SOURCE: FireEye

FireEye

November 04, 2015 16:01 ET

FireEye Reports Record Revenue for Third Quarter 2015

Continued Leverage Drives Year-Over-Year Improvements in Cash Flow and Non-GAAP Operating Margin

MILPITAS, CA--(Marketwired - Nov 4, 2015) - FireEye, Inc. (NASDAQ: FEYE), the leader at stopping today's advanced cyber attacks, today announced financial results for the third quarter of 2015.

"We delivered a solid quarter of overall growth, with revenue up 45 percent and non-GAAP operating margins and earnings per share well ahead of our outlook," said David DeWalt, FireEye chief executive officer and chairman of the board. "The new releases of our MVX engine and our HX endpoint platform last month, together with the partnerships we announced during the quarter, further strengthened our ability to detect, prevent and contain advanced threats."

"Our role as first responder to today's most significant breaches, combined with our threat research labs and global FireEye as a Service infrastructure, gives us unique visibility into threats as the attackers adapt their tactics. We support our technology, consulting services and threat intelligence leadership with a solid financial foundation and $1.2 billion in cash, cash equivalents and short-term investments. I believe we have never been in a stronger position to help organizations reduce risk as the threat landscape evolves," added DeWalt.

Third Quarter Financial Highlights

  • Revenue of $165.6 million, an increase of 45 percent from the third quarter of 2014.
  • Billings of $210.6 million, an increase of 28 percent from the third quarter of 2014.1
  • Current deferred revenue of $265.9 million, up a record $105.1 million, or 65 percent, from the end of the third quarter of 2014.
  • Total deferred revenue of $454.9 million, an increase of $171.9 million, or 61 percent, from the end of the third quarter of 2014.
  • GAAP operating margin of negative 74 percent, compared to negative 114 percent in the third quarter of 2014.
  • Non-GAAP operating margin of negative 32 percent, compared to negative 64 percent in the third quarter of 2014.1
  • GAAP net loss per share of $0.88, compared to a GAAP net loss per share of $0.83 in the third quarter of 2014.
  • Non-GAAP net loss per share of $0.37, compared to a non-GAAP net loss per share of $0.51 in the third quarter of 2014.1
  • Cash flow used in operations of $8.3 million, an improvement of $38.2 million compared to the third quarter of 2014. 

1A 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."

"The leverage inherent in our business model was evident in the 32 percentage point improvement in our non-GAAP operating margin and our operating cash flow performance. Our operating margin has improved year-over-year in every quarter since the second quarter of 2014, as we continue to balance growth with progress on our path to profitability," said Mike Berry, FireEye senior vice president and chief financial officer. "Also significant was an improvement in our operating cash flow by nearly $159 million year-to-date, compared to the first nine months of 2014."

"While we outperformed on many financial metrics, our billings performance did not meet the expectations we set in late July. The strength evident in our sales to new logo customers, our North American enterprise business and the Asia-Pacific region was partially offset by weakness in Europe. We believe this was due to a combination of macroeconomic factors, as well as the growing pains of a new organization. Additionally, the third quarter of 2014 included a large, five-year transaction that extended the average contract length to 34 months. This created a difficult year-over-year comparison and impacted our year-over-year billings growth rate as the average contract length declined to approximately 30 months in the third quarter of 2015," added Berry.

Fourth Quarter and Updated 2015 Outlook
FireEye provides guidance based on current market conditions and expectations.

For the fourth quarter of 2015, FireEye expects total revenue in the range of $182 to $190 million. Additionally, for the fourth quarter, on a non-GAAP basis, the company expects:

  • Total billings in the range of $240 to $260 million.
  • Gross margin in the range of 72 to 74 percent of revenue.
  • Operating margin in the range of negative 28 to negative 31 percent of revenue.
  • Interest expense of $3.0 million related to the company's convertible senior notes.
  • Net loss per share of $0.36 to $0.38, based on estimated weighted average shares outstanding of approximately 156 million.

