Cloudera Reports Third Quarter Fiscal 2021 Financial Results

SANTA CLARA, Calif., Dec. 3, 2020 /PRNewswire/ -- Cloudera, Inc. (NYSE: CLDR), the enterprise data cloud company, reported results for its third quarter of fiscal 2021, ended October 31, 2020. Total revenue for the third quarter was $217.9 million, an increase of 10% as compared to the third quarter of fiscal 2020. Subscription revenue was $197.4 million, an increase of 18% as compared to the third quarter of fiscal 2020. Annualized Recurring Revenue grew 12% year-over-year.

"In the third quarter, CDP Private Cloud became generally available, we announced three new upcoming cloud-native services on CDP Public Cloud, and the number of CDP Public Cloud paying customers increased by more than 40%. With CDP Private Cloud now in-market, our hybrid multi-cloud offerings can be implemented by customers and our Enterprise Data Cloud vision is nearly complete. We are beginning to see an acceleration of migrations by existing customers from legacy Cloudera and Hortonworks platforms to CDP," said Rob Bearden, chief executive officer, Cloudera. "We believe that Cloudera has never been better-positioned to capture more of the rapidly growing data management and analytics market opportunity for hybrid multi-cloud solutions. As a result, we have announced today that the board has authorized the repurchase of an additional $500 million in shares of our stock."

Third Quarter Fiscal 2021 Results

    --  GAAP loss from operations for the third quarter of fiscal 2021 was $12.3
        million, compared to $82.5 million for the third quarter of fiscal 2020
    --  Non-GAAP income from operations for the third quarter of fiscal 2021 was
        $49.3 million, compared to a non-GAAP loss from operations of $8.2
        million for the third quarter of fiscal 2020
    --  Operating cash flow for the third quarter of fiscal 2021 was $18.4
        million, compared to negative $5.9 million for the third quarter of
        fiscal 2020
    --  GAAP net loss per share for the third quarter of fiscal 2021 was $0.04
        per share, compared to $0.29 per share for the third quarter of fiscal
        2020
    --  Non-GAAP net income per share for the third quarter of fiscal 2021 was
        $0.15 per share, compared to a non-GAAP net loss per share of $0.03 per
        share for the third quarter of fiscal 2020

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

As of October 31, 2020, Cloudera had total cash, cash equivalents, marketable securities and restricted cash of $567.5 million.

Recent Business and Financial Highlights

    --  Annualized Recurring Revenue at the conclusion of the third quarter of
        fiscal 2021 was $756 million, representing 12% year-over-year growth
    --  GAAP subscription gross margin for the quarter was 87%, up from 82% in
        the third quarter of fiscal 2020
    --  Non-GAAP subscription gross margin for the quarter was 91%, up from 86%
        in the third quarter of fiscal 2020
    --  Cloudera recognized as a leader in The Forrester Wave(TM):
        Notebook-Based Predictive Analytics and Machine Learning, Q3 2020
    --  Acquired Eventador, a provider of cloud-native services for streaming
        analytics, to deliver more customer value for real-time analytics use
        cases
    --  Three new enterprise data cloud services designed specifically for data
        specialists were announced for Cloudera Data Platform (CDP): CDP Data
        Engineering; CDP Operational Database; and CDP Data Visualization

Business Outlook

The outlook for the fourth quarter of fiscal 2021, ending January 31, 2021 is:

    --  Total revenue in the range of $219 million to $222 million
    --  Subscription revenue in the range of $199 million to $202 million
    --  Non-GAAP operating income in the range of $35 million to $40 million
    --  Non-GAAP net income per share in the range of $0.10 to $0.12 per share
    --  Diluted weighted-average share count of approximately 323 million shares

The outlook for fiscal 2021, ending January 31, 2021, is:

    --  Total revenue in the range of $862 million to $865 million
    --  Subscription revenue in the range of $775 million to $778 million
    --  Non-GAAP operating income in the range of $131 million to $136 million
    --  Non-GAAP net income per share in the range of $0.40 to $0.42 per share
    --  Diluted weighted-average share count of approximately 317 million shares

The business outlook is based on the assumption that the recessionary impact of the coronavirus pandemic (COVID-19) will continue at least through Cloudera's fourth quarter fiscal 2021.

