Cloudera Reports First Quarter Fiscal Year 2020 Financial Results

PALO ALTO, Calif., June 5, 2019 /PRNewswire/ -- Cloudera, Inc. (NYSE: CLDR), the enterprise data cloud company, reported results for its first quarter of fiscal year 2020 ended April 30, 2019. Total revenue for the first quarter was $187.5 million, and subscription revenue was $154.8 million. Annualized recurring revenue grew 21% year-over-year.

"We continue to make substantial progress toward our goal of delivering the industry's first enterprise data cloud, designed for powerful analytics across hybrid and multi-cloud environments with common security and governance," said Tom Reilly, chief executive officer, Cloudera. "Our enterprise customers are excited about extending their analytic workloads to the public cloud through Cloudera Data Platform, which will be available this summer. While some customers in the first quarter elected to postpone renewal and expansion of their agreements in anticipation of the new platform's release, affecting our full year outlook, this customer feedback and enthusiasm validates demand for enterprise data cloud solutions in our target market. Customers are benefiting from our offerings today, solving complex data management and analytic use cases spanning the Edge to AI, and we look forward to helping them accelerate their journey to the cloud with Cloudera Data Platform."

All numbers reported for prior periods are presented for Cloudera on a standalone basis since the merger with Hortonworks, Inc. closed on January 3, 2019, and, as such, there is no comparative year-over-year financial information for the combined company.

GAAP loss from operations for the first quarter of fiscal 2020 was $103.8 million, compared to a GAAP loss from operations of $51.7 million for the first quarter of fiscal 2019.

Non-GAAP loss from operations for the first quarter of fiscal 2020 was $34.7 million, compared to a non-GAAP loss from operations of $25.7 million for the first quarter of fiscal 2019.

Operating cash flow for the first quarter of fiscal 2020, which includes $25.0 million of merger-related payments, was $11.5 million, compared to operating cash flow of $24.4 million for the first quarter of fiscal 2019.

GAAP net loss per share for the first quarter of fiscal 2020 was $0.38 per share, based on weighted-average shares outstanding of 271.4 million shares, compared to a GAAP net loss per share of $0.36 per share for the first quarter of fiscal 2019, based on weighted-average shares outstanding of 146.7 million shares. See financial statement tables below for additional information regarding historical and forward-looking stock-based compensation expenses and shares outstanding.

Non-GAAP net loss per share for the first quarter of fiscal 2020 was $0.13 per share, based on weighted-average shares outstanding of 271.4 million shares, compared to a non-GAAP net loss per share of $0.18 per share for the first quarter of fiscal 2019, based on weighted-average shares outstanding of 146.7 million shares.

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 April 30, 2019, the company had total cash, cash equivalents, marketable securities and restricted cash of $547.5 million.

Recent Business and Financial Highlights

Today, we separately announced the planned retirement of Chief Executive Officer, Tom Reilly, and the appointment of Martin Cole, Chairman of the Board, as interim Chief Executive Officer.

First Quarter Fiscal 2020:

    --  Annualized recurring revenue was $672.0 million, representing 21%
        year-over-year growth
    --  Non-GAAP subscription gross margin for the quarter was 85%
    --  Operating cash flow was $11.5 million, including $25.0 million of
        merger-related payments
    --  Customers with annualized recurring revenue greater than $100,000 were
        929
    --  Expanded partnership with IBM to include all Cloudera product offerings
        and to add services
    --  Brought to market two new products: Cloudera Edge Management, an edge
        management solution for IoT and streaming data, and Cloudera Flow
        Management, a no-code, high-scale data ingestion, and management
        solution

Business Outlook

The outlook for the second quarter of fiscal 2020, ending July 31, 2019, is:

    --  Total revenue in the range of $180 million to $183 million
    --  Subscription revenue in the range of $155 million to $157 million
    --  Non-GAAP net loss per share in the range of $0.11 to $0.08 per share
    --  Weighted-average shares outstanding of approximately 274 million shares

The outlook for fiscal 2020, ending January 31, 2020, is:

    --  Annualized recurring revenue growth of 0% to 10%
    --  Total revenue in the range of $745 million to $765 million
    --  Subscription revenue in the range of $635 million to $645 million
    --  Operating cash flow in the range of negative $95 million to negative $75
        million, including $59 million of non-recurring merger-related payments
    --  Non-GAAP net loss per share in the range of $0.32 to $0.28 per share
    --  Weighted-average shares outstanding of approximately 280 million shares

