EX-99.1 2 ex991q42019earningsrelease.htm EXHIBIT 99.1 Exhibit



Exhibit 99.1

Guidewire Software Announces Fourth Fiscal Quarter and Fiscal Year 2019 Financial Results

SAN MATEO, Calif., September 5, 2019 - Guidewire Software, Inc. (NYSE: GWRE), provider of the industry platform Property and Casualty (“P&C”) insurers rely upon, today announced its financial results for the fourth fiscal quarter and fiscal year ended July 31, 2019.

“Our fourth quarter performance reflects growing P&C industry demand for core system modernization and an increasing preference for cloud-based deployments,” said Marcus Ryu, co-founder and chairman of the board, Guidewire Software. “During the quarter, six insurers selected InsuranceSuite via Guidewire Cloud, representing a cross-section of the P&C industry, including insurers of multiple sizes and continents, and a mix of new and existing customers. Our strategic priority is to evolve and scale Guidewire Cloud to serve the operational and advanced analytic needs of the global P&C industry. With 65% of our new software sales in fiscal year 2019 from cloud products, we believe the industry is increasingly selecting Guidewire InsurancePlatform as its platform of choice.”

“It’s exciting to see the increasing demand and momentum for Guidewire Cloud offerings; earning the trust of industry leaders such as American Family Insurance, EMC Insurance Companies, and Gore Mutual Insurance marks a significant milestone for Guidewire and our industry,” said Michael Rosenbaum, chief executive officer, Guidewire Software.

As of the first quarter of fiscal year 2019, Guidewire began reporting results under Accounting Standards Codification Topic 606, Revenue Recognition (“ASC 606”), using the modified retrospective method. Financial results for reporting periods prior to fiscal year 2019 are presented as previously disclosed in conformity with then existing guidance and as revised to reflect the restatement more fully described in Guidewire’s Form 10-K/A for the year ended July 31, 2018, filed on June 3, 2019.

Fiscal Year 2019 Financial Highlights

Revenue
Total revenue for fiscal year 2019 was $719.5 million, an increase of 10% from fiscal year 2018. License and subscription revenue was $385.3 million, an increase of 25%; services revenue was $248.8 million, a decrease of 7%; and maintenance revenue was $85.4 million, an increase of 10%.
Profitability
GAAP income from operations was $1.5 million for fiscal year 2019, compared with a $15.6 million loss for fiscal year 2018.
Non-GAAP income from operations was $122.1 million for fiscal year 2019, compared with $101.5 million of non-GAAP income for fiscal year 2018.
GAAP net income was $20.7 million for fiscal year 2019, compared with a $26.7 million net loss for fiscal year 2018, which was adversely impacted by a net tax expense of $28.6 million in the second quarter of fiscal year 2018, as a result of the provisions of the Tax and Jobs Act (the “Tax Act”) passed in December 2017. GAAP net income per share was $0.25, based on diluted weighted average shares outstanding of 82.7 million, compared with net loss per share of $0.34 for fiscal year 2018, based on diluted weighted average shares outstanding of 77.7 million.
Non-GAAP net income was $119.9 million for fiscal year 2019, compared with $85.1 million non-GAAP net income for fiscal year 2018. Non-GAAP net income per share was $1.45, based on diluted weighted average shares outstanding of 82.7 million, compared with net income per share of $1.07 for fiscal year 2018, based on diluted weighted average shares outstanding of 79.5 million.


Fourth Quarter Fiscal Year 2019 Financial Highlights

Revenue
Total revenue for the fourth quarter of fiscal year 2019 was $207.9 million, a decrease of 13% from the same quarter in fiscal year 2018. License and subscription revenue was $127.7 million, a decrease of 11%; services revenue was $58.3 million, a decrease of 23%; and maintenance revenue was $21.8 million, an increase of 6%.