Share Repurchase Authorization

Cloudera's board of directors has authorized the repurchase of up to an additional $500 million in shares of our common stock, through open market purchases, block trades and/or in privately negotiated transactions, pursuant to Rule 10b5-1 plans, or other repurchase mechanisms, in compliance with applicable securities laws and other legal requirements. The timing, volume and nature of any repurchases will be determined by Cloudera's management based on their evaluation of the capital needs of the business, market conditions, applicable legal requirements and other factors. The repurchase program will be executed consistent with our capital allocation strategy, balancing investment to grow the business over the long-term and return of capital to shareholders. No time limit was set for the completion of the repurchase program, the program may be suspended or discontinued at any time and the program does not obligate Cloudera to purchase any shares. The amount of shares Cloudera has been authorized to repurchase may be increased or decreased at any time by our board of directors. The repurchase program is conditioned upon the closing of an institutional term loan, which we believe can be closed during our current fiscal quarter. Cloudera currently expects to fund the repurchase program using proceeds from this term loan, and/or with our existing cash or cash generated from operations. Cloudera's ability to secure proceeds from and the timing of closing such an institutional term loan are subject to market conditions and other factors beyond our control.

Conference Call and Webcast Information

Cloudera is hosting a conference call for analysts and investors to discuss its third quarter fiscal 2021 results and the outlook for its fourth quarter of fiscal 2021 and full year fiscal 2021 at 1:30 p.m. Pacific Time today. Participants can listen via webcast by visiting the Investor Relations section of Cloudera's website. A replay of the webcast will be available for two weeks following the call.

The conference call can also be accessed as follows:

    --  Participant Toll Free Number: +1-833-579-0900
    --  Participant International Number: +1-778-560-2567
    --  Conference ID: 2257327

About Cloudera

At Cloudera, we believe that data can make what is impossible today, possible tomorrow. We empower people to transform complex data into clear and actionable insights. Cloudera delivers an enterprise data cloud for any data, anywhere, from the Edge to AI. Powered by the relentless innovation of the open source community, Cloudera advances digital transformation for the world's largest enterprises. Learn more at cloudera.com.

Connect with Cloudera

About Cloudera: https://www.cloudera.com/about.html
Read our VISION blog: https://blog.cloudera.com and Engineering blog: https://blog.cloudera.com
Follow us on Twitter: https://twitter.com/cloudera and LinkedIn: https://www.linkedin.com/company/cloudera
Visit us on Facebook: https://www.facebook.com/cloudera
See us on YouTube: https://www.youtube.com/user/clouderahadoop
Join the Cloudera Community: https://community.cloudera.com
Read about our customers' successes: https://www.cloudera.com/about/customers.html

Cloudera and associated marks are trademarks or registered trademarks of Cloudera, Inc. All other company and product names may be trademarks of their respective owners.

Forward-Looking Statements

Statements in this press release that are not historical in nature are forward-looking statements that, within the meaning of the federal securities laws including the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, involve known and unknown risks and uncertainties. Words such as "may", "will", "expect", "intend", "plan", "believe", "seek", "could", "estimate", "judgment", "targeting", "should", "anticipate", "goal" and variations of these words and similar expressions, are also intended to identify forward-looking statements. The forward-looking statements in this press release address a variety of subjects, including statements about our short-term and long-term assumptions, goals and targets, including our "Business Outlook" for our fourth quarter of fiscal 2021 and our full year fiscal 2021 operating results. Readers are cautioned that actual results could differ materially from those implied by such forward-looking statements due to a variety of factors, including global economic conditions, competitive pressures and pricing declines, intellectual property infringement claims, the impact of and uncertainties related to COVID-19, and other risks or uncertainties that are described under the caption "Risk Factors" in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission (SEC), and in our other SEC filings. You can obtain copies of our SEC filings on the SEC's website at www.sec.gov. Additionally, these forward-looking statements, particularly our guidance, involve risk, uncertainties and assumptions, including those related to the impact of COVID-19 on our business and global economic conditions. Many of these assumptions relate to matters that are beyond our control and changing rapidly, including, but not limited to, the timeframes for and severity of the impact of COVID-19 on our customers' purchasing decisions and the length of our sales cycles, particularly for customers in certain industries highly affected by COVID-19. Although we believe the expectations reflected in such forward-looking statements are based upon reasonable assumptions, we can give no assurances that our expectations will be attained. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