Conference Call and Webcast Information

Cloudera is hosting a conference call for analysts and investors to discuss its first quarter of fiscal 2020 results and the outlook for its second quarter of fiscal 2020 and full year fiscal 2020 at 2:00 PM 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: +1-833-231-7247
    --  Participant International Number: +1-647-689-4091
    --  Conference ID: 2193887

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: cloudera.com/about-cloudera.html
Read our VISION blog: vision.cloudera.com/ and Engineering blog: blog.cloudera.com/
Follow us on Twitter: twitter.com/cloudera and LinkedIn: linkedin.com/cloudera/
Visit us on Facebook: facebook.com/cloudera
See us on YouTube: youtube.com/user/clouderahadoop
Join the Cloudera Community: community.cloudera.com
Read about our customers' successes: cloudera.com/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 goals and targets, including the timing of the release of the Cloudera Data Platform, expectations regarding the acceptance by our enterprise customers of enterprise data cloud and the Cloudera Data Platform, and our "Business Outlook" for our second quarter of fiscal 2020 and our full year fiscal 2020 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, and other risks or uncertainties that are described under the caption "Risk Factors" in our Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission (SEC), and in our other SEC filings. You can obtain copies of the company's SEC filings on the SEC's website at www.sec.gov. 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 gross margins, non-GAAP subscription gross margins, non-GAAP operating expenses, non-GAAP loss from operations, non-GAAP operating margin, non-GAAP net loss, historical and forward-looking non-GAAP net loss per share, and adjusted annualized recurring revenue. These non-GAAP financial measures exclude stock-based compensation, acquisition- and disposition-related expenses (if any), and amortization of acquired intangible assets from the Cloudera unaudited condensed consolidated statement of operations. In addition, we use non-GAAP weighted-average shares outstanding to calculate non-GAAP net loss per share. This non-GAAP measure includes the impact of anti-dilutive restricted stock units and stock options outstanding, on a weighted basis.

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 tables titled "Use of Non-GAAP Financial Information" as well as the related 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 non-GAAP performance metric, which we will 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, including pre-merger Hortonworks contracts. ARR excludes non-recurring partner revenue, subscription revenue with certain related parties, custom engineering and premium add-on support.


                                     
            
              Cloudera, Inc.


                        
            
          Condensed Consolidated Statements of Operations


                             
         
             (in thousands, except per share data)


                                      
            
              (unaudited)






                                                         Three Months Ended April 30,



                                           2019                                        2018

                                                                                          (As Adjusted)*

                                                                                       ---


     Revenue:



     Subscription                                  $
            154,838                                       $
        86,763



     Services                           32,630                                        16,696




     Total revenue                     187,468                                       103,459




     Cost of revenue:(1) (2)



     Subscription                       29,337                                        15,807



     Services                           31,896                                        17,544



      Total cost of revenue              61,233                                        33,351



     Gross profit                      126,235                                        70,108




     Operating expenses:(1) (2)


      Research and development           64,173                                        43,664


      Sales and marketing               119,383                                        61,810


      General and
       administrative                    46,432                                        16,336



      Total operating expenses          229,988                                       121,810



      Loss from operations            (103,753)                                     (51,702)


      Interest income, net                3,291                                         1,807


      Other income (expense),
       net                                  233                                       (1,121)



      Net loss before provision
       for income taxes               (100,229)                                     (51,016)


      Provision for income
       taxes                            (2,901)                                      (1,306)




     Net loss                                    $
            (103,130)                                    $
        (52,322)



      Net loss per share, basic
       and diluted                                   $
            (0.38)                                      $
        (0.36)



      Weighted-average shares
       used in computing net
       loss per share, basic
       and diluted                      271,352                                       146,678



               * As adjusted to reflect the
                impact of the full
                retrospective adoption of Topic
                606.




