improvements; 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 13, 2014, 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. Any future product, feature, or related specification that may be referenced in this release are for information purposes only and are not commitments to deliver any technology or enhancement. FireEye reserves the right to modify future product or service plans at any time. Non-GAAP Financial MeasuresFireEye has provided in this release 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. 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 health and visibility of the company's business. 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 margin, net loss and net loss per share. FireEye defines non-GAAP gross margin as total gross profit excluding stock-based compensation expenses, amortization of intangible assets, and, as applicable, other special items, divided by total revenue. FireEye defines non-GAAP operating margin as operating loss excluding stock-based compensation expense, amortization of intangible assets, acquisition related expenses, restructuring charges and other special or non-recurring items, divided by total revenue. FireEye defines non-GAAP net loss as net loss excluding stock-based compensation expense, amortization of intangible assets, change in fair value of preferred stock warrant liability, acquisition-related expenses, restructuring charges and discrete tax benefits. FireEye defines non-GAAP net loss per share as non-GAAP net loss divided by the weighted average shares outstanding. Additionally, weighted average shares outstanding used to calculate non-GAAP net loss per share excludes as anti-dilutive stock options, restricted stock units and performance stock units. 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 intangible assets, acquisition related expenses, restructuring charges, change in fair value of preferred stock warrant liability 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 expense has been and will continue to be for the foreseeable future a significant recurring expense in the company's business. Second, stock-based compensation is an important part of FireEye employees' overall compensation. Third, 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 non-recurring items such as acquisition related expenses, amortization of intangible assets, restructuring charges, changes in fair value of preferred stock warrant liability 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 has invented a purpose-built, virtual machine-based security platform that provides real-time threat protection to enterprises and governments worldwide against the next generation of cyber attacks. These highly sophisticated cyber attacks easily circumvent traditional signature-based defenses, such as next-generation firewalls, IPS, anti-virus, and gateways. The FireEye Threat Prevention Platform provides real-time, dynamic threat protection without the use of signatures to protect an organization across the primary threat vectors and across the different stages of an attack life cycle. The core of the FireEye platform is a virtual execution engine, complemented by dynamic threat intelligence, to identify and block cyber attacks in real time. FireEye has over 2,700 customers across 67 countries, including over 157 of the Fortune 500. © 2014 FireEye, Inc. All rights reserved. FireEye, Adaptive Defense, FireEye-as-a-Service, Threat Analytics Platform, TAP, Mobile Threat Prevention, MTP, Advanced Threat Intelligence, Dynamic Threat Intelligence and DTI 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. FireEye, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited, in thousands) September 30, December 31, 2014 2013 ------------- ------------- Assets Current assets: Cash and cash equivalents $ 98,843 $ 173,918 Short-term investments 299,022 - Accounts receivable, net 155,798 95,772 Inventories 5,765 5,663 Deferred tax assets, current portion 26,775 14,584 Prepaid expenses and other current assets 31,508 25,230 ------------- ------------- Total current assets 617,711 315,167 Property and equipment, net 84,095 64,765 Goodwill 750,275 706,327 Intangible assets 273,314 281,377 Deposits and other long-term assets 10,366 8,677 ------------- ------------- Total assets $ 1,735,761 $ 1,376,313 ============= ============= Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 30,198 $ 34,128 Accrued and other current liabilities 20,574 17,677 Accrued compensation 66,308 41,625 Deferred revenue, current portion 160,768 110,535 ------------- ------------- Total current liabilities 277,848 203,965 Deferred revenue, non-current portion 122,153 76,979 Deferred tax liabilities, non-current