|
|
|
|
|
Delaware
|
|
001-36067
|
|
20-1548921
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.)
|
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Exhibit No.
|
|
Description
|
10.1
|
|
Offer Letter between the Registrant and Adrian McDermott, dated January 25, 2019
|
99.1
|
|
Press release dated February 6, 2019
|
99.2
|
|
Press release dated February 6, 2019
|
Exhibit No.
|
|
Description
|
10.1
|
|
|
99.1
|
|
|
99.2
|
|
|
FIREEYE, INC.
|
|
|
|
|
Date: February 6, 2019
|
By:
|
/s/ Alexa King
|
|
|
Alexa King
Executive Vice President, General Counsel and Secretary
|
•
|
Record revenue and billings for fourth quarter and full year 2018
|
•
|
Q4 revenue of $218 million increased 6 percent from the fourth quarter of 2017
|
•
|
Q4 billings of $265 million increased 10 percent from the fourth quarter of 2017
1
|
•
|
Q4 ending annual recurring revenue of $553 million increased 9 percent compared to the end of the fourth quarter of 2017
|
•
|
Revenue of $218 million increased 6 percent from the fourth quarter of 2017 and was at the high end of the guidance range of $214 million to $218 million.
|
•
|
Billings of $265 million increased 10 percent from the fourth quarter of 2017 and were above the guidance range of $245 million to $255 million.
1
|
•
|
GAAP gross margin was 68 percent of revenue, compared to 66 percent of revenue in the fourth quarter of 2017.
|
•
|
Non-GAAP gross margin was 75 percent of revenue, compared to 76 percent of revenue in the fourth quarter of 2017, and was within the guidance range of 75 percent to 76 percent of revenue.
1
|
•
|
GAAP operating margin was negative 17 percent of revenue, compared to negative 29 percent of revenue in the fourth quarter of 2017.
|
•
|
Non-GAAP operating margin was 5 percent of revenue, compared to 5 percent of revenue in the fourth quarter of 2017, and was within the guidance range of 5 percent to 7 percent of revenue.
1
|
•
|
GAAP net loss per share was $0.25, compared to GAAP net loss per share of $0.39 in the fourth quarter of 2017.
|
•
|
Non-GAAP diluted net income per share was $0.06, compared to non-GAAP diluted net income per share of $0.04 in the fourth quarter of 2017, and was at the high end of the guidance range of $0.04 to $0.06.
1
|
•
|
Cash flow generated by operations was $31 million, compared to cash flow generated by operations of $34 million in the fourth quarter of 2017, and was within the guidance range of $30 million to $35 million.
|
•
|
Revenue of $831 million increased 7 percent from 2017 and was at the high end of the guidance range of $827 million to $831 million.
|
•
|
Billings of $856 million increased 12 percent from 2017 and were above the guidance range of $835 million to $845 million.
1
|
•
|
GAAP gross margin was 67 percent of revenue, compared to 65 percent of revenue in 2017.
|
•
|
Non-GAAP gross margin was 75 percent of revenue, compared to 75 percent of revenue in 2017.
1
|
•
|
GAAP operating margin was negative 22 percent of revenue, compared to negative 31 percent of revenue in 2017.
|
•
|
Non-GAAP operating margin was 3 percent of revenue, compared to breakeven in 2017, and was within the guidance range of 2 percent to 4 percent of revenue.
1
|
•
|
GAAP net loss per share was $1.27, compared to GAAP net loss per share of $1.60 in 2017.
|
•
|
Non-GAAP diluted net income per share was $0.08, compared to non-GAAP net loss per share of $0.05 in 2017, and was at the high end of the guidance range of $0.06 to $0.08.
1
|
•
|
Cash flow generated by operations was $18 million, compared to cash flow generated by operations of $18 million in 2017.
|
•
|
Non-GAAP cash flow generated by operations was $62 million, compared to cash flow generated by operations of $18 million in 2017. Non-GAAP cash flow generated by operations in 2018 excludes approximately $44 million that was deemed to be 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.