For 2015, the company currently expects total revenue in the range of $620 to $628 million. Additionally, for 2015, on a non-GAAP basis, the company expects:

  • Total billings in the range of $780 to $800 million.
  • Gross margin in the range of 72 to 73 percent of revenue.
  • Operating margin in the range of negative 38 to negative 39 percent of revenue.
  • Interest expense of $7.0 million related to the company's convertible senior notes.
  • Net loss per share of $1.61 to $1.63, based on estimated weighted average shares outstanding of approximately 154 million.
  • Positive cash flow from operations.

Guidance for non-GAAP financial measures excludes stock based compensation, amortization of intangible assets, non-cash interest expense related to the company's convertible senior notes, and other non-recurring expenses. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis.

Business Highlights
Business highlights since the release of second quarter 2015 financial results on July 30, 2015 included multiple product announcements, continued expansion of the company's ecosystem of partners, and the discovery of new advanced attacks, including an advanced campaign which appears to target organizations in Bangladesh, India, Nepal and Pakistan seeking information on border disputes and other diplomatic matters.

The company announced that software industry veteran Michael Berry joined the company as senior vice president and chief financial officer and that Deepak Ahuja, Tesla's first chief financial officer, joined the FireEye board of directors. Additionally, David Ramirez joined the company as president of global government and Vijaya Kaza joined the company from Cisco as senior vice president of cloud analytics engineering.

Recent accolades and awards for FireEye's technology and security solutions included:

  • Recognition of FireEye as the leading provider of "must have" network security technology for advanced attacks in a report by industry research firm Frost and Sullivan. The report found that the combination of features and 62 percent market share established FireEye as the clear leader of the network security sandbox segment.

  • Confirmation of FireEye's continued market share leadership by IDC in its report Worldwide Specialized Threat Analysis and Protection Market Shares, 2014: Rapidly Evolving Security Defenses (October 2015, document #259667).

Significant enhancements to the FireEye Threat Prevention Platform included:

  • The next generation of the company's core MVX™ architecture, which tripled analysis speed to improve time to protection and added visibility into SSL encrypted traffic.

  • The FireEye HX™ Endpoint 3.0 product, which extends FireEye Threat Intelligence to the endpoint and adds enterprise search capabilities that enable quick and precise security searches across endpoints to help organizations rapidly find and mitigate threats.

  • The FireEye Threat Intelligence Engine™, the threat intelligence capability that both powers and leverages the company's threat prevention products and service offerings. The FireEye Threat Intelligence Engine optimizes the intelligence production cycle, capturing, processing, analyzing intelligence and delivering these insights to FireEye customers and analysts.

FireEye continued to expand its global reach and extend its technology, expertise and intelligence to new customers with:

  • The availability of Visa Threat Intelligence, Powered by FireEye, a jointly-developed solution tailored to the needs of the payments industry that will deliver real-time threat information to Visa merchants and issuers so they can quickly assess and act on cyber attacks that could breach their payment systems.

  • A global partnership with F5 Networks to defend against the evolving security threats to the enterprise with comprehensive security solutions that integrate application delivery infrastructure from F5 and advanced threat protection from FireEye Network Security. The agreement also includes a unified approach to worldwide sales, deployment and support, to help ensure the best possible end-to-end experience for customers.

Conference Call Information
FireEye will host a conference call today, November 4, 2015, at 5 p.m. Eastern time (2 p.m. Pacific time) to discuss its third quarter results and updated outlook for 2015. 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.

Forward-Looking Statements
This press release contains forward-looking statements, including statements related to future total revenue, billings, non-GAAP gross margins, non-GAAP operating margin, non-GAAP interest expense, non-GAAP loss per share, weighted average shares outstanding, and cash flow from operations in the section entitled "Fourth Quarter and Updated 2015 Outlook" above, as well as statements related to the continued momentum in FireEye's business and its threat prevention platform, the market for FireEye's products and services, FireEye's competitive position, the company's belief in its ability to expand its leadership and market share gains, and the capabilities of partnership offerings and jointly-developed solutions.