Profitability
GAAP income from operations was $21.1 million for the fourth quarter of fiscal year 2019, compared with $48.1 million income for the comparable period in fiscal year 2018.
Non-GAAP income from operations was $51.1 million for the fourth quarter of fiscal year 2019, compared with $76.6 million of non-GAAP income for the comparable period in fiscal year 2018.
GAAP net income was $23.0 million for the fourth quarter of fiscal year 2019, compared with $58.8 million net income for the comparable period in fiscal year 2018. GAAP net income per share was $0.28, based on diluted weighted average shares outstanding of 82.9 million, compared with net income per share of $0.72 for the comparable period in fiscal year 2018, based on diluted weighted average shares outstanding of 82.2 million.
Non-GAAP net income was $46.3 million for the fourth quarter of fiscal year 2019, compared with $61.3 million non-GAAP net income for the comparable period in fiscal year 2018. Non-GAAP net income per share was $0.56, based on diluted weighted average shares outstanding of 82.9 million, compared with net income per share of $0.75 for the comparable period in fiscal year 2018, based on diluted weighted average shares outstanding of 82.2 million.
Liquidity
The Company had $1.3 billion in cash, cash equivalents, and investments at July 31, 2019 and 2018. The Company generated $116.1 million in cash from operations during the twelve months ended July 31, 2019.

Business Outlook
Guidewire is issuing the following outlook for the first fiscal quarter and fiscal year of 2020 based on current expectations:
(in $ millions, except per share outlook)
 
First Quarter Fiscal Year 2020
 
Fiscal Year 2020
Revenue
 
149.0
-
153.0
 
759.0
-
771.0
License and subscription
 
78.0
-
80.0
 
443.0
-
455.0
Maintenance
 
19.0
-
20.0
 
85.0
-
87.0
Services
 
51.0
-
54.0
 
224.0
-
236.0
GAAP operating income (loss)
 
(33.8)
-
(29.8)
 
(41.4)
-
(29.4)
Non-GAAP operating income (loss)
 
(3.0)
-
1.0
 
96.0
-
108.0
GAAP net income (loss)
 
(26.5)
-
(23.4)
 
(30.7)
-
(21.7)
GAAP net income (loss) per share
 
(0.32)
-
(0.29)
 
(0.37)
-
(0.26)
Non-GAAP net income (loss)
 
0.6
-
4.0
 
92.4
-
102.3
Non-GAAP net income (loss) per share
 
0.01
-
0.05
 
1.10
-
1.22

Conference Call Information
What:
Guidewire Software Fourth Fiscal Quarter and Fiscal Year 2019 Financial Results Conference Call
When:
Thursday, September 5, 2019
Time:
2:00 p.m. PT (5:00 p.m. ET)
Live Call:
(877) 705-6003, Domestic
(201) 493-6725, International
Replay:
(844) 512-2921, Passcode 13693887, Domestic
(412) 317-6671, Passcode 13693887, International
Webcast:
http://ir.guidewire.com/ (live and replay)

The webcast will be archived on Guidewire’s website (www.guidewire.com) for a period of three months.

Non-GAAP Financial Measures
This press release contains the following non-GAAP financial measures: Non-GAAP operating income (loss), Non-GAAP net income (loss), Non-GAAP income tax provision (benefit), and Non-GAAP net income (loss) per share. Non-GAAP operating income (loss) excludes stock-based compensation and amortization of intangibles. Non-GAAP net income (loss), Non-GAAP income tax provision (benefit), and Non-GAAP net income (loss) per share also exclude the amortization of debt discount and issuance costs from our convertible notes and the related tax effects of the non-GAAP adjustments. The estimated annual tax rates





used in the business outlook to compute GAAP and Non-GAAP net income exclude discrete items such as forecasted tax benefits related to stock-based compensation.
Guidewire believes that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to Guidewire’s financial condition and results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods for trend analysis, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.
Management of the Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. Guidewire urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including the financial tables at the end of this press release, and not to rely on any single financial measure to evaluate the Company’s business.
About Guidewire Software
Guidewire delivers the industry platform that P&C insurers rely upon to adapt and succeed in a time of accelerating change. We provide the software, services, and partner ecosystem to enable our customers to run, differentiate, and grow their business. We are privileged to serve more than 350 companies in 34 countries. For more information, please visit www.guidewire.com and follow us on twitter: @Guidewire_PandC.