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



                                      Three Months Ended April 30,



                             2019                        2018



     Cost of revenue -
      subscription                 $
      3,819                        $
      2,548


     Cost of revenue -
      services              4,260                         2,474


     Research and
      development          17,841                         9,861


     Sales and marketing   13,364                         6,079


     General and
      administrative        9,587                         4,404


     Total stock-based
      compensation expense        $
      48,871                       $
      25,366


                                      Amounts
                                       include
                                  amortization
                                   of acquired
                                    intangible
                                     assets as
                                   follows (in

              (2)                thousands):



                                    Three Months Ended April 30,



                           2019                 2018



     Cost of revenue -
      subscription               $
      2,910                       $
     622


     Sales and marketing 17,250                            35


      Total amortization
       of acquired
       intangible assets        $
      20,160                       $
     657


                             
           
                Cloudera, Inc.


            
              
             Condensed Consolidated Statements of Operations


                   
              
             (as a percentage of total revenue)


                              
           
                (unaudited)




                                                            Three Months Ended April 30,



                                       2019                                                  2018

                                                                                       (As
                                                                                      Adjusted)*

                                                                                             ---


     Revenue:



     Subscription                       83                                                          84
                                          %                                                          %



     Services                           17                                                          16




     Total revenue                     100                                                         100



     Cost of revenue:(1) (2)



     Subscription                       16                                                          15



     Services                           17                                                          17



      Total cost of revenue              33                                                          32



     Gross profit                       67                                                          68




     Operating expenses:(1) (2)


      Research and development           34                                                          42


      Sales and marketing                64                                                          60


      General and
       administrative                    25                                                          16



      Total operating expenses          123                                                         118



      Loss from operations             (56)                                                       (50)


      Interest income, net                2                                                           2


      Other income (expense),
       net                                -                                                        (1)



      Net loss before provision
       for income taxes                (54)                                                       (49)


      Provision for income
       taxes                            (1)                                                        (1)




     Net loss                         (55)                                                       (50)
                                          %                                                          %

                                                                                                        ===



               * As adjusted to reflect the
                impact of the full
                retrospective adoption of Topic
                606.




              (1)              Amounts include stock?based
                                  compensation expense as a
                                  percentage of total revenue as
                                  follows:



                                           Three Months Ended April 30,



                                      2019          2018



      Cost of revenue - subscription     2                      3
                                         %                     %


      Cost of revenue - services         2                      2



     Research and development          10                     10



     Sales and marketing                7                      6


      General and administrative         5                      4


       Total stock-based compensation   26                     25
        expense                          %                     %




              (2)               Amounts include amortization of
                                   acquired intangible assets as
                                   a percentage of total revenue
                                   as follows:



                                           Three Months Ended April 30,



                                      2019          2018



      Cost of revenue - subscription     2                      1
                                         %                     %



     Sales and marketing                9


       Total amortization of acquired   11                      1
        intangible assets                %                     %


                                                       
       
                Cloudera, Inc.


                                            
              
         Condensed Consolidated Balance Sheets


                                                       
       
                (in thousands)


                                                         
       
                (unaudited)




                                                              April 30,                                        January 31,

                                                                   2019                                  2019

                                                                                                         ---


     
                ASSETS



     CURRENT ASSETS:


      Cash and cash equivalents                                             $
              107,362                              $
         158,672


      Marketable securities, current                            337,283                                 322,005


      Accounts receivable, net                                  146,009                                 242,980



     Contract assets                                             5,355                                   4,824



     Deferred costs                                             36,877                                  32,100


      Prepaid expenses and other
       current assets                                            27,121                                  38,281




     Total current assets                                      660,007                                 798,862


      Property and equipment, net                                26,546                                  27,619


      Marketable securities, non-
       current                                                   99,474                                  56,541


      Intangible assets, net                                    659,166                                 679,326



     Goodwill                                                  587,336                                 586,456


      Deferred costs, non-current                                31,896                                  36,913



     Restricted cash                                             3,352                                   3,367


      Operating lease right-of-use
       assets                                                   231,983



     Other assets                                               10,474                                   7,559



     TOTAL ASSETS                                                        $
              2,310,234                            $
         2,196,643



                   LIABILITIES AND STOCKHOLDERS' EQUITY



     CURRENT LIABILITIES:



     Accounts payable                                                        $
              5,322                                $
         8,185



     Accrued compensation                                       44,648                                  53,590


      Other contract liabilities,
       current                                                   12,055                                  17,177


      Other accrued liabilities                                  22,267                                  24,548


