Attached files

file filename
8-K - 8-K - Guidewire Software, Inc.q42018earningsrelease8-k.htm



Exhibit 99.1

Guidewire Software Announces Fourth Fiscal Quarter and Fiscal Year 2018 Financial Results

Foster City, CA - September 5, 2018 - Guidewire Software, Inc. (NYSE: GWRE), a provider of software products to Property and Casualty (“P&C”) insurers, today announced its financial results for the fourth fiscal quarter and year ended July 31, 2018.

“Driven by a record number of transactions at new and existing customers in both domestic and international markets, revenue and net income were above our guidance ranges for the fourth quarter and fiscal year 2018,” said Marcus Ryu, chief executive officer, Guidewire Software.  “As insurers strive for differentiation through automation, digital engagement, predictive analytics, and integration to insurtech partners, they increasingly seek cloud solutions that reduce IT complexity and risk.  We enter fiscal 2019 well situated to continue Guidewire InsurancePlatform’s progress toward becoming the platform of choice for the $2 trillion P&C insurance industry.”

Fiscal Year 2018 Financial Highlights

Revenue
Total revenue for fiscal year 2018 was $661.1 million, an increase of 29% from fiscal year 2017. License and other revenue for fiscal year 2018 was $315.8 million, an increase of 16% from fiscal year 2017. Services revenue was $268.0 million, an increase of 54%, and maintenance revenue was $77.3 million, an increase of 13%.
Rolling four-quarter recurring revenue was $381.3 million for the period ended July 31, 2018, an increase of 17% compared to the same metric for the period ended July 31, 2017. With our transition to more subscription-based contracts and our upcoming adoption of the new revenue standard, this metric becomes less indicative of our revenue trends and will not be disclosed in future quarters.

Profitability
GAAP loss from operations was $7.3 million for fiscal year 2018, compared with income of $26.6 million in fiscal year 2017.
Non-GAAP income from operations was $109.7 million for fiscal year 2018, compared with $110.5 million for fiscal year 2017.
GAAP net loss was $19.7 million for fiscal year 2018, compared with net income of $21.2 million for fiscal year 2017. GAAP net loss per share was $0.25 for fiscal year 2018, based on diluted weighted average shares outstanding of 77.7 million, compared to $0.28 net income per share for fiscal year 2017, based on diluted weighted average shares outstanding of 75.3 million.
Non-GAAP net income was $90.9 million for fiscal year 2018, compared to $78.8 million for fiscal year 2017. Non-GAAP net income per share was $1.14 for fiscal year 2018, based on diluted weighted average shares outstanding of 77.7 million, compared to $1.05 for fiscal year 2017, based on diluted weighted average shares outstanding of 75.3 million.

Fourth Fiscal Quarter 2018 Financial Highlights

Revenue
Total revenue for the fourth quarter of fiscal year 2018 was $248.6 million, an increase of 37% from the same quarter in fiscal year 2017. License and other revenue was $151.1 million, an increase of 38%; services revenue was $77.0 million, an increase of 46%; and maintenance revenue was $20.5 million, an increase of 10%.

Profitability
GAAP income from operations was $55.2 million for the fourth quarter of fiscal year 2018, compared with $41.0 million in the comparable period in fiscal year 2017.
Non-GAAP income from operations was $83.7 million for the fourth quarter of fiscal year 2018, compared with $64.0 million in the comparable period in fiscal year 2017.





GAAP net income was $83.4 million for the fourth quarter of fiscal year 2018, compared with $26.9 million for the comparable period in fiscal year 2017. GAAP net income per share was $1.02, based on diluted weighted average shares outstanding of 82.2 million, compared with $0.36 for the comparable period in fiscal year 2017, based on diluted weighted average shares outstanding of 75.8 million.
Non-GAAP net income was $66.3 million for the fourth quarter of fiscal year 2018, compared with $44.8 million in the comparable period in fiscal year 2017. Non-GAAP net income per share was $0.81, based on diluted weighted average shares outstanding of 82.2 million, compared with $0.59 in the comparable period in fiscal year 2017, based on diluted weighted average shares outstanding of 75.8 million.

Liquidity
The Company had $1.3 billion in cash, cash equivalents and investments at July 31, 2018, compared with $687.8 million at July 31, 2017. The increase was primarily due to total net proceeds of $608.2 million related to the public offering of our common stock and convertible notes and $140.5 million in cash generated from operations, partially offset by the use of $130.1 million of cash in connection with our acquisition of Cyence.


