FOSTER CITY, Calif.--(BUSINESS WIRE)--Guidewire Software, Inc. (NYSE: GWRE), a provider of software products to Property and Casualty insurers, today announced its financial results for the fiscal quarter ended April 30, 2017.
“Revenue and profitability exceeded our guidance for the third quarter,” said Marcus Ryu, chief executive officer, Guidewire Software. “Our quarter benefited from the completion of a significant expansion of our relationship with an existing Tier 1 customer earlier in the fiscal year than we expected, as well as sales across our core, data, and digital product families.”
Ryu continued, “We also advanced the delivery of our software as cloud-based solutions. We completed the first sale of our all-in-one cloud-based system, InsuranceNow, and our first cloud-based implementation of InsuranceSuite went live in May with its first line of business. This latter engagement, which we have described as a digital greenfield project, represents a major milestone in our strategy to offer the full breadth of Guidewire InsurancePlatform in both cloud-based and on-premises models to serve our customers’ diverse needs.”
Third Quarter Fiscal 2017 Financial Highlights
Revenue
- License and other revenue for the third quarter of fiscal 2017 was $59.0 million, an increase of 29% from the third quarter of fiscal 2016. Maintenance revenue was $16.9 million, an increase of 15% and services revenue was $47.6 million, an increase of 24%. Total revenue was $123.4 million, an increase of 25% from the same quarter in fiscal 2016.
- License and other revenue for the nine months ended April 30, 2017 was $161.8 million, an increase of 23% from the comparable period in fiscal 2016. Maintenance revenue was $50.0 million, an increase of 16% and services revenue was $121.4 million, an increase of 12%. Total revenue was $333.2 million, an increase of 18% from the same period in fiscal 2016.
- Rolling four-quarter recurring term license and maintenance revenue was $304.9 million as of April 30, 2017, an increase of 22% compared to the same metric as of April 30, 2016.
Profitability
- GAAP loss from operations was $4.3 million for the third quarter of fiscal 2017, compared with a loss of $5.8 million in the comparable period in fiscal 2016.
- Non-GAAP income from operations was $17.1 million for the third quarter of fiscal 2017, compared with $11.0 million in the comparable period in fiscal 2016.
- GAAP net loss was $1.8 million for the third quarter of fiscal 2017, compared with a net loss of $0.4 million for the comparable period in fiscal 2016. GAAP net loss per share was $0.02, based on diluted weighted average shares outstanding of 74.2 million, compared with $0.01 net loss per share for the comparable period in fiscal 2016, based on diluted weighted average shares outstanding of 72.3 million.
- Non-GAAP net income was $12.3 million for the third quarter of fiscal 2017, compared with $10.7 million in the comparable period in fiscal 2016. Non-GAAP net income per diluted share was $0.16, based on diluted weighted average shares outstanding of 75.2 million, compared with $0.14 in the comparable period in fiscal 2016, based on diluted weighted average shares outstanding of 73.6 million.
Balance Sheet
- The Company had $591.4 million in cash, cash equivalents and investments at April 30, 2017, compared with $735.8 million at July 31, 2016. The decrease in cash, cash equivalents and investments was primarily due to $154.1 million cash used for the acquisition of ISCS and $33.5 million used for the acquisition of FirstBest. The Company generated $21.9 million cash from operations in the third quarter of fiscal 2017, compared with cash flow from operations of $23.6 million in the comparable period in fiscal 2016.