1
|
•
|
Revenue in the range of $208 million to $212 million.
|
•
|
Billings in the range of $170 million to $180 million.
|
•
|
Non-GAAP gross margin as a percent of revenue of approximately 74 percent.
|
•
|
Non-GAAP operating margin as a percent of revenue in the range of negative 3 percent to negative 1 percent.
|
•
|
Non-GAAP net loss per share between $0.02 and $0.04.
|
•
|
Cash flow generated by operations between $10 million and $15 million.
|
•
|
Capital expenditures of approximately $10 million.
|
•
|
Revenue in the range of $880 million to $890 million.
|
•
|
Billings in the range of $910 million to $930 million.
|
•
|
Non-GAAP gross margin as a percent of revenue of approximately 75 percent.
|
•
|
Non-GAAP operating margin as a percent of revenue between 5 percent and 6 percent.
|
•
|
Non-GAAP diluted net income per share between $0.17 and $0.21.
|
•
|
Cash flow generated by operations between $90 million and $110 million.
|
•
|
Capital expenditures between $40 million and $50 million.
|
|
December 31, 2018
|
|
December 31, 2017*
|
||
Assets
|
|
|
|
||
Current assets:
|
|
|
|
||
Cash and cash equivalents
|
$
|
409,829
|
|
$
|
180,891
|
Short-term investments
|
706,691
|
|
715,911
|
||
Accounts receivable, net
|
157,817
|
|
146,317
|
||
Inventories
|
6,548
|
|
5,746
|
||
Prepaid expenses and other current assets
|
100,295
|
|
93,799
|
||
Total current assets
|
1,381,180
|
|
1,142,664
|
||
Property and equipment, net
|
89,163
|
|
71,357
|
||
Goodwill
|
999,804
|
|
984,661
|
||
Intangible assets, net
|
143,162
|
|
187,388
|
||
Deposits and other long-term assets
|
82,769
|
|
72,767
|
||
Total assets
|
$
|
2,696,078
|
|
$
|
2,458,837
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||
Current liabilities:
|
|
|
|
||
Accounts payable
|
$
|
26,944
|
|
$
|
35,684
|
Accrued and other current liabilities
|
29,797
|
|
19,569
|
||
Accrued compensation
|
63,808
|
|
59,588
|
||
Deferred revenue, current portion
|
556,815
|
|
546,615
|
||
Total current liabilities
|
677,364
|
|
661,456
|
||
Convertible senior notes, net
|
962,577
|
|
779,578
|
||
Deferred revenue, non-current portion
|
378,013
|
|
363,485
|
||
Other long-term liabilities
|
27,730
|
|
22,102
|
||
Total liabilities
|
2,045,684
|
|
1,826,621
|
||
Stockholders' equity:
|
|
|
|
||
Common stock
|
20
|
|
19
|
||
Additional paid-in capital
|
3,152,159
|
|
2,891,441
|
||
Treasury stock
|
(150,000)
|
|
(150,000)
|
||
Accumulated other comprehensive loss
|
(2,299)
|
|
(2,881)
|
||
Accumulated deficit
|
(2,349,486)
|
|
(2,106,363)
|
||
Total stockholders’ equity
|
650,394
|
|
632,216
|
||
Total liabilities and stockholders' equity
|
$
|
2,696,078
|
|
$
|
2,458,837
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||
Revenue:
|
|
|
|
|
|
|
|
||||
Product, subscription and support
|
$
|
178,827
|
|
$
|
170,965
|
|
$
|
687,382
|
|
$
|
645,965
|
Professional services
|
38,706
|
|
34,836
|
|
143,568
|
|
133,683
|
||||
Total revenue
|
217,533
|
|
205,801
|
|
830,950
|
|
779,648
|
||||
Cost of revenue: (1)(2)(9)
|
|
|
|
|
|
|
|
||||
Product, subscription and support
|
47,984
|
|
48,289
|
|
188,301
|
|
190,786
|
||||
Professional services
|
21,846
|
|
20,751
|
|
84,174
|
|
80,861
|
||||
Total cost of revenue
|
69,830
|
|
69,040
|
|
272,475
|
|
271,647
|
||||
Total gross profit
|
147,703
|
|
136,761
|
|
558,475
|
|
508,001
|
||||
Operating expenses: (1)(2)
|
|
|
|
|
|
|
|
||||
Research and development (9)
|
62,251
|
|
59,858
|
|
254,142
|
|
243,273
|
||||
Sales and marketing
|
97,218
|
|
95,772
|
|
380,962