NOTE: For information about Guidewire’s trademarks, visit https://www.guidewire.com/legal-notices.






Cautionary Language Concerning Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our financial outlook, market positioning, business momentum and demand for Guidewire Cloud offerings. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Guidewire’s control. Guidewire’s actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, risks detailed in Guidewire’s most recent Forms 10-K, 10-K/A and 10-Q filed with the Securities and Exchange Commission as well as other documents that may be filed by the Company from time to time with the Securities and Exchange Commission. In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: quarterly and annual operating results may fluctuate more than expected; seasonal and other variations related to our revenue recognition may cause significant fluctuations in our results of operations and cash flows; our reliance on sales to and renewals from a relatively small number of large customers for a substantial portion of our revenue; our ability to successfully manage any changes to our business model, including the transition of our products to cloud offerings and the costs related to cloud operations; our services revenue produces lower gross margins than our license and maintenance revenue; assertions by third parties that we violate their intellectual property rights could substantially harm our business; we face intense competition in our market; our products or cloud-based services may experience data security breaches; changes in accounting guidance on revenue recognition, such as contained in ASC 606, have and may cause us to experience greater volatility in our quarterly and annual results; our ability to remediate our material weakness that arose in connection with the restatement of our financial statements for the years ended July 31, 2018 and 2017; weakened global economic conditions may adversely affect the P&C insurance industry including the rate of information technology spending; our product development and sales cycles are lengthy; the risk of losing key employees; changes in foreign exchange rates; general political or destabilizing events, including war, conflict or acts of terrorism; and other risks and uncertainties. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent Guidewire’s views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. Guidewire undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing Guidewire’s views as of any date subsequent to the date of this press release.

Media Contact:
Diana Stott
Guidewire Software, Inc.
(650) 356-4941
dstott@guidewire.com

Investor Contact:
Garo Toomajanian
ICR, LLC
(650) 357-5282
ir@guidewire.com





GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
 
 
 
 
 
July 31,
2019
 
July 31,
2018
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
254,101

 
$
437,140

Short-term investments
870,136

 
630,008

Accounts receivable, net
138,443

 
124,849

Unbilled accounts receivable, net
36,728

 

Prepaid expenses and other current assets
35,566

 
30,464

Total current assets
1,334,974

 
1,222,461

Long-term investments
213,524

 
190,952

Unbilled accounts receivable, net
9,375

 

Property and equipment, net
65,809

 
18,595

Intangible assets, net
66,542

 
95,654

Goodwill
340,877

 
340,877

Deferred tax assets, net
90,308

 
90,369

Other assets
45,554

 
22,525

TOTAL ASSETS
$
2,166,963

 
$
1,981,433

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
34,255

 
$
30,635

Accrued employee compensation
73,365

 
60,135

Deferred revenue, net
108,304

 
127,107

Other current liabilities
16,348

 
20,280

Total current liabilities
232,272

 
238,157

Convertible senior notes, net
317,322

 
305,128

Deferred revenue, net
23,527

 
23,758

Other liabilities
19,641

 
774

Total liabilities
592,762

 
567,817

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock
8

 
8

Additional paid-in capital
1,391,904

 
1,296,380

Accumulated other comprehensive loss
(7,758
)
 
(7,748
)
Retained earnings
190,047

 
124,976

Total stockholders’ equity
1,574,201

 
1,413,616

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
2,166,963

 
$
1,981,433






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands except share and per share data)
 
 
 
 
 
 
 
 
 
Three Months Ended July 31,
 
Twelve Months Ended July 31,
 
2019
 
2018
 
2019
 
2018
Revenue:
 
 
 
 
 
 
 