Business Outlook
Guidewire is issuing the following outlook for the fourth quarter and fiscal 2017, based on current expectations:
| (in $ millions, except per share outlook) |
Fourth Quarter |
Full Year Fiscal 2017 |
|||||||||||||||
| Revenue | 165.8 | – | 169.8 | 499.0 | – | 503.0 | |||||||||||
| License and other revenue | 96.2 | – | 100.2 | 258.0 | – | 262.0 | |||||||||||
| Maintenance revenue | 17.5 | – | 18.5 | 67.5 | – | 68.5 | |||||||||||
| Services revenue | 50.6 | – | 52.6 | 172.0 | – | 174.0 | |||||||||||
|
GAAP income from operations |
16.5 | – | 20.5 | 2.0 | – | 6.0 | |||||||||||
|
Non-GAAP income from operations |
39.4 | – | 43.4 | 86.0 | – | 90.0 | |||||||||||
| GAAP net income | 9.1 | – | 11.2 | 3.4 | – | 5.5 | |||||||||||
| GAAP net income per share | 0.12 | – | 0.15 | 0.05 | – | 0.07 | |||||||||||
| Non-GAAP net income | 27.3 | – | 30.1 | 61.4 | – | 64.1 | |||||||||||
| Non-GAAP net income per share | 0.36 | – | 0.40 | 0.82 | – | 0.86 | |||||||||||
Guidewire continues to target term license revenue growth of 20% or higher for the current fiscal year. Non-GAAP income from operations and non-GAAP net income exclude stock-based compensation expense and amortization of intangible assets.
|
Conference Call Information |
||||
|
What: |
Guidewire Software Third Quarter Fiscal 2017 Financial Results Conference Call |
|||
|
When: |
Thursday, June 1, 2017 |
|||
|
Time |
2:00 p.m. PT (5:00 p.m. ET) |
|||
|
Live Call: |
(877) 857-6163, Domestic |
|||
|
|
(719) 325-4763, International |
|||
|
Replay: |
(844) 512-2921, Passcode 9703680, Domestic |
|||
|
|
(412) 317-6671, Passcode 9703680, International |
|||
|
Webcast: |
http://ir.guidewire.com (live and replay) |
|||
The webcast will be archived on Guidewire’s website for a period of three months.
Non-GAAP Financial Measures
This press release contains the following non-GAAP financial measures: Non-GAAP income from operations, Non-GAAP net income, Non-GAAP net income per share and Non-GAAP tax provision. These Non-GAAP financial measures exclude stock-based compensation and amortization of intangibles, and the tax effect of these adjustments for Non-GAAP net income and Non-GAAP net income per share.
Guidewire believes that these non-GAAP measures of financial results 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 this press release, and not to rely on any single financial measure to evaluate the Company’s business.
Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release.
About Guidewire Software
Guidewire delivers the software
that Property and Casualty (P&C) insurers need to adapt and succeed in a
time of rapid industry change. We combine three elements -- core
operations, data and analytics, and digital engagement -- into an
insurance platform that enhances insurers’ ability to engage and empower
their customers and employees. More than 300 P&C insurers around the
world have selected Guidewire. For more information, please visit www.guidewire.com.
Follow us on twitter: @Guidewire_PandC.
NOTE: Guidewire, Guidewire Software, Guidewire ClaimCenter, Guidewire PolicyCenter, and Guidewire BillingCenter are registered trademarks of Guidewire Software, Inc. in the United States and/or other countries.
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 and future investments. 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 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: the market for our software may develop more slowly than expected or than it has in the past; 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 revenues; our services revenues produce lower gross margins than our license and maintenance revenues; assertions by third parties that we violate their intellectual property rights could substantially harm our business; we face intense competition in our market; 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.