|
|
379,278
|
||||
General and administrative (3)(4)(5)
|
24,935
|
|
40,306
|
|
105,773
|
|
125,549
|
||||
Total operating expenses
|
184,404
|
|
195,936
|
|
740,877
|
|
748,100
|
||||
Operating loss
|
(36,701)
|
|
(59,175)
|
|
(182,402)
|
|
(240,099)
|
||||
Other expense, net (6)(7)
|
(10,316)
|
|
(9,992)
|
|
(55,197)
|
|
(40,453)
|
||||
Loss before income taxes
|
(47,017)
|
|
(69,167)
|
|
(237,599)
|
|
(280,552)
|
||||
Provision for income taxes (8)
|
1,380
|
|
1,247
|
|
5,524
|
|
4,632
|
||||
Net loss attributable to common stockholders
|
$
|
(48,397)
|
|
$
|
(70,414)
|
|
$
|
(243,123)
|
|
$
|
(285,184)
|
Net loss per share attributable to common stockholders, basic and diluted
|
$
|
(0.25)
|
|
$
|
(0.39)
|
|
$
|
(1.27)
|
|
$
|
(1.60)
|
Weighted average shares used in per share calculations, basic and diluted
|
194,593
|
|
182,281
|
|
190,803
|
|
177,757
|
|
Year Ended December 31,
|
||||||
|
2018
|
|
2017*
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net loss
|
$
|
(243,123)
|
|
|
$
|
(285,184)
|
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
|
|
|
||||
Depreciation and amortization
|
86,505
|
|
|
103,417
|
|
||
Stock-based compensation
|
153,675
|
|
|
166,336
|
|
||
Non-cash interest expense related to convertible senior notes
|
43,273
|
|
|
37,598
|
|
||
Loss on repurchase of convertible senior notes
|
10,764
|
|
|
—
|
|
||
Deemed repayment of convertible senior notes attributable to accreted debt discount (10)
|
(43,575)
|
|
|
—
|
|
||
Change in fair value of contingent earn-out liability
|
—
|
|
|
(54)
|
|
||
Deferred income taxes
|
(309)
|
|
|
(1,287)
|
|
||
Other
|
4,715
|
|
|
7,170
|
|
||
Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in business acquisitions:
|
|
|
|
||||
Accounts receivable
|
(11,605)
|
|
|
(14,434)
|
|
||
Inventories
|
(5,216)
|
|
|
(3,333)
|
|
||
Prepaid expenses and other assets
|
(13,779)
|
|
|
5,365
|
|
||
Accounts payable
|
(8,205)
|
|
|
6,040
|
|
||
Accrued liabilities
|
10,234
|
|
|
(3,659)
|
|
||
Accrued compensation
|
4,220
|
|
|
2,565
|
|
||
Deferred revenue
|
24,728
|
|
|
(17,649)
|
|
||
Other long-term liabilities
|
5,700
|
|
|
14,749
|
|
||
Net cash provided by operating activities
|
$
|
18,002
|
|
|
$
|
17,640
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Purchases of property and equipment and demonstration units
|
(50,831)
|
|
|
(43,779)
|
|
||
Purchases of short-term investments
|
(479,862)
|
|
|
(409,358)
|
|
||
Proceeds from maturities of short-term investments
|
487,141
|
|
|
397,483
|
|
||
Proceeds from sales of short-term investments
|
—
|
|
|
3,620
|
|
||
Business acquisitions, net of cash acquired
|
(5,861)
|
|
|
(4,300)
|
|
||
Purchase of investment in private company
|
—
|
|
|
(2,500)
|
|
||
Lease deposits
|
275
|
|
|
(489)
|
|
||
Net cash used in investing activities
|
(49,138)
|
|
|
(59,323)
|
|
||
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
|
—
|
|
|
(1,408)
|
|
||
Proceeds from employee stock purchase plan
|
20,816
|
|
|
20,094
|
|
||
Proceeds from exercise of equity awards
|
6,890
|
|
|
19,149
|
|
||
Net cash provided by (used in) financing activities
|
260,074
|
|
|
(1,093)
|
|
||
Net change in cash and cash equivalents
|
228,938
|
|
|
(42,776)
|
|
||
Cash and cash equivalents, beginning of period
|
180,891
|
|
|
223,667
|
|
||
Cash and cash equivalents, end of period
|
$
|
409,829
|
|
|
$
|
180,891
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||||||||||||||
GAAP operating loss
|
$
|
(36,701)
|
|
|
$
|
(59,175)
|
|
|
$
|
(182,402)
|
|
|
$
|
(240,099)
