Attached files

file filename
8-K - 8-K - Guidewire Software, Inc.q32018earningsrelease8-k.htm



Exhibit 99.1

Guidewire Software Announces Third Quarter Fiscal 2018 Financial Results

Foster City, CA - June 5, 2018 - 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, 2018.

“We exceeded our revenue and non-GAAP profitability guidance for the third quarter of fiscal 2018 in the context of an incrementally increasing proportion of our new sales coming in the form of cloud-based subscriptions,” said Marcus Ryu, chief executive officer, Guidewire Software. “As part of their transformation journeys, P&C insurers are seeking their trusted technology partners to shoulder an increasing share of the complexity of their core system environments. Consonant with this trend, we closed two additional InsuranceSuite cloud sales during the quarter and advanced similar conversations with both new and existing customers.”

Ryu continued, “We also completed an important capital raise that strengthens our balance sheet and provides us the means to act on investment opportunities that advance our industry platform mission.”

Third Quarter Fiscal 2018 Financial Highlights

Revenue
Total revenue for the third quarter of fiscal 2018 was $140.5 million, an increase of 14% from the same quarter in fiscal 2017. License and other revenue was $50.4 million, a decrease of 15%, services revenue was $71.4 million, an increase of 50%, and maintenance revenue was $18.7 million, an increase of 11%.
Rolling four-quarter recurring revenue was $334.4 million for the period ended April 30, 2018, an increase of 10% compared to the same metric for the period ended April 30, 2017.
Profitability
GAAP loss from operations was $29.2 million for the third quarter of fiscal 2018, compared with loss of $4.3 million in the comparable period in fiscal 2017.
Non-GAAP income from operations was $2.3 million for the third quarter of fiscal 2018, compared with income of $17.1 million in the comparable period in fiscal 2017.
GAAP net loss was $48.6 million for the third quarter of fiscal 2018, compared with a net loss of $1.8 million for the comparable period in fiscal 2017. GAAP net loss per share was $0.62, based on diluted weighted average shares outstanding of 78.8 million, compared with $0.02 net loss per share for the comparable period in fiscal 2017, based on diluted weighted average shares outstanding of 74.2 million.
Non-GAAP net income was $3.9 million for the third quarter of fiscal 2018, compared with a net income of $12.3 million in the comparable period in fiscal 2017. Non-GAAP net income per diluted share was $0.05, based on diluted weighted average shares outstanding of 80.4 million, compared with net income per diluted share of $0.16 in the comparable period in fiscal 2017, based on diluted weighted average shares outstanding of 75.2 million.

Liquidity
The Company had $1,158.5 million in cash, cash equivalents and investments at April 30, 2018, compared with $687.8 million at July 31, 2017. The increase was due to total net proceeds of $608.2 million related to the public offering of our common stock and convertible notes offering, partially offset by the use of approximately $130.1 million of cash in connection with the acquisition of Cyence.







Business Outlook
Guidewire is issuing the following outlook for the fourth quarter and fiscal 2018 based on current expectations:
(in $ millions, except per share outlook)
 
Fourth Quarter Fiscal 2018
 
Full Year
Fiscal 2018
Revenue
 
234.0

-
240.0
 
647.0

-
653.0
License and other revenue
 
141.0

-
147.0
 
306.0

-
312.0
Maintenance revenue
 
19.0

-
20.0
 
76.0

-
77.0
Services revenue
 
71.0

-
75.0
 
262.0

-
266.0
GAAP operating income (loss)
 
45.5

-
51.5
 
(17.1
)
-
(11.1)
Non-GAAP operating income
 
78.0

-
84.0
 
104.0

-
110.0
GAAP net income (loss)
 
65.8

-
74.5
 
(37.3
)
-
(28.6)
GAAP net income (loss) per share
 
0.80

-
0.91
 
(0.48
)
-
(0.37)
Non-GAAP net income
 
58.8

-
63.2
 
83.3

-
87.7
Non-GAAP net income per share
 
0.72

-
0.77
 
1.05

-
1.11
Non-GAAP operating income (loss) excludes stock-based compensation expense and amortization of intangible assets. Non-GAAP net income (loss) excludes stock-based compensation expense, amortization of intangible assets, and the amortization of debt discount and issuance costs from our convertible notes and the related tax effects. The GAAP and non-GAAP estimated annual tax rates used to compute net income and EPS exclude discrete items such as forecasted tax benefits related to stock-based compensation, and are impacted by the passage of the Tax Cuts and Jobs Act.