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | ||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
| (unaudited, in thousands) | ||||||||||||
|
April 30, 2017 |
July 31, 2016 |
|||||||||||
| ASSETS | ||||||||||||
| CURRENT ASSETS: | ||||||||||||
| Cash and cash equivalents | $ | 180,166 | $ | 223,582 | ||||||||
| Short-term investments | 297,307 | 404,655 | ||||||||||
| Accounts receivable | 94,955 | 62,792 | ||||||||||
| Prepaid expenses and other current assets | 30,743 | 16,643 | ||||||||||
| Total current assets | 603,171 | 707,672 | ||||||||||
| Long-term investments | 113,913 | 107,565 | ||||||||||
| Property and equipment, net | 11,896 | 12,955 | ||||||||||
| Intangible assets, net | 76,091 | 14,204 | ||||||||||
| Deferred tax assets, net | 42,960 | 31,364 | ||||||||||
| Goodwill | 142,027 | 30,080 | ||||||||||
| Other assets | 13,156 | 12,338 | ||||||||||
| TOTAL ASSETS | $ | 1,003,214 | $ | 916,178 | ||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
| CURRENT LIABILITIES: | ||||||||||||
| Accounts payable | $ | 11,768 | $ | 9,929 | ||||||||
| Accrued employee compensation | 37,451 | 41,267 | ||||||||||
| Deferred revenues, current | 104,335 | 60,270 | ||||||||||
| Other current liabilities | 10,511 | 7,617 | ||||||||||
| Total current liabilities | 164,065 | 119,083 | ||||||||||
| Deferred revenues, noncurrent | 2,848 | 9,745 | ||||||||||
| Other liabilities | 2,393 | 3,415 | ||||||||||
| Total liabilities | 169,306 | 132,243 | ||||||||||
| STOCKHOLDERS’ EQUITY: | ||||||||||||
| Common stock | 7 | 7 | ||||||||||
| Additional paid-in capital | 799,491 | 742,690 | ||||||||||
| Accumulated other comprehensive loss | (7,718 | ) | (6,593 | ) | ||||||||
| Retained earnings | 42,128 | 47,831 | ||||||||||
| Total stockholders’ equity | 833,908 | 783,935 | ||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,003,214 | $ | 916,178 | ||||||||
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | |||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| (unaudited, in thousands except share and per share data) | |||||||||||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | ||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
| Revenues: | |||||||||||||||||||||
| License and other | $ | 58,971 | $ | 45,796 | $ | 161,767 | $ | 131,512 | |||||||||||||
| Maintenance | 16,858 | 14,676 | 49,972 | 42,945 | |||||||||||||||||
| Services | 47,607 | 38,388 | 121,445 | 108,812 | |||||||||||||||||
| Total revenues | 123,436 | 98,860 | 333,184 | 283,269 | |||||||||||||||||
| Cost of revenues: (1) | |||||||||||||||||||||
| License and other | 5,208 | 2,137 | 10,419 | 4,878 | |||||||||||||||||
| Maintenance | 3,480 | 3,034 | 9,884 | 8,145 | |||||||||||||||||
| Services | 42,780 | 33,836 | 113,995 | 96,055 | |||||||||||||||||
| Total cost of revenues | 51,468 | 39,007 | 134,298 | 109,078 | |||||||||||||||||
| Gross profit: | |||||||||||||||||||||
| License and other | 53,763 | 43,659 | 151,348 | 126,634 | |||||||||||||||||
| Maintenance | 13,378 | 11,642 | 40,088 | 34,800 | |||||||||||||||||
| Services | 4,827 | 4,552 | 7,450 | 12,757 | |||||||||||||||||
| Total gross profit | 71,968 | 59,853 | 198,886 | 174,191 | |||||||||||||||||
| Operating expenses: (1) | |||||||||||||||||||||
| Research and development | 34,090 | 29,273 | 94,865 | 80,354 | |||||||||||||||||
| Sales and marketing | 28,788 | 22,908 | 77,808 | 64,860 | |||||||||||||||||
| General and administrative | 13,429 | 13,449 | 40,649 | 36,015 | |||||||||||||||||
| Total operating expenses | 76,307 | 65,630 | 213,322 | 181,229 | |||||||||||||||||
| Loss from operations | (4,339 | ) | (5,777 | ) | (14,436 | ) | (7,038 | ) | |||||||||||||