|
|
||||||||
Stock-based compensation expense (1)
|
35,309
|
|
|
40,842
|
|
|
153,675
|
|
|
166,336
|
|
||||||||||||
Amortization of stock-based compensation capitalized in software development costs (9)
|
707
|
|
|
—
|
|
|
1,828
|
|
|
—
|
|
||||||||||||
Amortization of intangible assets (2)
|
12,424
|
|
|
14,954
|
|
|
50,328
|
|
|
59,315
|
|
||||||||||||
Legal settlement costs (5)
|
—
|
|
|
12,500
|
|
|
—
|
|
|
12,500
|
|
||||||||||||
Acquisition related expenses (3)
|
—
|
|
|
440
|
|
|
264
|
|
|
440
|
|
||||||||||||
Change in fair value of contingent earn-out liability (4)
|
—
|
|
|
—
|
|
|
—
|
|
|
(54)
|
|
||||||||||||
Non-GAAP operating loss
|
$
|
11,739
|
|
|
$
|
9,561
|
|
|
$
|
23,693
|
|
|
$
|
(1,562)
|
|
||||||||
GAAP gross margin
|
68
|
|
%
|
|
|
66
|
|
%
|
|
|
67
|
|
%
|
|
|
65
|
|
%
|
|
||||
Stock-based compensation expense (1)
|
3
|
|
%
|
|
|
5
|
|
%
|
|
|
4
|
|
%
|
|
|
5
|
|
%
|
|
||||
Amortization of stock-based compensation capitalized in software development costs (9)
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
||||
Amortization of intangible assets (2)
|
4
|
|
%
|
|
|
5
|
|
%
|
|
|
4
|
|
%
|
|
|
5
|
|
%
|
|
||||
Non-GAAP gross margin
|
75
|
|
%
|
|
|
76
|
|
%
|
|
|
75
|
|
%
|
|
|
75
|
|
%
|
|
||||
GAAP operating margin
|
(17)
|
|
%
|
|
|
(29)
|
|
%
|
|
|
(22)
|
|
%
|
|
|
(31)
|
|
%
|
|
||||
Stock-based compensation expense (1)
|
16
|
|
%
|
|
|
21
|
|
%
|
|
|
19
|
|
%
|
|
|
21
|
|
%
|
|
||||
Amortization of stock-based compensation capitalized in software development costs (9)
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
||||
Amortization of intangible assets (2)
|
6
|
|
%
|
|
|
7
|
|
%
|
|
|
6
|
|
%
|
|
|
8
|
|
%
|
|
||||
Legal settlement costs (5)
|
—
|
|
%
|
|
|
6
|
|
%
|
|
|
—
|
|
%
|
|
|
2
|
|
%
|
|
||||
Acquisition related expenses (3)
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
||||
Change in fair value of contingent earn-out liability (4)
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
|
—
|
|
%
|
|
||||
Non-GAAP operating margin
|
5
|
|
%
|
|
|
5
|
|
%
|
|
|
3
|
|
%
|
|
|
—
|
|
%
|
|
||||
GAAP net loss
|
$
|
(48,397)
|
|
|
$
|
(70,414)
|
|
|
$
|
(243,123)
|
|
|
$
|
(285,184)
|
|
||||||||
Stock-based compensation expense (1)
|
35,309
|
|
|
40,842
|
|
|
153,675
|
|
|
166,336
|
|
||||||||||||
Amortization of stock-based compensation capitalized in software development costs (9)
|
707
|
|
|
—
|
|
|
1,828
|
|
|
—
|
|
||||||||||||
Amortization of intangible assets (2)
|
12,424
|
|
|
14,954
|
|
|
|
50,328
|
|
|
|
59,315
|
|
||||||||||
Legal settlement costs (5)
|
—
|
|
|
12,500
|
|
|
|
—
|
|
|
|
12,500
|
|
||||||||||
Acquisition related expenses (3)
|
—
|
|
|
440
|
|
|
|
264
|
|
|
|
440
|
|
||||||||||
Change in fair value of contingent earn-out liability (4)
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
(54)
|
|
||||||||||
Loss on repurchase of convertible senior notes (7)
|
—
|
|
|
—
|
|
|
|
10,764
|
|
|
|
—
|
|
||||||||||
Non-cash interest expense related to convertible senior notes (5)
|
11,635
|
|
|
9,575
|
|
|
|
43,273
|
|
|
|
37,598
|
|
||||||||||
Adjustment to provision (benefit) from income taxes (7)
|
(142)
|
|
|
—
|
|
|
|
(622)
|
|
|
|
—
|
|
||||||||||
Non-GAAP net income (loss)
|
$
|
11,536
|
|
|
$
|
7,897
|
|
|
$
|
16,387
|
|
|
$
|
(9,049)
|
|
||||||||
GAAP net loss per common share, basic and diluted
|
$
|
(0.25)
|
|
|
$
|
(0.39)
|
|
|
$
|
(1.27)
|
|
|
$
|
(1.60)
|
|
||||||||
Stock-based compensation expense (1)
|
0.19
|
|
|
0.22
|
|
|
0.80
|
|
|
0.94
|
|
||||||||||||