License and subscription
$
127,711

 
$
143,697

 
$
385,322

 
$
309,007

Maintenance
21,822

 
20,548

 
85,424

 
77,337

Services
58,325

 
76,015

 
248,768

 
266,505

Total revenue
207,858

 
240,260

 
719,514

 
652,849

Cost of revenue:
 
 
 
 
 
 
 
License and subscription
20,948

 
9,955

 
64,798

 
35,452

Maintenance
4,753

 
3,895

 
16,499

 
14,783

Services
57,083

 
76,630

 
243,053

 
246,548

Total cost of revenue
82,784

 
90,480

 
324,350

 
296,783

Gross profit:
 
 
 
 
 
 
 
License and subscription
106,763

 
133,742

 
320,524

 
273,555

Maintenance
17,069

 
16,653

 
68,925

 
62,554

Services
1,242

 
(615
)
 
5,715

 
19,957

Total gross profit
125,074

 
149,780

 
395,164

 
356,066

Operating expenses:
 
 
 
 
 
 
 
Research and development
49,472

 
45,502

 
188,541

 
171,657

Sales and marketing
33,958

 
38,168

 
130,751

 
124,117

General and administrative
20,562

 
18,009

 
74,401

 
75,916

Total operating expenses
103,992

 
101,679

 
393,693

 
371,690

Income (loss) from operations
21,082

 
48,101

 
1,471

 
(15,624
)
Interest income
8,030

 
6,034

 
30,182

 
13,281

Interest expense
(4,476
)
 
(4,203
)
 
(17,334
)
 
(6,442
)
Other income (expense), net
(909
)
 
(531
)
 
(1,867
)
 
509

Income (loss) before provision for income taxes
23,727

 
49,401

 
12,452

 
(8,276
)
Provision for (benefit from) income taxes
722

 
(9,376
)
 
(8,280
)
 
18,467

Net income (loss)
$
23,005

 
$
58,777

 
$
20,732

 
$
(26,743
)
Net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.28

 
$
0.73

 
$
0.25

 
$
(0.34
)
Diluted
$
0.28

 
$
0.72

 
$
0.25

 
$
(0.34
)
Shares used in computing net income (loss) per share:
 
 
 
 
 
 
 
Basic
81,977,722

 
80,433,450

 
81,447,998

 
77,709,592

Diluted
82,928,818

 
82,162,624

 
82,681,214

 
77,709,592






Amounts include stock-based compensation expense as follows:
 
Three Months Ended July 31,
 
Twelve Months Ended July 31,
 
2019
 
2018
 
2019
 
2018
 
(unaudited, in thousands)
 Stock-based compensation expense:
 
 
 
 
 
 
 
 Cost of license and subscription revenue
$
1,553

 
$
296

 
$
3,011

 
$
1,002

 Cost of maintenance revenue
455

 
488

 
1,821

 
1,886

 Cost of services revenue
4,883

 
5,874

 
22,781

 
21,856

 Research and development
5,655

 
5,595

 
23,420

 
25,440

 Sales and marketing
4,819

 
4,619

 
19,245

 
18,387

 General and administrative
5,394

 
4,248

 
21,237

 
21,043

 Total stock-based compensation expense
$
22,759

 
$
21,120

 
$
91,515

 
$
89,614







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended July 31,
 
Twelve Months Ended July 31,
 
2019
 
2018
 
2019
 
2018
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net income (loss)
$
23,005

 
$
58,777

 
$
20,732

 
$
(26,743
)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
10,813

 
9,494

 
39,953

 
35,611

Amortization of debt discount and issuance costs
3,112

 
2,944

 
12,194

 
4,512

Stock-based compensation
22,759

 
21,120

 
91,516

 
89,614

Charges to bad debt and revenue reserves
191

 

 
670

 
1,062

Deferred income tax
(2,162
)
 
(10,542
)
 
(13,998
)
 
14,150

Amortization of premium (accretion of discount) on available-for-sale securities
(2,061
)
 