| Interest income | 1,394 | 2,211 | 4,280 | 3,665 | |||||||||||||||||
| Other income (expense), net | 11 | 804 | (335 | ) | (161 | ) | |||||||||||||||
| Loss before income taxes | (2,934 | ) | (2,762 | ) | (10,491 | ) | (3,534 | ) | |||||||||||||
| Benefit from income taxes | (1,115 | ) | (2,358 | ) | (4,788 | ) | (2,413 | ) | |||||||||||||
| Net loss | $ | (1,819 | ) | $ | (404 | ) | $ | (5,703 | ) | $ | (1,121 | ) | |||||||||
| Net loss per share: | |||||||||||||||||||||
| Basic | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.08 | ) | $ | (0.02 | ) | |||||||||
| Diluted | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.08 | ) | $ | (0.02 | ) | |||||||||
| Shares used in computing net loss per share: | |||||||||||||||||||||
| Basic | 74,175,603 | 72,297,934 | 73,731,132 | 71,769,613 | |||||||||||||||||
| Diluted | 74,175,603 | 72,297,934 | 73,731,132 | 71,769,613 | |||||||||||||||||
(1) Amounts include stock-based compensation expense as follows:
| Three Months Ended April 30, | Nine Months Ended April 30, | |||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| (unaudited, in thousands) | ||||||||||||||||||
| Stock-based compensation expenses: | ||||||||||||||||||
| Cost of license revenue | $ | 90 | $ | 107 | $ | 231 | $ | 299 | ||||||||||
| Cost of maintenance revenues | 416 | 388 | 1,265 | 1,107 | ||||||||||||||
| Cost of services revenues | 4,459 | 4,450 | 13,969 | 13,486 | ||||||||||||||
| Research and development | 4,508 | 3,889 | 13,625 | 11,472 | ||||||||||||||
| Marketing and sales | 3,992 | 3,602 | 12,498 | 10,648 | ||||||||||||||
| General and administrative | 3,732 | 3,757 | 12,073 | 10,873 | ||||||||||||||
| Total stock-based compensation expenses | $ | 17,197 | $ | 16,193 | $ | 53,661 | $ | 47,885 | ||||||||||
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | |||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||
| (unaudited, in thousands) | |||||||||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | ||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||
| Net loss | $ | (1,819 | ) | $ | (404 | ) | $ | (5,703 | ) | $ | (1,121 | ) | |||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||||||
| Depreciation and amortization | 5,825 | 2,293 | 12,208 | 5,835 | |||||||||||||||
| Stock-based compensation | 17,197 | 16,193 | 53,661 | 47,885 | |||||||||||||||
| (Excess tax benefit) shortfall from exercise of stock options and vesting of restricted stock units | 962 | — | 962 | (566 | ) | ||||||||||||||
| Deferred income tax | (1,162 | ) | (3,064 | ) | (6,779 | ) | (4,767 | ) | |||||||||||
| Amortization of premium on available-for-sale securities | 314 | 834 | 1,174 | 2,672 | |||||||||||||||
| Other non-cash items affecting net income (loss) | 19 | (977 | ) | 27 | (954 | ) | |||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||
| Accounts receivable | (24,922 | ) | (653 | ) | (25,745 | ) | 1,568 | ||||||||||||
| Prepaid expenses and other assets | (3,483 | ) | (2,669 | ) | (7,172 | ) | (4,977 | ) | |||||||||||
| Accounts payable | 2,261 | 700 | 546 | (691 | ) | ||||||||||||||
| Accrued employee compensation | 11,495 | 6,869 | (3,589 | ) | (8,095 | ) | |||||||||||||
| Other liabilities | (470 | ) | (435 | ) | (1,085 | ) | (556 | ) | |||||||||||
| Deferred revenues | 15,671 | 4,924 | 33,032 | 14,408 | |||||||||||||||
| Net cash provided by operating activities | 21,888 | 23,611 | 51,537 | 50,641 | |||||||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||
| Purchases of available-for-sale securities | (52,150 | ) | (150,484 | ) | (343,761 | ) | (492,474 | ) | |||||||||||
| Sales of available-for-sale securities | 144,159 | 152,790 | 442,830 | 474,297 | |||||||||||||||