Amortization of stock-based compensation capitalized in software development costs (9)
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||||||||||
Amortization of intangible assets (2)
|
0.06
|
|
|
0.08
|
|
|
0.26
|
|
|
0.33
|
|
||||||||||||
Legal settlement costs (5)
|
—
|
|
|
0.08
|
|
|
—
|
|
|
0.07
|
|
||||||||||||
Acquisition related expenses (3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||||||||||||||
Change in fair value of contingent earn-out liability (4)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
Loss on repurchase of convertible senior notes (7)
|
—
|
|
|
—
|
|
|
0.06
|
|
|
—
|
|
||||||||||||
Non-cash interest expense related to convertible senior notes (6)
|
0.06
|
|
|
0.05
|
|
|
0.23
|
|
|
0.21
|
|
||||||||||||
Adjustment to provision for (benefit from) income taxes (8)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
Non-GAAP net income (loss) per common share, basic
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
$
|
0.09
|
|
|
$
|
(0.05)
|
|
||||||||
Non-GAAP net income (loss) per common share, diluted
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
$
|
0.08
|
|
|
$
|
(0.05)
|
|
||||||||
Weighted average shares used in per share calculation for GAAP, basic and diluted
|
194,593
|
|
|
182,281
|
|
|
190,803
|
|
|
177,757
|
|
||||||||||||
Weighted average shares used in per share calculation for Non-GAAP, basic
|
194,593
|
|
|
182,281
|
|
|
190,803
|
|
|
177,757
|
|
||||||||||||
Weighted average shares used in per share calculation for Non-GAAP, diluted
|
203,440
|
|
|
189,974
|
|
|
198,851
|
|
|
177,757
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP net cash provided by operating activities
|
$
|
31,203
|
|
|
$
|
33,575
|
|
|
$
|
18,002
|
|
|
$
|
17,640
|
|
||||||||
Deemed repayment of convertible senior notes attributable to accreted debt discount (10)
|
—
|
|
|
—
|
|
|
43,575
|
|
|
—
|
|
||||||||||||
Non-GAAP net cash provided by operating activities
|
$
|
31,203
|
|
|
$
|
33,575
|
|
|
$
|
61,577
|
|
|
$
|
17,640
|
|
||||||||
Purchase of property and equipment and demonstration units
|
(13,811)
|
|
|
(17,855)
|
|
|
(50,831)
|
|
|
(43,779)
|
|
||||||||||||
Free cash flow
|
$
|
17,392
|
|
|
$
|
15,720
|
|
|
$
|
10,746
|
|
|
$
|
(26,139)
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of product, subscription and support revenue
|
$
|
3,446
|
|
|
$
|
5,104
|
|
|
$
|
14,178
|
|
|
$
|
18,249
|
|
||||||||
Cost of professional services revenue
|
3,343
|
|
|
3,815
|
|
|
14,184
|
|
|
14,407
|
|
||||||||||||
Research and development expense
|
11,252
|
|
|
13,738
|
|
|
49,503
|
|
|
56,720
|
|
||||||||||||
Sales and marketing expense
|
10,714
|
|
|
10,858
|
|
|
47,592
|
|
|
46,766
|
|
||||||||||||
General and administrative expense
|
6,554
|
|
|
7,327
|
|
|
28,218
|
|
|
30,194
|
|
||||||||||||
Total stock-based compensation expense
|
$
|
35,309
|
|
|
$
|
40,842
|
|
|
$
|
153,675
|
|
|
$
|
166,336
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(2) Includes amortization of intangible assets as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of product, subscription and support revenue
|
$
|
8,505
|
|
|
$
|
10,156
|
|
|
$
|
34,600
|
|
|
$
|
40,688
|
|
||||||||
Research and development expense
|
135
|
|
|
257
|
|
|
560
|
|
|
744
|
|
||||||||||||
Sales and marketing expense
|
3,784
|
|
|
4,541
|
|
|
15,168
|
|
|
17,883
|
|
||||||||||||
Total amortization of intangible assets
|
$
|
12,424
|
|
|
$
|
14,954
|
|
|
$
|
50,328
|
|
|
$
|
59,315