Conference Call Information
What:
Guidewire Software Third Quarter Fiscal 2018 Financial Results Conference Call
When:
Tuesday, June 5, 2018
Time:
2:00 p.m. PT (5:00 p.m. ET)
Live Call:
(800) 239-9838, Domestic
(323) 794-2551, International
Replay:
(844) 512-2921, Passcode 1354910, Domestic
(412) 317-6671, Passcode 1354910, 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, Non-GAAP net income (loss), Non-GAAP income tax provision (benefit), and Non-GAAP net income (loss) per share. These Non-GAAP financial measures exclude stock-based compensation, amortization of intangibles, and the amortization of debt discount and issuance costs from our convertible notes and the related tax effects of these adjustments for Non-GAAP net income (loss) and Non-GAAP net income (loss) 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: 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 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.

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)
 
 
 
 
 
April 30,
2018
 
July 31,
2017
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
476,101

 
$
263,176

Short-term investments
518,151

 
310,027

Accounts receivable
101,146

 
79,433

Prepaid expenses and other current assets
31,229

 
26,604

Total current assets
1,126,627

 
679,240

Long-term investments
164,206

 
114,585

Property and equipment, net
15,929

 
14,376

Intangible assets, net
103,001

 
71,315

Deferred tax assets, net
58,597

 
37,430

Goodwill
342,469

 
141,851

Other assets
21,704

 
20,104

TOTAL ASSETS
$
1,832,533

 
$
1,078,901

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
19,357

 
$
13,416

Accrued employee compensation
43,427

 
48,882

Deferred revenues, current
113,894

 
91,243

Other current liabilities
12,016

 
10,075

Total current liabilities
188,694

 
163,616

Convertible senior notes, net
302,184

 

Deferred revenues, non-current
20,667

 
19,892

Other liabilities
1,121

 
2,112

Total liabilities
512,666

 
185,620

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock
8

 
8

Additional paid-in capital
1,276,379

 
830,014

Accumulated other comprehensive loss
(6,598
)
 
(5,796
)
Retained earnings
50,078

 
69,055

Total stockholders’ equity
1,319,867

 
893,281

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
1,832,533

 
$
1,078,901






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,
 
2018
 
2017
 
2018
 
2017
Revenues:
 
 
 
 
 
 
 
License and other
$
50,359

 
$
58,971

 
$
164,673

 
$
161,767

Maintenance
18,749

 
16,858

 
56,789

 
49,972

Services
71,361

 
47,607

 
190,966

 
121,445

Total revenues
140,469

 
123,436

 
412,428

 
333,184

Cost of revenues: (1)
 
 
 
 
 
 
 
License and other
9,742

 
5,208

 
25,497

 
10,419

Maintenance
3,828

 
3,480

 
10,888

 
9,884

Services
60,751

 
42,780

 
168,599

 
113,995

Total cost of revenues
74,321

 
51,468

 
204,984

 
134,298

Gross profit:
 
 
 
 
 
 
 
License and other
40,617

 
53,763

 
139,176

 
151,348

Maintenance
14,921

 
13,378

 
45,901

 
40,088

Services
10,610

 
4,827

 
22,367

 
7,450

Total gross profit
66,148

 
71,968

 
207,444

 
198,886

Operating expenses: (1)
 
 
 
 
 
 
 
Research and development
46,787

 
34,090

 
126,155

 
94,865

Sales and marketing
30,378

 
28,788

 
85,949

 
77,808

General and administrative
18,170

 
13,429

 
57,907

 
40,649

Total operating expenses
95,335

 
76,307

 
270,011

 
213,322

Loss from operations
(29,187
)
 
(4,339
)
 
(62,567
)
 
(14,436
)
Interest income
3,762

 
1,400

 
7,247

 
4,286

Interest expense
(2,228
)
 
(6
)
 
(2,239
)
 
(6
)
Other income (expense), net
(356
)
 
11

 
1,040

 
(335
)
Loss before income taxes
(28,009
)
 
(2,934
)
 
(56,519
)
 
(10,491
)
Provision for (benefit from) income taxes
20,613

 
(1,115
)
 
46,572

 
(4,788
)
Net loss
$
(48,622
)
 
$
(1,819
)
 
$
(103,091
)
 
$
(5,703
)
Net loss per share:
 
 
 
 
 
 
 
Basic
$
(0.62
)
 
$
(0.02
)
 
$
(1.32
)
 