(1,384
)
 
(7,757
)
 
(1,418
)
Other non-cash items affecting net income (loss)
(386
)
 

 
189

 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(29,826
)
 
(24,023
)
 
(15,057
)
 
(40,832
)
Unbilled accounts receivable
26,517

 

 
(17,341
)
 

Prepaid expenses and other assets
(10,419
)
 
(584
)
 
(16,251
)
 
(2,737
)
Accounts payable
5,615

 
12,225

 
(5,521
)
 
16,794

Accrued employee compensation
18,890

 
16,467

 
13,825

 
9,230

Other liabilities
16,815

 
6,472

 
22,600

 
8,858

Deferred revenue
20,011

 
11,816

 
(9,628
)
 
32,358

Net cash provided by operating activities
102,874

 
102,782

 
116,126

 
140,459

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Purchases of available-for-sale securities
(431,301
)
 
(324,347
)
 
(1,209,312
)
 
(859,657
)
Sales and maturities of available-for-sale securities
229,634

 
187,457

 
956,736

 
464,143

Purchases of property and equipment
(16,175
)
 
(4,688
)
 
(44,921
)
 
(9,398
)
Capitalized software development costs
(1,634
)
 
(764
)
 
(3,936
)
 
(2,614
)
Acquisitions of business, net of acquired cash

 

 

 
(130,058
)
Net cash used in investing activities
(219,476
)
 
(142,342
)
 
(301,433
)
 
(537,584
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Proceeds from issuance of convertible senior notes, net of issuance costs

 

 

 
387,239

Proceeds from issuance of common stock, net of issuance costs

 

 

 
220,948

Purchase of capped calls

 

 

 
(37,200
)
Proceeds from issuance of common stock upon exercise of stock options
2,103

 
958

 
3,954

 
2,013

Net cash provided by financing activities
2,103

 
958

 
3,954

 
573,000

Effect of foreign exchange rate changes on cash and cash equivalents
(269
)
 
(1,421
)
 
(1,686
)
 
(1,911
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(114,768
)
 
(38,961
)
 
(183,039
)
 
173,964

CASH AND CASH EQUIVALENTS—Beginning of period
368,869

 
476,101

 
437,140

 
263,176

CASH AND CASH EQUIVALENTS—End of period
$
254,101

 
$
437,140

 
$
254,101

 
$
437,140








GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Financial Measures
(unaudited, in thousands except share and per share data)
 
 
 
 
 
 
 
 
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP financial measures for the periods indicated below:
 
Three Months Ended July 31,
 
Twelve Months Ended July 31,
 
2019
 
2018
 
2019
 
2018
Income (loss) from operations reconciliation:
 
 
 
 
 
 
 
GAAP income (loss) from operations
$
21,082

 
$
48,101

 
$
1,471

 
$
(15,624
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
22,759

 
21,120

 
91,515

 
89,614

Amortization of intangibles (1)
7,217

 
7,348

 
29,113

 
27,462

Non-GAAP income (loss) from operations
$
51,058

 
$
76,569

 
$
122,099

 
$
101,452

 
 
 
 
 
 
 
 
Net income (loss) reconciliation:
 
 
 
 
 
 
 
GAAP net income (loss)
$
23,005

 
$
58,777

 
$
20,732

 
$
(26,743
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
22,759

 
21,120

 
91,515

 
89,614

Amortization of intangibles (1)
7,217

 
7,348

 
29,113

 
27,462

Amortization of debt discount and issuance costs (2)
3,111

 
2,944

 
12,194

 
4,512

Tax impact of non-GAAP adjustments (3)
(9,818
)
 
(28,919
)
 
(33,678
)
 
(9,777
)
Non-GAAP net income (loss)
$
46,274

 
$
61,270

 
$
119,876

 
$
85,068

 
 
 
 
 
 
 
 
Tax provision (benefit) reconciliation:
 
 
 
 
 
 
 