We report all financial information required in accordance with U.S. generally accepted accounting principles (GAAP). To supplement our unaudited and audited condensed consolidated financial statements presented in accordance with GAAP, we use certain non-GAAP measures of financial performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and may be different from non-GAAP financial measures used by other companies. In addition, these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the results of our operations as determined in accordance with GAAP. The non-GAAP financial measures used by us include non-GAAP cost of revenue-subscription, non-GAAP cost of revenue-services, non-GAAP subscription gross margin, non-GAAP services gross margin, non-GAAP gross margin, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating margin, and historical and forward-looking non-GAAP income/loss from operations, non-GAAP net income/loss, and non-GAAP net income/loss per share. These non-GAAP financial measures exclude stock-based compensation, acquisition and disposition-related expenses (if any), extraordinary non-cash real estate impairment charges (if any), and amortization of acquired intangible assets from our unaudited and audited condensed consolidated statement of operations.

For a description of these items, including the reasons why management adjusts for them, and reconciliations of historical non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying financial statement tables titled "Use of Non-GAAP Financial Information" as well as the related financial statement tables that precede it. We may consider whether other significant non-recurring items that arise in the future should also be excluded in calculating the non-GAAP financial measures we use.

We believe that these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provide meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our core business, operating results or future outlook. Management uses, and believes that investors benefit from referring to, these non-GAAP financial measures in assessing our operating results, as well as when planning, forecasting and analyzing future periods. We use these non-GAAP financial measures in conjunction with traditional GAAP measures to communicate with our board of directors concerning our financial performance. These non-GAAP financial measures also facilitate comparisons of our performance to prior periods.

Annualized Recurring Revenue

Annualized Recurring Revenue ("ARR") is a performance metric, which we use to assess the health and trajectory of our business. ARR equals the annualized value of all recurring subscription contracts with active entitlements as of the end of the period. ARR does not reflect non-recurring partner revenue, subscription revenue with certain related parties, custom engineering, remote operation and management services, or premium add-on support.


                                                                               
            
              Cloudera, Inc.

                                                                   
       
              Condensed Consolidated Statements of Operations

                                                                     
          
              (in thousands, except per share data)

                                                                                
            
              (unaudited)




                                                                                           Three Months Ended October 31,                        Nine Months Ended October 31,


                                                                             2020                              2019               2020                                   2019

                                                                                                                                                                       ---


           Revenue:



           Subscription                                                             $
            197,355                                   $
       166,932                              $
         575,962       $
          485,872



           Services                                                       20,544                                        31,360                             66,733                          96,599




           Total revenue                                                 217,899                                       198,292                            642,695                         582,471



           Cost of revenue:(1) (2)



           Subscription                                                   25,243                                        30,224                             81,808                          88,636



           Services                                                       16,804                                        27,404                             64,119                          87,355




           Total cost of revenue                                          42,047                                        57,628                            145,927                         175,991




           Gross profit                                                  175,852                                       140,664                            496,768                         406,480



           Operating expenses:(1) (2)



           Research and development                                       56,306                                        66,657                            182,826                         196,572



           Sales and marketing                                            97,952                                       117,783                            316,847                         349,657



           General and administrative                                     33,923                                        38,691                            101,765                         135,568




           Total operating expenses                                      188,181                                       223,131                            601,438                         681,797




           Loss from operations                                         (12,329)                                     (82,467)                         (104,670)                       (275,317)



           Interest income                                                 1,201                                         2,756                              4,886                           9,203



           Other income (expense), net                                   (1,398)                                         (46)                           (2,915)                            291




           Loss before provision for income taxes                       (12,526)                                     (79,757)                         (102,699)                       (265,823)