      Operating lease liabilities,
       current                                                   25,650


      Deferred revenue, current                                 375,691                                 390,965



      Total current liabilities                                 485,633                                 494,465


      Operating lease liabilities,
       non-current                                              218,043


      Deferred revenue, non-current                              97,419                                 116,604


      Other contract liabilities,
       non-current                                                1,174                                   1,296



     Other liabilities                                           4,615                                  22,209




     TOTAL LIABILITIES                                         806,884                                 634,574




     STOCKHOLDERS' EQUITY:



     Common stock                                                   14                                      13


      Additional paid-in capital                              2,755,408                               2,711,340


      Accumulated other comprehensive
       loss                                                         300                                    (42)



     Accumulated deficit                                   (1,252,372)                            (1,149,242)



      TOTAL STOCKHOLDERS' EQUITY                              1,503,350                               1,562,069



      TOTAL LIABILITIES AND
       STOCKHOLDERS' EQUITY                                               $
              2,310,234                            $
         2,196,643


                                          
              
                Cloudera, Inc.


                          
              
                Condensed Consolidated Statements of Cash Flows


                                          
              
                (in thousands)


                                            
              
                (unaudited)




                                                                      Three Months Ended April 30,



                                                    2019                                           2018

                                                                                                         (As Adjusted)*

                                                                                                   ---



                   CASH FLOWS FROM OPERATING ACTIVITIES



     Net loss                                             $
              (103,130)                                        $
       (52,322)


      Adjustments to reconcile net loss to net cash
       provided by operating activities:


      Depreciation and amortization               34,631                                            2,392


      Stock-based compensation
       expense                                    48,871                                           25,366


      Accretion and amortization of
       marketable securities                       (925)                                              15


      Amortization of deferred costs               9,652                                            6,563


      Loss (gain) on disposal of fixed
       assets                                        415                                             (20)



     Changes in assets and liabilities:



     Accounts receivable                         95,496                                           65,840



     Contract assets                              (531)                                           2,845


      Prepaid expenses and other
       assets                                          9                                            8,167



     Deferred costs                             (9,412)                                         (4,530)



     Accounts payable                           (2,605)                                           (121)



     Accrued compensation                      (12,530)                                        (14,627)


      Accrued expenses and other
       liabilities                                  (28)                                             821


      Other contract liabilities                 (5,244)                                             233


      Operating lease liabilities               (11,079)



     Deferred revenue                          (32,130)                                        (16,259)



      Net cash provided by operating
       activities                                 11,460                                           24,363



                   CASH FLOWS FROM INVESTING ACTIVITIES


      Purchases of marketable
       securities and other
       investments                             (196,453)                                       (114,243)


      Proceeds from sale of marketable
       securities and other
       investments                                 9,271                                           13,256


      Maturities of marketable
       securities and other
       investments                               129,998                                          114,213



     Capital expenditures                       (2,693)                                         (4,214)



      Net cash (used in) provided by
       investing activities                     (59,877)                                           9,012



                   CASH FLOWS FROM FINANCING ACTIVITIES


      Taxes paid related to net share
       settlement of restricted stock
       units                                     (7,797)                                           (906)


      Proceeds from employee stock
       plans                                       5,949                                            7,081



      Net cash (used in) provided by
       financing activities                      (1,848)                                           6,175



      Effect of exchange rate changes
       on cash, cash equivalents and
       restricted cash                           (1,060)                                           (381)



      Net (decrease) increase in cash,
       cash equivalents and restricted
       cash                                     (51,325)                                          39,169


      Cash, cash equivalents and
       restricted cash -Beginning of
       period                                    162,039                                           61,299



      Cash, cash equivalents and
       restricted cash -End of period                        $
              110,714                                          $
       100,468




                  SUPPLEMENTAL DISCLOSURES OF CASH
                   FLOW INFORMATION


     Cash paid for income taxes                     $
         1,882     $
     1,161



     Cash paid for operating lease
      liabilities                                  $
         11,079 
     $



                  SUPPLEMENTAL DISCLOSURES OF NON-
                   CASH INVESTING AND FINANCING
                   ACTIVITIES


     Purchases of property and
      equipment in accounts payable and
      other accrued liabilities                        $
         49     $
     1,706



     Right-of-use assets obtained in
      exchange of lease obligations                 $
         4,161 
     $



               * As adjusted to reflect the
                impact of the full
                retrospective adoption of Topic
                606.