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 public company; real or perceived defects, errors or vulnerabilities in FireEye's 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; the ability of FireEye and its acquired companies to successfully integrate their respective market opportunities, technology, products, personnel and operations; FireEye's ability to hire and retain critical executives and key employees; 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; 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 July 31, 2015, 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 is for informational purposes only and is not a commitment to deliver any 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. 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 expense, 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, acquisition-related expenses, non-cash interest expense related to the company's convertible senior notes, restructuring charges or 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 stock options, restricted stock units and performance stock units that are anti-dilutive.

Non-GAAP net loss and net loss per share in the third quarter 2015 excluded stock-based compensation expense, amortization of intangible assets, and $8.6 million of non-cash interest expense related to the convertible senior notes issued in June 2015. Non-GAAP net loss and net loss per share for the third quarter of 2014 excluded stock-based compensation expense, amortization of intangible assets, $11.2 million in discrete tax benefits related to the acquisition of Mandiant, and $2.8 million in restructuring costs.

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, non-cash interest expense related to the company's convertible senior notes, 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 expense has been and will continue to be for the foreseeable future a significant recurring expense in the company's business. Stock-based compensation is an important part of FireEye employees' overall compensation. 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 non-recurring items such as acquisition related expenses, amortization of intangible assets, non-cash interest expense related to the company's convertible senior notes, 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 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 4,000 customers across 67 countries, including more than 650 of the Forbes Global 2000.

© 2015 FireEye, Inc. All rights reserved. FireEye, MVX, HX, FireEye as a Service, Threat Intelligence Engine 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.

   
FireEye, Inc.  
CONDENSED CONSOLIDATED BALANCE SHEETS  
(Unaudited, in thousands)  
   
             
    September 30,     December 31,  
    2015     2014  
             
Assets                
Current assets:                
  Cash and cash equivalents   $ 436,901     $ 146,363  
  Short-term investments     733,026       255,845  
  Accounts receivable, net     140,940       193,182  
  Inventories     11,628       7,952  
  Deferred tax assets, current portion     26,391       25,126  
  Prepaid expenses and other current assets     30,595       28,669  
    Total current assets     1,379,481       657,137  
                 
Property and equipment, net     73,129       82,298  
Goodwill     750,288       750,288  
Intangible assets, net     226,326       261,625  
Deposits and other long-term assets     6,228       7,533  
      Total assets   $ 2,435,452     $ 1,758,881  
                 
Liabilities and Stockholders' Equity                
Current liabilities:                
  Accounts payable   $ 33,611     $ 34,057  
  Accrued and other current liabilities     30,407       24,596  
  Accrued compensation     73,030       64,551  
  Deferred revenue, current portion     265,906       203,877  
    Total current liabilities     402,954       327,081  
                 
Convertible senior notes, net     697,526       -  
Deferred revenue, non-current portion     188,961       148,666  
Deferred tax liabilities, non-current portion     26,198       24,903  
Other long-term liabilities     10,144       7,403  
      Total liabilities     1,325,783       508,053  
                 
Stockholders' equity:                
  Common stock     16       15  
  Additional paid-in capital     2,330,436       1,918,546  
  Treasury stock     (150,000 )     -  
  Accumulated other comprehensive loss     (424 )     (441 )
  Accumulated deficit     (1,070,359 )     (667,292 )
      Total stockholders' equity     1,109,669       1,250,828  
      Total liabilities and stockholders' equity   $ 2,435,452     $ 1,758,881  
                       
                       
                   
FireEye, Inc.  
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS  
(Unaudited, in thousands, except per share amounts)  
                         
                   
    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    2015     2014     2015     2014  
                         
Revenue:                                
  Product   $ 60,101     $ 48,375     $ 150,034     $ 110,310  
  Subscription and services     105,515       65,836       288,159       172,370  
    Total revenue     165,616       114,211       438,193       282,680  
                                 
Cost of revenue: (1)(2)                                
  Product     21,265       15,440       53,566       39,515  
  Subscription and services     40,606       29,488       116,463       82,286  
    Total cost of revenue     61,871       44,928       170,029       121,801  
                                 
Total gross profit     103,745       69,283       268,164       160,879  
                                 
Operating expenses:(1)(2)                                
  Research and development     73,374       54,707       207,777       150,085  
  Sales and marketing     117,131       111,625       340,734       283,070  
  General and administrative (3)     36,518       30,119       103,812       89,150  
  Restructuring Charges (4)     -       2,769       -       2,769  
    Total operating expenses     227,023       199,220       652,323       525,074  
                                 