           Provision for income taxes                                    (1,419)                                      (2,365)                           (5,257)                        (6,472)




           Net loss                                                                $
            (13,945)                                 $
       (82,122)                           $
         (107,956)    $
          (272,295)




           Net loss per share, basic and diluted                                     $
            (0.04)                                   $
       (0.29)                              $
         (0.36)       $
          (0.98)




           Weighted-average shares used in computing net loss per        311,009                                       283,267                            302,185                         277,260
      share, basic and diluted



      (1) Amounts include stock-based compensation expense as follows (in thousands):




                                                                                                           Three Months Ended October 31,                   Nine Months Ended October 31,

                                                                                                                                    ---

                                                                                                  2020                  2019              2020                       2019

                                                                                                                                                                   ---


     Cost of revenue - subscription                                                                    $
      3,384                               $
      4,306                                 $
       11,060   $
       12,314



     Cost of revenue - service                                                                  2,372                           4,620                     9,363                                13,076



     Research and development                                                                  16,372                          19,697                    53,253                                55,991



     Sales and marketing                                                                       11,806                          17,400                    41,660                                46,199



     General and administrative                                                                 7,922                           8,191                    26,575                                37,238




     Total stock-based compensation expense                                                           $
      41,856                              $
      54,214                                $
       141,911  $
       164,818








     (2) Amounts include amortization of acquired intangible assets as follows (in thousands):




                                                                                                           Three Months Ended October 31,                   Nine Months Ended October 31,

                                                                                                                                    ---

                                                                                                  2020                  2019              2020                       2019

                                                                                                                                                                   ---


     Cost of revenue - subscription                                                                    $
      3,144                               $
      2,761                                  $
       9,303    $
       8,358



     Sales and marketing                                                                       16,605                          17,264                    49,798                                51,764




     Total amortization of acquired intangible assets                                                 $
      19,749                              $
      20,025                                 $
       59,101   $
       60,122


                                                                
     
                Cloudera, Inc.

                                                              
     
       Condensed Consolidated Balance Sheets

                                                                
     
                (in thousands)




                                                                                                          October 31,                              January 31,
                                                                                                                 2020                        2020

                                                                                                                                             ---

                                                                                                    (unaudited)



     
                ASSETS



     Current assets:



     Cash and cash equivalents                                                                                          $
         96,114                           $
         107,638



     Marketable securities                                                                                   298,711                       253,361



     Accounts receivable, net                                                                                172,424                       249,971



     Deferred costs                                                                                           44,922                        54,776



     Prepaid expenses and other current assets                                                                28,502                        42,155




     Total current assets                                                                                    640,673                       707,901



     Property and equipment, net                                                                              20,247                        21,988



     Marketable securities, non-current                                                                      169,324                       122,193



     Intangible assets, net                                                                                  551,835                       605,236



     Goodwill                                                                                                599,291                       590,361



     Deferred costs, non-current                                                                              30,365                        35,260



     Operating lease right-of-use assets                                                                     187,469                       204,642



     Other assets                                                                                             10,961                        12,209




     
                TOTAL ASSETS                                                                                       $
         2,210,165                         $
         2,299,790




     
                LIABILITIES AND STOCKHOLDERS' EQUITY



     Current liabilities:



     Accounts payable                                                                                                    $
         2,556                             $
         3,858



     Accrued compensation                                                                                     56,029                        61,826



     Other contract liabilities                                                                                7,895                        12,225



     Other accrued liabilities                                                                                22,902                        22,297



     Operating lease liabilities                                                                              29,422                        19,181



     Deferred revenue                                                                                        401,943                       460,561




     Total current liabilities                                                                               520,747                       579,948



     Operating lease liabilities, non-current                                                                176,244                       192,324



     Deferred revenue, non-current                                                                            57,958                        81,926



     Other accrued liabilities, non-current                                                                    5,683                         7,223




     TOTAL LIABILITIES                                                                                       760,632                       861,421




     STOCKHOLDERS' EQUITY:



     Common stock                                                                                                 16                            15



     Additional paid-in capital                                                                            3,044,290                     2,923,905



     Accumulated other comprehensive income                                                                    (195)                          273



     Accumulated deficit                                                                                 (1,594,578)                  (1,485,824)




     TOTAL STOCKHOLDERS' EQUITY                                                                            1,449,533                     1,438,369




     
                TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                         $
         2,210,165                         $
         2,299,790


                                                                                                 
          
                Cloudera, Inc.