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(3) Includes acquisition related expenses as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
General and administrative expense
|
$
|
—
|
|
|
$
|
440
|
|
|
$
|
264
|
|
|
$
|
440
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(4) Includes change in fair value of contingent earn-out liability as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
General and administrative expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(54)
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(5) Includes legal settlement costs as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
General and administrative expense
|
$
|
—
|
|
|
$
|
12,500
|
|
|
$
|
—
|
|
|
$
|
12,500
|
|
||||||||
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||||||||||||||
(6) Includes non-cash interest expense related to convertible senior notes as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Other expense, net
|
$
|
11,635
|
|
|
$
|
9,575
|
|
|
$
|
43,273
|
|
|
$
|
37,598
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(7) Includes non-cash loss on repurchase of convertible senior notes as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Other expense, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,764
|
|
|
$
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(8) Includes income tax effect of non-GAAP adjustments as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Benefit from income taxes
|
$
|
(142)
|
|
|
$
|
—
|
|
|
$
|
(622)
|
|
|
$
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(9) Includes amortization of stock-based compensation capitalized in software development costs as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of product, subscription and support revenue
|
$
|
198
|
|
|
$
|
—
|
|
|
$
|
582
|
|
|
$
|
—
|
|
||||||||
Cost of professional services revenue
|
100
|
|
|
—
|
|
|
292
|
|
|
—
|
|
||||||||||||
Research and development expense
|
409
|
|
|
—
|
|
|
954
|
|
|
—
|
|
||||||||||||
Total amortization of stock-based compensation capitalized in software development costs
|
$
|
707
|
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
$
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
(10) Includes deemed repayment of convertible senior notes attributable to accreted debt discount as follows:
|
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(43,575)
|
|
|
$
|
—
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||
GAAP revenue
|
$
|
217,533
|
|
$
|
205,801
|
|
$
|
830,950
|
|
$
|
779,648
|
Add change in deferred revenue
|
47,673
|
|
34,763
|
|
|
24,728
|
|
|
(17,649)
|
||
Non-GAAP billings
|
$
|
265,206
|
|
$
|
240,564
|
|
$
|
855,678
|
|
$
|
761,999
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||
Product and related subscription and support billings
|
$
|
134,081
|
|
$
|
129,548
|
|
$
|
451,973
|
|
$
|
414,809
|
Cloud subscription and managed services
|
77,816
|
|
69,349
|
|
243,903
|
|
194,939
|
||||
Professional services billings
|
53,309
|
|
41,667
|
|
159,802
|
|
152,251
|
||||
Non-GAAP billings
|
$
|
265,206
|
|
$
|
240,564
|
|
$
|
855,678
|
|
$
|
761,999
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||
|
2018
|
|
2017*
|
|
2018
|
|
2017*
|
||||
Product and related subscription and support revenue
|
$
|
128,497
|
|
$
|
126,308
|
|
$
|
498,992
|
|
$
|
479,521
|
Cloud subscription and managed services revenue
|
50,330
|
|
44,657
|
|
188,390
|
|
166,444
|
||||
Professional services revenue
|
38,706
|
|
34,836
|
|
143,568
|
|
133,683
|
||||
Total revenue
|
$
|
217,533
|
|
$
|
205,801
|
|
$
|
830,950
|
|
$
|
779,648
|