$
(0.08
)
Diluted
$
(0.62
)
 
$
(0.02
)
 
$
(1.32
)
 
$
(0.08
)
Shares used in computing net loss per share:

 
 
 
 
 
 
Basic
78,777,484

 
74,175,603

 
78,246,146

 
73,731,132

Diluted
78,777,484

 
74,175,603

 
78,246,146

 
73,731,132






(1) Amounts include stock-based compensation expense as follows:
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2018
 
2017
 
2018
 
2017
 
(unaudited, in thousands)
 Stock-based compensation expense:
 
 
 
 
 
 
 
 Cost of license revenue
$
274

 
$
90

 
$
706

 
$
231

 Cost of maintenance revenues
462

 
416

 
1,398

 
1,265

 Cost of services revenues
5,310

 
4,459

 
15,982

 
13,969

 Research and development
7,236

 
4,508

 
19,845

 
13,625

 Marketing and sales
4,527

 
3,992

 
13,768

 
12,498

 General and administrative
6,030

 
3,732

 
16,795

 
12,073

 Total stock-based compensation expense
$
23,839

 
$
17,197

 
$
68,494

 
$
53,661







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2018
 
2017
 
2018
 
2017
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net loss
(48,622
)
 
(1,819
)
 
$
(103,091
)
 
$
(5,703
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
9,802

 
5,825

 
26,117

 
12,208

Amortization of debt discount and issuance costs
1,568

 

 
1,568

 

Stock-based compensation
23,839

 
17,197

 
68,494

 
53,661

Excess tax benefit from stock-based compensation

 
962

 

 
962

Deferred income tax
19,134

 
(1,162
)
 
43,421

 
(6,779
)
Amortization of premium on available-for-sale securities, and other non-cash items
(395
)
 
333

 
(34
)
 
1,201

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(464
)
 
(24,922
)
 
(16,809
)
 
(25,745
)
Prepaid expenses and other assets
1,167

 
(3,483
)
 
(1,972
)
 
(7,172
)
Accounts payable
(265
)
 
2,261

 
4,569

 
546

Accrued employee compensation
10,310

 
11,495

 
(7,237
)
 
(3,589
)
Other liabilities
82

 
(470
)
 
886

 
(1,085
)
Deferred revenues
4,013

 
15,671

 
20,703

 
33,032

Net cash provided by operating activities
20,169

 
21,888

 
36,615

 
51,537

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Purchases of available-for-sale securities
(424,490
)
 
(52,150
)
 
(535,310
)
 
(343,761
)
Sales of available-for-sale securities
106,370

 
144,159

 
276,686

 
442,830

Purchases of property and equipment
(90
)
 
(619
)
 
(4,710
)
 
(3,236
)
Capitalized software development costs
(1,081
)
 
(374
)
 
(1,850
)
 
(374
)
Strategic investment
 
 
(4,677
)
 

 
(4,677
)
Acquisitions of business, net of acquired cash
318

 
(154,056
)
 
(130,058
)
 
(187,590
)
Net cash used in investing activities
(318,973
)
 
(67,717
)
 
(395,242
)
 
(96,808
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Proceeds from issuance of convertible senior notes, net of issuance costs
387,239

 

 
387,239

 

Proceeds from issuance of common stock, net of issuance costs
220,948

 

 
220,948

 

Purchase of capped calls
(37,200
)
 

 
(37,200
)
 

Proceeds from issuance of common stock upon exercise of stock options
328

 
1,385

 
1,055

 
3,419

Excess tax benefit (shortfall) from exercise of stock options and vesting of restricted stock units

 
(962
)
 

 
(962
)
Net cash provided by financing activities
571,315

 
423

 
572,042

 
2,457

Effect of foreign exchange rate changes on cash and cash equivalents
(1,697
)
 
209

 
(490
)
 
(602
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
270,814

 
(45,197
)
 
212,925

 
(43,416
)
CASH AND CASH EQUIVALENTS—Beginning of period
205,287

 
225,363

 
263,176

 
223,582

CASH AND CASH EQUIVALENTS—End of period
$
476,101

 
$
180,166

 
$
476,101

 
$
180,166

 
 
 
 
 
 
 
 







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 April 30,
 
Nine Months Ended April 30,
 
2018
 
2017
 
2018
 
2017
Income (loss) from operations reconciliation:
 
 
 
 
 
 
 
GAAP loss from operations
$
(29,187
)
 
$
(4,339
)
 
$
(62,567
)
 