| Purchases of property and equipment | (619 | ) | (1,376 | ) | (3,236 | ) | (5,243 | ) | |||||||||||
| Capitalized software development costs | (374 | ) | — | (374 | ) | — | |||||||||||||
| Strategic investment | (4,677 | ) | — | (4,677 | ) | — | |||||||||||||
| Acquisitions of business, net of acquired cash | (154,056 | ) | (39,530 | ) | (187,590 | ) | (39,530 | ) | |||||||||||
| Net cash used in investing activities | (67,717 | ) | (38,600 | ) | (96,808 | ) | (62,950 | ) | |||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||
| Proceeds from issuance of common stock upon exercise of stock options | 1,385 | 1,432 | 3,419 | 5,421 | |||||||||||||||
| Taxes remitted on RSU awards vested | — | — | — | (1,488 | ) | ||||||||||||||
| Excess tax benefit (shortfall) from exercise of stock options and vesting of restricted stock units | (962 | ) | — | (962 | ) | 566 | |||||||||||||
| Net cash provided by financing activities | 423 | 1,432 | 2,457 | 4,499 | |||||||||||||||
| Effect of foreign exchange rate changes on cash and cash equivalents | 209 | 1,240 | (602 | ) | 53 | ||||||||||||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (45,197 | ) | (12,317 | ) | (43,416 | ) | (7,757 | ) | |||||||||||
| CASH AND CASH EQUIVALENTS—Beginning of period | 225,363 | 216,922 | 223,582 | 212,362 | |||||||||||||||
| CASH AND CASH EQUIVALENTS—End of period | $ | 180,166 | $ | 204,605 | $ | 180,166 | $ | 204,605 | |||||||||||
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Operating Results | ||||||||||||||||||||
| (unaudited, in thousands) | ||||||||||||||||||||
| The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP operating results for the periods indicated below: | ||||||||||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Income (loss) from operations reconciliation: | ||||||||||||||||||||
|
GAAP loss from operations |
$ | (4,339 | ) | $ | (5,777 | ) | $ | (14,436 | ) | $ | (7,038 | ) | ||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Stock-based compensation (1) | 17,197 | 16,193 | 53,661 | 47,885 | ||||||||||||||||
| Amortization of intangibles (1) | 4,219 | 574 | 7,313 | 1,294 | ||||||||||||||||
| Non-GAAP income from operations | $ | 17,077 | $ | 10,990 | $ | 46,538 | $ | 42,141 | ||||||||||||
| Net income (loss) reconciliation: | ||||||||||||||||||||
| GAAP net loss | $ | (1,819 | ) | $ | (404 | ) | $ | (5,703 | ) | $ | (1,121 | ) | ||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Stock-based compensation (1) | 17,197 | 16,193 | 53,661 | 47,885 | ||||||||||||||||
| Amortization of intangibles (1) | 4,219 | 574 | 7,313 | 1,294 | ||||||||||||||||
| Non-GAAP tax impact (2) | (7,316 | ) | (5,697 | ) | (21,243 | ) | (14,795 | ) | ||||||||||||
| Non-GAAP net income | $ | 12,281 | $ | 10,666 | $ | 34,028 | $ | 33,263 | ||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Tax provision (benefits) reconciliation: | ||||||||||||||||||||
| GAAP tax provision (benefits) | $ | (1,115 | ) | $ | (2,358 | ) | $ | (4,788 | ) | $ | (2,413 | ) | ||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Stock-based compensation | 5,503 | 5,172 | 17,172 | 15,323 | ||||||||||||||||
| Amortization of intangibles | 1,350 | 184 | 2,340 | 414 | ||||||||||||||||
| ISO deduction | 57 | 24 | 111 | 192 | ||||||||||||||||
| Tax effect on GAAP profit before taxes due to different tax rates between GAAP and non-GAAP | 406 | 317 | 1,620 | (1,134 | ) | |||||||||||||||
| Non-GAAP tax provision | $ | 6,201 | $ | 3,339 | $ | 16,455 | $ | 12,382 | ||||||||||||
(1) Adjustments relate to amortization of acquired intangibles and stock-based compensation recognized during the period for GAAP purposes.