Operating loss     (123,278 )     (129,937 )     (384,159 )     (364,195 )
                                 
Other expense, net (5)     (11,616 )     (414 )     (16,368 )     (579 )
Loss before income taxes     (134,894 )     (130,351 )     (400,527 )     (364,774 )
Provision for (benefit from) income taxes (6)     636       (10,320 )     2,540       (26,710 )
Net loss attributable to common stockholders   $ (135,530 )   $ (120,031 )   $ (403,067 )   $ (338,064 )
                                 
Net loss per share attributable to common stockholders, basic and diluted   $ (0.88 )   $ (0.83 )   $ (2.63 )   $ (2.41 )
                                 
Weighted average shares used in per share calculations, basic and diluted     154,523       144,923       153,440       140,285  
                                 
                                 
       
FireEye, Inc.  
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS  
(Unaudited, in thousands)  
             
       
    Nine Months Ended  
September 30,  
    2015     2014  
CASH FLOWS FROM OPERATING ACTIVITIES:                
  Net loss   $ (403,067 )   $ (338,064 )
  Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                
    Depreciation and amortization     82,154       67,631  
    Stock-based compensation expense     164,652       106,607  
    Non-cash interest expense related to convertible senior notes     11,397       -  
    Deferred income taxes     120       (30,142 )
    Other     3,144       1,702  
  Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in business combinations:                
    Accounts receivable     50,885       (60,041 )
    Inventories     (4,986 )     162  
    Prepaid expenses and other assets     1,059       (2,138 )
    Accounts payable     1,289       (8,359 )
    Accrued liabilities     7,554       6,684  
    Accrued compensation     8,305       25,415  
    Deferred revenue     102,324       95,107  
    Other long-term liabilities     2,741       4,434  
      Net cash provided by (used in) operating activities     27,571       (131,002 )
CASH FLOWS FROM INVESTING ACTIVITIES:                
  Purchase of property and equipment and demonstration units     (37,193 )     (55,466 )
  Purchase of short-term investments     (640,162 )     (352,401 )
  Maturities of short-term investments     159,149       50,780  
  Acquisition of business, net of cash acquired     -       (55,058 )
  Lease deposits     (627 )     (565 )
      Net cash used in investing activities     (518,833 )     (412,710 )
CASH FLOWS FROM FINANCING ACTIVITIES:                
  Net proceeds from follow-on public offering     -       444,338  
  Net proceeds from convertible debt offering     896,530       -  
  Prepaid forward stock purchase     (150,000 )     -  
  Proceeds from exercise of equity awards     35,270       24,299  
        Net cash provided by financing activities     781,800       468,637  
Net change in cash and cash equivalents     290,538       (75,075 )
Cash and cash equivalents, beginning of year     146,363       173,918  
Cash and cash equivalents, end of year   $ 436,901     $ 98,843  
                 
                 
               
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,  
    2015     2014     2015     2014  
                                 
GAAP operating loss   $ (123,278 )   $ (129,937 )   $ (384,159 )   $ (364,195 )
Stock-based compensation expense (1)     58,365       43,160       164,651       106,607  
Amortization of intangible assets (2)     11,766       11,478       35,298       33,463  
Acquisition related expenses (3)     -       -       -       1,559  
Restructuring charges (4)     -       2,769       -       2,769  
Non-GAAP operating loss   $ (53,147 )   $ (72,530 )   $ (184,210 )   $ (219,797 )
                                 
GAAP operating margin     -74 %     -114 %     -88 %     -129 %
Stock-based compensation expense (1)     35 %     38 %     38 %     38 %
Amortization of intangible assets (2)     7 %     10 %     8 %     12 %
Acquisition related expenses (3)     0 %     0 %     0 %     1 %
Restructuring charges (4)     0 %     2 %     0 %     1 %
Non-GAAP operating margin     -32 %     -64 %     -42 %     -78 %
                                 