                                                                                                   
        
                Cloudera, Inc.


                                                                                         
              
          Three Months Ended April 30, 2019


                                                                                    
              
          GAAP Results Reconciled to Non-GAAP Results


                                                                                      
              
          (in thousands, except per share amounts)


                                                                                                    
        
                (unaudited)




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

                                                                                                                                                                 ---

      Cost of revenue-
       Subscription                              $
     29,337                                                                            $
              (3,819)                $
          (2,910)   $
      22,608


                   Subscription gross         81                                                 2                                                                   2                  85
                    margin            
            %                                       
            %                                                         
            %           
          %


      Cost of revenue-
       Services                           31,896                                           (4,260)                                                                                27,636


                   Services gross              2                                                13                                                                     %               15
                    margin                     %                                       
            %                                                                              
          %


      Gross profit                       126,235                                             8,079                                                               2,910             137,224


                   Total gross margin         67                                                 4                                                                   2                  73
                                      
            %                                       
            %                                                         
            %           
          %


      Research and
       development                        64,173                                          (17,841)                                                                                46,332


      Sales and marketing                119,383                                          (13,364)                                                           (17,250)             88,769


      General and
       administrative                     46,432                                           (9,587)                                                                                36,845


      Loss from operations             (103,753)                                           48,871                                                              20,160            (34,722)


                   Operating margin         (55)                                               26                                                                  11                (19)
                                      
            %                                       
            %                                                         
            %           
          %



     Net loss                         (103,130)                                           48,871                                                              20,160            (34,099)


      Net loss per share,
       basic and diluted                         $
     (0.38)                                                                              $
              0.18                    $
          0.07    $
      (0.13)


                                                                                                 
        
                Cloudera, Inc.


                                                                                        
              
          Three Months Ended April 30, 2018


                                                                                    
             
          GAAP Results Reconciled to Non-GAAP Results


                                                                                     
             
          (in thousands, except per share amounts)


                                                                                                   
        
                (unaudited)




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

                                                                                                                                                               ---

      Cost of revenue-
       Subscription                              $
     15,807                                                                          $
              (2,548)                    $
         (622)   $
     12,637


                   Subscription gross         82                                               3                                                                   1                   85
                    margin            
            %                                      
           %                                                         
            %            
          %


      Cost of revenue-
       Services                           17,544                                         (2,474)                                                                                 15,070


                   Services gross            (5)                                             15                                                                      %               10
                    margin            
            %                                      
           %                                                                               
          %


      Gross profit                        70,108                                           5,022                                                                 622               75,752


                   Total gross margin         68                                               5                                                                   1                   73
                                      
            %                                      
           %                                                         
            %            
          %


      Research and
       development                        43,664                                         (9,861)                                                                                 33,803


      Sales and marketing                 61,810                                         (6,079)                                                               (35)              55,696


      General and
       administrative                     16,336                                         (4,404)                                                                                 11,932


      Loss from operations              (51,702)                                         25,366                                                                 657             (25,679)


                   Operating margin         (50)                                             25                                                                   1                 (25)
                                      
            %                                      
           %                                                         
            %            
          %



     Net loss                          (52,322)                                         25,366                                                                 657             (26,299)


      Net loss per share,
       basic and diluted                         $
     (0.36)                                                                            $
              0.17                 
     $                $
     (0.18)

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 Cloudera excludes from its non-GAAP financial measures, Cloudera believes 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.

                                                 
         
                Cloudera, Inc.


                                     
             
        Reconciliation of Non-GAAP Financial Guidance


                                                  
         
                (unaudited)




                                                                 Fiscal 2020



                                 (in millions)                        Q2                          FY

    ---


       GAAP net loss                                           ($97) -($89)                         ($361) -($349)


        Stock-based compensation
         expense (*)                                                      47                                     193


        Amortization of acquired
         intangible assets                                                20                                      78


        Non-GAAP net loss                                       ($30) -($22)                           ($90) -($78)



               (*) Stock-based compensation
                expense is impacted by variables
                such as stock price and employee
                behavior, 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-first-quarter-fiscal-year-2020-financial-results-300862826.html

SOURCE Cloudera, Inc.