(2) Adjustment reflects the tax benefit resulting from all non-GAAP adjustments.
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | ||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Operating Results | ||||||||||||||||||
| (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 operating results for the periods indicated below: | ||||||||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | |||||||||||||||||
| Earnings per share reconciliation: | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
| GAAP earnings per share - Diluted | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.08 | ) | $ | (0.02 | ) | ||||||
| Amortization of intangibles acquired in business combinations | 0.06 | 0.01 | 0.10 | 0.02 | ||||||||||||||
| Stock-based compensation | 0.23 | 0.22 | 0.73 | 0.67 | ||||||||||||||
| Less tax benefit of non GAAP items | (0.10 | ) | (0.08 | ) | (0.29 | ) | (0.21 | ) | ||||||||||
| Non-GAAP dilutive shares excluded from GAAP EPS calculation (1) | (0.01 | ) | — | (0.01 | ) | (0.01 | ) | |||||||||||
| Non-GAAP earnings per share - Diluted | $ | 0.16 | $ | 0.14 | $ | 0.45 | $ | 0.45 | ||||||||||
| (1) Due to the occurrence of a net loss on a GAAP basis, potentially dilutive securities were excluded from the calculation of GAAP earnings per share, as they would have an anti-dilutive effect. However, as net income was earned on a Non-GAAP basis, these shares have a dilutive effect on Non-GAAP earnings per share and are included here. | ||||||||||||||||||
| Three Months Ended April 30, | Nine Months Ended April 30, | |||||||||||||||||
| Shares used in computing non-GAAP per share amounts: | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
| GAAP Weighted average shares - Diluted | 74,175,603 | 72,297,934 | 73,731,132 | 71,769,613 | ||||||||||||||
| Non-GAAP dilutive shares excluded from GAAP EPS calculation (1) | 1,053,252 | 1,324,561 | 1,293,010 | 1,683,984 | ||||||||||||||
| Pro forma weighted average shares - Diluted | 75,228,855 | 73,622,495 | 75,024,142 | 73,453,597 | ||||||||||||||
| (1) Due to the occurrence of a net loss on a GAAP basis, potentially dilutive securities were excluded from the calculation of GAAP earnings per share, as they would have an anti-dilutive effect. However, as net income was earned on a Non-GAAP basis, these shares have a dilutive effect on Non-GAAP earnings per share and are included here. | ||||||||||||||||||
| GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES | ||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Outlook | ||||||||||||||||
| The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP outlook for the periods indicated below: | ||||||||||||||||
| (in $ millions) |
Fourth Quarter |
Full Year Fiscal 2017 |
||||||||||||||
| Outlook reconciliation: GAAP and non-GAAP operating income | ||||||||||||||||
| GAAP operating income | 16.5 | – | 20.5 | 2.0 | – | 6.0 | ||||||||||
| Non-GAAP adjustments: | ||||||||||||||||
| Stock-based compensation | 17.5 | – | 18.5 | 70.2 | – | 73.2 | ||||||||||
| Amortization of intangibles | 4.7 | – | 5.2 | 11.7 | – | 12.7 | ||||||||||
| Non-GAAP operating income | 39.4 | – | 43.4 | 86.0 | – | 90.0 | ||||||||||
| Outlook reconciliation: GAAP and non-GAAP net income | ||||||||||||||||
| GAAP net income | 9.1 | – | 11.2 | 3.4 | – | 5.5 | ||||||||||
| Non-GAAP adjustments: | ||||||||||||||||
| Stock-based compensation | 17.5 | – | 18.5 | 70.2 | – | 73.2 | ||||||||||
| Amortization of intangibles | 4.7 | – | 5.2 | 11.7 | – | 12.7 | ||||||||||
| Non-GAAP tax impact | (4.7 | ) | – | (4.1 | ) | (25.9 | ) | – | (25.3 | ) | ||||||
| Non-GAAP net income | 27.3 | – | 30.1 | 61.4 | – | 64.1 | ||||||||||