                                                                                             
     
         Condensed Consolidated Statements of Cash Flows

                                                                                                 
          
                (in thousands)

                                                                                                   
          
                (unaudited)




                                                                                                                                Three Months Ended October 31,                        Nine Months Ended October 31,


                                                                                                              2020                                2019             2020                                   2019

                                                                                                                                                                                                        ---




              
                CASH FLOWS FROM OPERATING ACTIVITIES



              Net loss                                                                                              $
              (13,945)                               $
       (82,122)                               $
        (107,956)    $
        (272,295)



              Adjustments to reconcile net loss to net cash provided by (used in)
    operating activities:



              Depreciation and amortization                                                                22,077                                          22,957                           67,016                             69,123



               Non-cash lease expense                                                                      11,516                                          10,999                           34,208                             33,897



              Stock-based compensation expense                                                             41,856                                          54,214                          141,911                            164,818



              Amortization of deferred costs                                                               17,340                                          12,606                           50,750                             33,579



              Other                                                                                         3,261                                           (702)                           8,387                            (1,903)



              Changes in assets and liabilities:



              Accounts receivable                                                                        (24,273)                                        (1,708)                          76,067                             78,952



              Prepaid expenses and other assets                                                             (120)                                            204                           14,508                            (3,754)



              Deferred costs                                                                             (13,711)                                       (15,393)                        (36,001)                          (37,200)



              Accounts payable                                                                            (1,268)                                          7,854                          (2,098)                             4,193



              Accrued compensation                                                                        (3,579)                                          3,767                         (10,225)                           (2,323)



              Other accrued liabilities                                                                       832                                         (3,785)                         (3,447)                             4,904



               Other contract liabilities                                                                   (456)                                          (203)                         (4,330)                           (9,445)



              Operating lease liabilities                                                                 (3,525)                                        (2,864)                        (24,731)                          (27,898)



              Deferred revenue                                                                           (17,640)                                       (11,714)                        (84,889)                          (62,058)




              Net cash provided by (used in) operating activities                                          18,365                                         (5,890)                         119,170                           (27,410)




              
                CASH FLOWS FROM INVESTING ACTIVITIES



              Purchases of marketable securities                                                        (121,631)                                       (81,273)                       (395,200)                          (392,497)



              Proceeds from sale of marketable securities                                                   6,150                                          17,356                          110,322                             56,741



              Maturities of marketable securities                                                          67,960                                          96,228                          191,670                            331,630



              Cash used in business combinations, net of cash acquired                                   (12,358)                                        (4,500)                        (12,358)                           (4,500)



              Capital expenditures                                                                        (2,875)                                        (1,767)                         (7,305)                           (6,488)



              Net cash (used in) provided by investing activities                                        (62,754)                                         26,044                        (112,871)                           (15,114)




              
                CASH FLOWS FROM FINANCING ACTIVITIES



              Repurchases of common stock                                                                       -                                                                       (25,974)



              Taxes paid related to net share settlement of restricted stock units                        (6,352)                                        (5,439)                        (29,635)                          (21,085)



              Proceeds from employee stock plans                                                            4,552                                          10,413                           38,191                             19,633



              Net cash (used in) provided by financing activities                                         (1,800)                                          4,974                         (17,418)                           (1,452)




              Effect of exchange rate changes on cash, cash equivalents and restricted cash                 (868)                                                                          (405)                           (1,508)




              Net (decrease) increase in cash, cash equivalents and restricted cash                      (47,057)                                         25,128                         (11,524)                          (45,484)



              Cash, cash equivalents and restricted cash - Beginning of period                            146,523                                          91,427                          110,990                            162,039




              Cash, cash equivalents and restricted cash - End of period                                              $
              99,466                                 $
       116,555                                 $
          99,466     $
          116,555


                  Reconciliation of cash, cash equivalents and restricted cash as shown in the statement of cash flows:


                                                                          As of October 31,



                                                     2020                                    2019


     Cash and cash equivalents                              $
              96,114                                    $
        113,203


     Restricted cash included
      in Other assets                               3,352                                     3,352



     Total cash, cash
      equivalents and
      restricted cash                                       $
              99,466                                    $
        116,555


                                                                                           
              
                Cloudera, Inc.