GAAP tax provision (benefit)
$
722

 
$
(9,376
)
 
$
(8,280
)
 
$
18,467

Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
4,222

 
5,107

 
15,800

 
25,296

Amortization of intangibles (1)
1,339

 
1,777

 
5,033

 
7,661

Amortization of debt discount and issuance costs (2)
577

 
712

 
2,117

 
1,160

Tax impact of non-GAAP adjustments (3)
3,680

 
21,323

 
10,728

 
(24,340
)
Non-GAAP tax provision (benefit)
$
10,540

 
$
19,543

 
$
25,398

 
$
28,244

 
 
 
 
 
 
 
 
Net income (loss) per share reconciliation:
 
 
 
 
 
 
 
GAAP net income (loss) per share - diluted
$
0.28

 
$
0.72

 
$
0.25

 
$
(0.34
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Amortization of intangibles (1)
0.09

 
0.09

 
0.36

 
0.35

Stock-based compensation (1)
0.27

 
0.26

 
1.11

 
1.15

Amortization of debt discount and issuance costs (2)
0.04

 
0.04

 
0.16

 
0.06

Tax impact of non-GAAP adjustments (3)
(0.12
)
 
(0.37
)
 
(0.42
)
 
(0.14
)
Non-GAAP dilutive shares excluded from GAAP net income (loss) per share calculation (4)

 
0.01

 
(0.01
)
 
(0.01
)
Non-GAAP net income (loss) per share - diluted
$
0.56

 
$
0.75

 
$
1.45

 
$
1.07

 
 
 
 
 
 
 
 
Shares used in computing Non-GAAP income (loss) per share amounts:
 
 
 
 
 
 
 
GAAP weighted average shares - diluted
82,928,818


82,162,624


82,681,214


77,709,592

Non-GAAP dilutive shares excluded from GAAP income (loss) per share calculation (4)






1,785,533

Pro forma weighted average shares - diluted
82,928,818


82,162,624


82,681,214


79,495,125


(1) Adjustments relate to amortization of acquired intangibles and stock-based compensation recognized during the period for GAAP purposes.
(2) Adjustments reflect the amortization of debt discount and issuance costs related to the issuance of our Senior Convertible Notes recognized during the period for GAAP purposes.
(3) Adjustments reflect the tax benefit (provision) resulting from all non-GAAP adjustments.
(4) Potentially dilutive securities were excluded from the calculation of GAAP net income (loss) per share, as they would have an anti-dilutive effect. However, these shares have a dilutive effect on non-GAAP net income (loss) per share and, therefore, are included in the non-GAAP net income (loss) per share calculation.







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Outlook
The following tables reconcile the specific items excluded from GAAP outlook in the calculation of non-GAAP outlook for the periods indicated below:
(in $ millions)
 
First Quarter Fiscal Year 2020
 
Fiscal Year 2020
Operating income (loss) outlook reconciliation:
 
 
 
 
 
 
 
 
GAAP operating income (loss)
 
(33.8)
-
(29.8)
 
(41.4)
-
(29.4)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
22.4
-
24.4
 
103.3
-
113.3
Amortization of intangibles
 
7.3
-
7.3
 
29.1
-
29.1
Non-GAAP operating income (loss)
 
(3.0)
-
1.0
 
96.0
-
108.0
 
 
 
 
 
 
 
 
 
Net income (loss) outlook reconciliation
 
 
 
 
 
 
 
 
GAAP net income (loss)
 
(26.5)
-
(23.4)
 
(30.7)
-
(21.7)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
22.4
-
24.4
 
103.3
-
113.3
Amortization of intangibles
 
7.3
-
7.3
 
29.1
-
29.1
Amortization of debt discount and issuance costs
 
5.1
-
5.1
 
14.3
-
14.3
Tax impact of non-GAAP adjustments
 
(8.8)
-
(8.4)
 
(28.7)
-
(27.7)
Non-GAAP net income (loss)
 
0.6
-
4.0
 
92.4
-
102.3