$
(14,436
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
23,839


17,197


68,494

 
53,661

Amortization of intangibles (1)
7,669

 
4,219

 
20,114

 
7,313

Non-GAAP income from operations
$
2,321

 
$
17,077

 
$
26,041

 
$
46,538

 
 
 
 
 
 
 
 
Net income (loss) reconciliation:
 
 
 
 
 
 

GAAP net loss
$
(48,622
)
 
$
(1,819
)
 
$
(103,091
)
 
$
(5,703
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
23,839

 
17,197

 
68,494

 
53,661

Amortization of intangibles (1)
7,669

 
4,219

 
20,114

 
7,313

Amortization of debt discount and issuance costs (2)
1,568

 

 
1,568

 

Tax impact on non-GAAP adjustments (3)
19,461

 
(7,316
)
 
37,542

 
(21,243
)
Non-GAAP net income
$
3,915

 
$
12,281

 
$
24,627

 
$
34,028

 
 
 
 
 
 
 
 
Tax provision (benefit) reconciliation:
 
 
 
 
 
 
 
GAAP tax provision (benefit)
$
20,613

 
$
(1,115
)
 
$
46,572

 
$
(4,788
)
Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation
6,470

 
5,503

 
19,661

 
17,172

Amortization of intangibles
2,081

 
1,350

 
5,716

 
2,340

Amortization of debt discount and issuance costs
426

 

 
426

 

Other income tax effects and adjustments
(28,438
)
 
463

 
(63,345
)
 
1,731

Non-GAAP tax provision
$
1,152

 
$
6,201

 
$
9,030

 
$
16,455

 
 
 
 
 
 
 
 
Earnings (loss) per share reconciliation:
 
 
 
 
 
 
 
GAAP loss per share - Diluted
$
(0.62
)
 
$
(0.02
)
 
$
(1.32
)
 
$
(0.08
)
Stock-based compensation
0.30

 
0.23

 
0.89

 
0.73

Amortization of intangibles acquired in business combinations
0.10

 
0.06

 
0.26

 
0.10

Amortization of debt discount and issuance costs
0.02

 

 
0.02

 

Tax impact of non-GAAP adjustments
0.25

 
(0.10
)
 
0.48

 
(0.29
)
Non-GAAP dilutive shares excluded from GAAP earnings (loss) per share calculation (4)

 
(0.01
)
 

 
(0.01
)
Non-GAAP earnings per share - Diluted
$
0.05

 
$
0.16

 
$
0.33

 
$
0.45

 
 
 
 
 
 
 
 
Shares used in computing non-GAAP per share amounts:
 
 
 
 
 
 
 
GAAP weighted average shares - Diluted
78,777,484

 
74,175,603

 
78,246,146

 
73,731,132

Non-GAAP dilutive shares excluded from GAAP loss per share calculation (4)
1,581,552

 
1,053,252

 
1,561,424

 
1,293,010

Pro forma weighted average shares - Diluted
80,359,036

 
75,228,855

 
79,807,570

 
75,024,142


(1) Adjustments relate to amortization of acquired intangibles and stock-based compensation recognized during the period for GAAP purposes.
(2) Adjustment reflects 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) Adjustment reflects the tax benefit (provision) resulting from all non-GAAP adjustments.
(4) 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 a 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 Fiscal 2018
 
Full Year
Fiscal 2018
Outlook reconciliation: GAAP and non-GAAP operating income (loss)
 
 
 
 
 
 
 
 
GAAP operating income (loss)
 
45.5

-
51.5
 
(17.1
)
-
(11.1)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
24.6

-
25.6
 
92.1

-
95.1
Amortization of intangibles
 
7.1

-
7.6
 
27.0

-
28.0
Non-GAAP operating income
 
78.0

-
84.0
 
104.0

-
110.0
 
 
 
 
 
 
 
 
 
Outlook reconciliation: GAAP and non-GAAP net income (loss)
 
 
 
 
 
 
 
 
GAAP net income (loss)
 
65.8

-
74.5
 
(37.3
)
-
(28.6)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
24.6

-
25.6
 
92.1

-
95.1
Amortization of intangibles
 
7.1

-
7.6
 
27.0

-
28.0
Amortization of debt discount and issuance costs
 
2.9

-
2.9
 
4.5

-
4.5
Non-GAAP tax impact
 
(42.5
)
-
(46.8)
 
(5.0
)
-
(9.3)
Non-GAAP net income
 
58.8

-
63.2
 
83.3

-
87.7