                                                                                 
              
                Three Months Ended October 31, 2020

                                                                             
              
                GAAP Results Reconciled to Non-GAAP Results

                                                                       
              
                (in thousands, except percentage and per share amounts)

                                                                                             
              
                (unaudited)




                                                     GAAP                         Stock-Based                                         Amortization of               Non-GAAP
                                                                    Compensation                                            Acquired
                                                                      Expense                                          Intangible Assets



     Cost of revenue- Subscription                       $
     25,243                                                                                    $
       (3,384)              $
          (3,144)   $
        18,715



     
                Subscription gross margin           87                                                  2                                                                 2                  91
                                               
            %                                        
            %                                                                %           
          %



     Cost of revenue- Services                    16,804                                            (2,372)                                                                              14,432



     
                Services gross margin               18                                                 12                                                                   %               30
                                               
            %                                        
            %                                                                            
          %



     Gross profit                                175,852                                              5,756                                                             3,144             184,752



     
                Total gross margin                  81                                                  3                                                                 1                  85
                                               
            %                                        
            %                                                                %           
          %



     Research and development                     56,306                                           (16,372)                                                                              39,934



     Sales and marketing                          97,952                                           (11,806)                                                         (16,605)             69,541



     General and administrative                   33,923                                            (7,922)                                                                              26,001



     (Loss) income from operations              (12,329)                                            41,856                                                            19,749              49,276



     
                Operating margin                   (6)                                                19                                                                 9                  23
                                               
            %                                        
            %                                                                %           
          %



     Net (loss) income                          (13,945)                                            41,856                                                            19,749              47,660



     Net (loss) income per share, basic           (0.04)                                              0.13                                                              0.06                0.15



     Net (loss) income per share, diluted (1)            $
     (0.04)                                                                                      $
       0.13                  $
          0.06      $
        0.15



               (1) See below for a
                reconciliation of weighted-
                average shares outstanding used
                to calculate non-GAAP net
                income per share


                                                                                          
              
                Cloudera, Inc.

                                                                                
              
                Three Months Ended October 31, 2019

                                                                             
             
                GAAP Results Reconciled to Non-GAAP Results

                                                                       
             
                (in thousands, except percentage and per share amounts)

                                                                                            
              
                (unaudited)




                                                   GAAP                        Stock-Based                                         Amortization of                   Non-GAAP
                                                                  Compensation                                           Acquired
                                                                     Expense                                        Intangible Assets



     Cost of revenue- Subscription                     $
     30,224                                                                                     $
       (4,306)                $
          (2,761)   $
      23,157



     
                Subscription gross margin         82                                                 3                                                                     2                  86
                                             
            %                                       
            %                                                                    %           
          %



     Cost of revenue- Services                  27,404                                           (4,620)                                                                                  22,784



     
                Services gross margin             13                                                15                                                                       %               27
                                             
            %                                       
            %                                                                                
          %



     Gross profit                              140,664                                             8,926                                                                 2,761             152,351



     
                Total gross margin                71                                                 5                                                                     1                  77
                                             
            %                                       
            %                                                                    %           
          %



     Research and development                   66,657                                          (19,697)                                                                                  46,960



     Sales and marketing                       117,783                                          (17,400)                                                             (17,264)             83,119



     General and administrative                 38,691                                           (8,191)                                                                                  30,500



     Loss from operations                     (82,467)                                           54,214                                                                20,025             (8,228)



     
                Operating margin                (42)                                               27                                                                    10                 (4)
                                             
            %                                       
            %                                                           
            %           
          %



     Net loss                                 (82,122)                                           54,214                                                                20,025             (7,883)



     Net loss per share, basic and diluted             $
     (0.29)                                                                                       $
       0.19                    $
          0.07    $
      (0.03)


               
              
                Cloudera, Inc.