portion 36,068 45,147 Other long-term liabilities 6,553 2,120 ------------- ------------- Total liabilities 442,622 328,211 Stockholders' equity: Common stock 15 14 Additional paid-in capital 1,855,016 1,271,590 Accumulated other comprehensive loss (326) - Accumulated deficit (561,566) (223,502) ------------- ------------- Total stockholders' equity 1,293,139 1,048,102 ------------- ------------- Total liabilities and stockholders' equity $ 1,735,761 $ 1,376,313 ============= ============= FireEye, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, in thousands, except per share amounts) -------------------- -------------------- Three Months Ended Nine Months Ended September 30, September 30, -------------------- -------------------- 2014 2013 2014 2013 --------- --------- --------- --------- Revenue: Product $ 48,375 $ 23,729 $ 110,310 $ 55,957 Subscription and services 65,836 18,923 172,370 48,333 --------- --------- --------- --------- Total revenue 114,211 42,652 282,680 104,290 Cost of revenue: (1)(2)(3) Product 15,440 7,358 39,515 18,124 Subscription and services 29,488 6,079 82,286 12,481 --------- --------- --------- --------- Total cost of revenue 44,928 13,437 121,801 30,605 Total gross profit 69,283 29,215 160,879 73,685 Operating expenses:(1)(2) Research and development 54,707 20,492 150,085 44,570 Sales and marketing 111,625 44,414 283,070 110,577 General and administrative (3) 30,119 11,704 89,150 29,385 Restructuring charges (4) 2,769 - 2,769 - --------- --------- --------- --------- Total operating expenses 199,220 76,610 525,074 184,532 Operating loss (129,937) (47,395) (364,195) (110,847) Other expense, net (5) (414) (4,448) (579) (7,595) --------- --------- --------- --------- Loss before income taxes (130,351) (51,843) (364,774) (118,442) Provision for (benefit from) income taxes (6) (10,320) (917) (26,710) (320) --------- --------- --------- --------- Net loss attributable to common stockholders $(120,031) $ (50,926) $(338,064) $(118,122) ========= ========= ========= ========= Net loss per share attributable to common stockholders, basic and diluted $ (0.83) $ (1.61) $ (2.41) $ (5.41) ========= ========= ========= ========= Weighted average shares used in per share calculations, basic and diluted 144,923 31,590 140,285 21,838 ========= ========= ========= ========= FireEye, Inc. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited, in thousands) ---------------------- Nine Months Ended September 30, ---------------------- 2014 2013 ---------- ---------- CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ (338,064) $ (118,122) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 67,631 12,344 Stock-based compensation expense 106,607 16,344 Deferred income taxes (30,142) - Other 1,702 5,363 Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in business combinations: Accounts receivable, net (60,041) (20,727) Inventories 162 (5,174) Prepaid expenses and other assets (2,138) (5,676) Accounts payable (8,359) 6,115 Accrued liabilities 6,684 3,711 Accrued compensation 25,415 6,481 Deferred revenue 95,107 54,370 Other long-term liabilities 4,434 547 ---------- ---------- Net cash used in operating activities (131,003) (44,424) ---------- ---------- CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of business, net of cash acquired (55,058) (3,872) Purchase of property and equipment and demonstration units (55,466) (35,956) Purchase of short-term investments (352,401) - Maturities of short-term investments 50,780 - Lease deposits (565) (1,636) ---------- ---------- Net cash used in investing activities (412,710) (41,464) ---------- ---------- CASH FLOWS FROM FINANCING ACTIVITIES: Net proceeds from follow-on public offering - 322,863 Net proceeds from follow-on public offering 444,338 - Borrowing from line of credit - 10,000 Repayment of term loan - (2,147) Net proceeds from issuance of convertible preferred stock - 9,988 Proceeds from exercise of equity awards 24,299 5,400 Repayment of notes receivable from stockholders - 7,294 ---------- ---------- Net cash provided by financing activities 468,637 353,398 ---------- ---------- Net change in cash and cash equivalents (75,075) 267,510 Cash and cash equivalents, beginning of year 173,918 60,200 ---------- ---------- Cash and cash equivalents, end of year $ 98,843 $ 327,710 ========== ========== FireEye, Inc. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited, in thousands, except per share amounts) -------------------- -------------------- Three Months Ended Nine Months Ended September 30, September 30, -------------------- -------------------- 2014 2013 2014 2013 --------- --------- --------- --------- GAAP operating loss $(129,937) $ (47,395) $(364,195) $(110,847) Stock-based compensation expense (1) 43,160 8,814 106,607 16,344 Amortization of intangible assets (2) 11,478 359 33,463 883 Acquisition related expenses (3) - - 1,559 - Restructuring Charges (4) 2,769 - 2,769 - --------- --------- --------- --------- Non-GAAP operating loss $ (72,530) $ (38,222) $(219,797) $ (93,620) GAAP net loss $(120,031) $ (50,926) $(338,064) $(118,122) Stock-based compensation expense (1) 43,160 8,814 106,607 16,344 Amortization of intangible assets (2) 11,478 359 33,463 883 Acquisition related expenses (3) - - 1,559 - Restructuring Charges (4) 2,769 - 2,769 - Change in fair value of preferred stock warrant liability (5) - 3,560 - 6,538 Non-recurring benefit from income taxes (6) (11,247) - (30,099) - --------- --------- --------- --------- Non-GAAP net loss $ (73,871) $ (38,193) $(223,765) $ (94,357) GAAP net loss per common share, basic and diluted $ (0.83) $ (1.61) $ (2.41) $ (5.41) Stock-based compensation expense (1) 0.30 0.28 0.76 0.75 Amortization of intangible assets (2) 0.08 0.01 0.24 0.04 Acquisition related expenses (3) - - 0.01 - Restructuring Charges (4) 0.02 - 0.02 - Change in fair value of preferred stock warrant liability (5) - 0.11 - 0.30 Non-recurring benefit from income taxes (6) (0.08) - (0.21) - --------- --------- --------- --------- Non-GAAP net loss per common share, basic and diluted $ (0.51) $ (1.21) $ (1.60) $ (4.32) Weighted average shares used in per share calculations for GAAP and Non-GAAP, basic and diluted 144,923 31,590 140,285 21,838 (1) includes stock-based compensation expense as follows: Cost of product revenue $ 243 $ 143 $ 624 $ 279 Cost of subscription and services revenue 3,430 762 10,455 1,330 Research and development 7,647 2,350 20,053 4,425 Sales and marketing 22,543 3,784 47,154 5,878 General and administrative 9,297 1,775 28,321 4,432 --------- --------- --------- --------- Total stock-based compensation expense $ 43,160 $ 8,814 $ 106,607 $ 16,344 (2) includes amortization of intangible assets as follows: Cost of product revenue $ 2,852 $ 262 $ 7,955 $ 786 Cost of subscription and services revenue 5,400 44 16,184 44 Sales and marketing 3,226 53 9,324 53 --------- --------- --------- --------- Total amortization of intangible assets $ 11,478 $ 359 $ 33,463 $ 883 (3) includes acquisition related expenses as follows: General and administrative $ - $ - $ 1,559 $ - (4) includes restructuring charges as follows: Restructuring charges $ 2,769 $ - $ 2,769 $ - (5) includes change in fair value of preferred stock warrant liability as follows: Other expense, net $ - $ 3,560 $ - $ 6,538 (6) includes discrete benefit from income taxes as follows: Provision for (benefit from) income taxes $ (11,247) $ - $ (30,099) $ - FireEye, Inc. RECONCILIATION OF NON-GAAP BILLINGS TO REVENUE (Unaudited, in thousands) ------------------- ------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------- ------------------- 2014 2013 2014 2013 --------- --------- --------- --------- GAAP revenue $ 114,211 $ 42,652 $ 282,680 $ 104,290 Add change in deferred revenue 50,914 28,167 95,407 54,346 --------- --------- --------- --------- Non-GAAP billings $ 165,125 $ 70,819 $ 378,087 $ 158,636 FireEye, Inc. BILLINGS BREAKOUT (Unaudited, in thousands) ------------------- ------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------- ------------------- 2014 2013 2014 2013 --------- --------- --------- --------- Product billings $ 44,135 $ 27,077 $ 105,769 $ 62,241 Product subscription billings 71,925 25,415 153,446 57,563 --------- --------- --------- --------- Product billings and product subscription billings 116,060 52,492 259,215 119,804 Support and maintenance billings 30,717 16,124 64,994 35,498 Professional services billings 18,348 2,203 53,878 3,334 --------- --------- --------- --------- Non-GAAP billings $ 165,125 $ 70,819 $ 378,087 $ 158,636 FireEye, Inc. REVENUE BREAKOUT (Unaudited, in thousands) ------------------- ------------------- Three Months Ended Nine Months Ended September 30, September 30, ------------------- ------------------- 2014 2013 2014 2013 --------- --------- --------- --------- Product revenue $ 48,375 $ 23,729 $ 110,310 $ 55,957 Product subscription revenue 32,759 11,040 83,587 28,664 --------- --------- --------- --------- Product revenue and product subscription revenue 81,134 34,769 193,897 84,621 Support and maintenance revenue 14,198 6,928 36,823 18,097 Professional services revenue 18,879 955 51,960 1,572 --------- --------- --------- --------- Total revenue $ 114,211 $ 42,652 $ 282,680 $ 104,290 Media contact: Vitor De Souza FireEye, Inc. 415-699-9838 [email protected] Investor contact: Kate Patterson FireEye, Inc. 408-321-4957 [email protected] Source: FireEye |