GAAP net loss   $ (135,530 )   $ (120,031 )   $ (403,067 )   $ (338,064 )
Stock-based compensation expense (1)     58,365       43,160       164,651       106,607  
Amortization of intangible assets (2)     11,766       11,478       35,298       33,463  
Acquisition related expenses (3)     -       -       -       1,559  
Restructuring charges (4)     -       2,769       -       2,769  
Non-cash interest expense related to convertible senior notes (5)     8,565       -       11,397       -  
Non-recurring benefit from income taxes (6)     -       (11,247 )     -       (30,099 )
Non-GAAP net loss   $ (56,834 )   $ (73,871 )   $ (191,721 )   $ (223,765 )
                                 
GAAP net loss per common share, basic and diluted   $ (0.88 )   $ (0.83 )   $ (2.63 )   $ (2.41 )
Stock-based compensation expense (1)     0.38       0.30       1.07       0.76  
Amortization of intangible assets (2)     0.08       0.08       0.23       0.24  
Acquisition related expenses (3)     -       -       -       0.01  
Restructuring charges (4)     -       0.02       -       0.02  
Non-cash interest expense related to convertible senior notes (5)     0.06       -       0.07       -  
Non-recurring benefit from income taxes (6)     -       (0.08 )     -       (0.21 )
Non-GAAP net loss per common share, basic and diluted   $ (0.37 )   $ (0.51 )   $ (1.25 )   $ (1.60 )
                                 
Weighted average shares used in per share calculations for GAAP and Non-GAAP, basic and diluted     154,523       144,923       153,440       140,285  
                                 
(1) includes stock-based compensation expense as follows:                                
Cost of product revenue   $ 560     $ 243     $ 1,214     $ 624  
Cost of subscription and services revenue     8,221       3,430       21,762       10,455  
Research and development     18,852       7,648       51,412       20,054  
Sales and marketing     18,612       22,543       54,424       47,154  
General and administrative     12,120       9,296       35,839       28,320  
  Total stock-based compensation expense   $ 58,365     $ 43,160     $ 164,651     $ 106,607  
                                 
(2) includes amortization of intangible assets as follows:                                
Cost of product revenue   $ 3,064     $ 2,852     $ 9,192     $ 7,955  
Cost of subscription and services revenue     5,475       5,400       16,425       16,184  
Sales and marketing     3,227       3,226       9,681       9,324  
  Total amortization of intangible assets   $ 11,766     $ 11,478     $ 35,298     $ 33,463  
                                 
(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 non-cash interest expense related to convertible senior notes as follows:                                
Other expense, net   $ 8,565     $ -     $ 11,397     $ -  
                                 
(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,
    2015   2014   2015   2014
                         
GAAP revenue   $ 165,616   $ 114,211   $ 438,193   $ 282,680
  Add change in deferred revenue     44,976     50,914     102,324     95,407
Non-GAAP billings   $ 210,592   $ 165,125   $ 540,517   $ 378,087
                         
                         
                       
FireEye, Inc.
BILLINGS BREAKOUT
(Unaudited, in thousands)
                       
    Three Months Ended     Nine Months Ended
    September 30,     September 30,
    2015     2014     2015     2014
                               
Product billings   $ 58,796     $ 44,135     $ 145,854     $ 105,769
Product subscription billings     82,481       71,925       218,671       153,446
Product billings and product subscription billings     141,277       116,060       364,525       259,215
Support and maintenance billings     35,708       30,717       89,657       64,994
Professional services billings     33,607       18,348       86,335       53,878
Non-GAAP billings   $ 210,592     $ 165,125     $ 540,517     $ 378,087
                               
                               
         
FireEye, Inc.
REVENUE BREAKOUT
(Unaudited, in thousands)
                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
    2015   2014   2015   2014
                         
Product revenue   $ 60,101   $ 48,375   $ 150,034   $ 110,310
Product subscription revenue     53,592     32,759     145,478     83,587
Product revenue and product subscription revenue     113,693     81,134     295,512     193,897
Support and maintenance revenue     23,245     14,198     63,758     36,823
Professional services revenue     28,678     18,879     78,923     51,960
Total revenue   $ 165,616   $ 114,211   $ 438,193   $ 282,680