                  Reconciliation of weighted-average shares used for non-GAAP net income per share

               
              
                (in thousands)

                
              
                (unaudited)




                                                       Three Months Ended October 31,



                                     2020                   2019

                                                            ---

      Weighted-
      average
      shares,
      basic                       311,009                             283,267


     Effect of dilutive
      securities:


     Stock
      options,
      unvested
      restricted
      stock
      units
      and
      ESPP                          7,647



      Weighted-
      average
      shares,
      diluted                     318,656                             283,267

Use of Non-GAAP Financial Information

In addition to the reasons stated under "Non-GAAP Financial Measures" above, which are generally applicable to each of the items we exclude from our non-GAAP financial measures, we believe it is appropriate to exclude or give effect to certain items for the following reasons:

    --  Stock-based compensation expense. We exclude stock-based compensation
        expense from our non-GAAP financial measures consistent with how we
        evaluate our operating results and prepare our operating plans,
        forecasts and budgets. Further, when considering the impact of equity
        award grants, we focus on overall stockholder dilution rather than the
        accounting charges associated with such equity grants. The exclusion of
        the expense facilitates the comparison of results and business outlook
        for future periods with results for prior periods in order to better
        understand the long-term performance of our business.
    --  Amortization of acquired intangible assets. We exclude the amortization
        of acquired intangible assets from our non-GAAP financial measures.
        Although the purchase accounting for an acquisition necessarily reflects
        the accounting value assigned to intangible assets, our management team
        excludes the GAAP impact of acquired intangible assets when evaluating
        our operating results. Likewise, our management team excludes
        amortization of acquired intangible assets from our operating plans,
        forecasts and budgets. The exclusion of the expense facilitates the
        comparison of results and business outlook for future periods with
        results for prior periods in order to better understand the long-term
        performance of our business.
    --  Extraordinary non-cash real estate impairment charges. We currently
        lease approximately 225,000 square feet of space for our former
        corporate headquarters in Palo Alto, California under a lease agreement
        that expires in 2027. Upon the completion of the merger with
        Hortonworks, we added approximately 92,000 square feet of space in Santa
        Clara, California under a lease agreement that expires in 2026 and we
        relocated our corporate headquarters to this space during the second
        quarter of fiscal 2021. Extraordinary non-cash real estate impairment
        charges relate to potential charges that we may incur as a result of
        future activities with respect to our leased office locations.


                     
         
                Cloudera, Inc.

                        Reconciliation of Non-GAAP Financial Guidance

                      
         
                (unaudited)




                                                                     Fiscal 2021



                               (in
                                millions)                            Q4                     FY

    ---                                                                                    ---

        GAAP
         operating                                                ($25)                 ($130)
         loss                                                   ($30) -                ($135) -


        Stock-
         based
         compensation
         expense
         (*)                                                         46                     188


         Amortization
         of
         acquired
         intangible
         assets                                                      19                      78


        Non-GAAP
         operating
         income                                    
              $35 - $40          
     $131 - $136

                                                                                           ===



                                                                     Fiscal 2021



                               (in
                                millions)                            Q4                     FY

    ---                                                                                    ---

        GAAP net                                                ($32) -                ($139) -
         loss                                                     ($26)                 ($134)


        Stock-
         based
         compensation
         expense
         (*)                                                         46                     188


         Amortization
         of
         acquired
         intangible
         assets                                                      19                      78


        Non-GAAP
         net income                                
              $33 - $39          
     $127 - $132

                                                                                           ===



               (*) Stock-based compensation
                expense is impacted by a number of
                variables, each of which are
                inherently difficult to forecast.
                As a result, the guidance
                presented above is subject to a
                number of uncertainties and
                assumptions that may cause actual
                results to differ materially.

View original content to download multimedia:http://www.prnewswire.com/news-releases/cloudera-reports-third-quarter-fiscal-2021-financial-results-301186167.html

SOURCE Cloudera, Inc.