Business Outlook
Guidewire is issuing the following outlook for the first fiscal quarter and fiscal year 2019 based on current expectations:
(in $ millions, except per share outlook)
 
First Fiscal Quarter 2019
 
Fiscal Year 2019
Revenue
 
159.0

-
163.0
 
740.5

-
752.5
License and other revenue
 
73.0

-
77.0
 
365.0

-
377.0
Maintenance revenue
 
19.0

-
20.0
 
79.5

-
81.5
Services revenue
 
65.0

-
68.0
 
290.0

-
300.0
GAAP operating loss
 
(17.0
)
-
(13.0)
 
(27.8
)
-
(15.8)
Non-GAAP operating income
 
14.5

-
18.5
 
104.5

-
116.5
GAAP net loss
 
(12.6
)
-
(9.5)
 
(19.5
)
-
(10.1)
GAAP net loss per share
 
(0.16
)
-
(0.12)
 
(0.24
)
-
(0.13)
Non-GAAP net income
 
14.5

-
17.6
 
94.8

-
104.3
Non-GAAP net income per share
 
0.18

-
0.22
 
1.15

-
1.26
Conference Call Information
What:
Guidewire Software Fourth Fiscal Quarter and Fiscal Year 2018 Financial Results Conference Call
When:
Wednesday, September 5, 2018
Time:
2:00 p.m. PT (5:00 p.m. ET)
Live Call:
(866) 548-4713, Domestic
(323) 794-2093, International
Replay:
(844) 512-2921, Passcode 7506545, Domestic
(412) 317-6671, Passcode 7506545, 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 and are impacted by the passage of the Tax Cuts and Jobs Act.





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 32 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 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 revenue; our services revenue produce 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; 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,
2018
 
July 31,
2017
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
437,140

 
$
263,176

Short-term investments
630,008

 
310,027

Accounts receivable, net
124,849

 
79,433

Prepaid expenses and other current assets
30,510

 
26,604

Total current assets
1,222,507

 
679,240

Long-term investments
190,952

 
114,585

Property and equipment, net
18,595

 
14,376

Intangible assets, net
95,654

 
71,315

Deferred tax assets, net
87,482

 
37,430

Goodwill
340,877

 
141,851

Other assets
22,525

 
20,104

TOTAL ASSETS
$
1,978,592

 
$
1,078,901

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
30,635

 
$
13,416

Accrued employee compensation
60,135

 
48,882

Deferred revenue, current
114,138

 
91,243

Other current liabilities
20,280

 
10,075

Total current liabilities
225,188

 
163,616

Convertible senior notes, net
305,128

 

Deferred revenue, non-current
23,758

 
19,892

Other liabilities
774

 
2,112

Total liabilities
554,848

 
185,620

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock
8

 
8

Additional paid-in capital
1,297,979

 
830,014

Accumulated other comprehensive loss
(7,748
)
 
(5,796
)
Retained earnings
133,505

 
69,055

Total stockholders’ equity
1,423,744

 
893,281

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
1,978,592

 
$
1,078,901






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands except share and per share data)
 
 
 
 
 
 
 
 
 
Three Months Ended July 31,
 
Year Ended July 31,
 
2018
 
2017
 
2018
 
2017
Revenue:
 
 
 
 
 
 
 
License and other
$
151,103

 
$
109,695

 
$
315,776

 
$
271,462

Maintenance
20,548

 
18,671

 
77,337

 
68,643

Services
76,988

 
52,734

 
267,954

 
174,179

Total revenue
248,639

 
181,100

 
661,067

 
514,284

Cost of revenue: (1)
 
 
 
 
 
 
 
License and other
9,955

 
6,627

 
35,452

 
17,046

Maintenance
3,895

 
3,513

 
14,783

 
13,397

Services
77,873

 
47,121

 
246,472

 
161,116

Total cost of revenue
91,723

 
57,261

 
296,707

 
191,559

Gross profit:
 
 
 
 
 
 
 
License and other
141,148

 
103,068

 
280,324

 
254,416

Maintenance
16,653

 
15,158

 
62,554

 
55,246

Services
(885
)
 
5,613

 
21,482

 
13,063

Total gross profit
156,916

 
123,839

 
364,360

 
322,725

Operating expenses: (1)
 
 
 
 
 
 
 
Research and development
45,502

 
35,458

 
171,657

 
130,323

Sales and marketing
38,168

 
31,431

 
124,117

 
109,239

General and administrative
18,009

 
15,902

 
75,916

 
56,551

Total operating expenses
101,679

 
82,791

 
371,690

 
296,113

Income (loss) from operations
55,237

 
41,048

 
(7,330
)
 
26,612

Interest income
6,034

 
1,581

 
13,281

 
5,867

Interest expense
(4,203
)
 
(7
)
 
(6,442
)
 
(13
)
Other income (expense), net
(531
)
 
1,146

 
509

 
811

Income before income taxes
56,537

 
43,768

 
18

 
33,277

Provision for (benefit from) income taxes
(26,889
)
 
16,841

 
19,683

 
12,053

Net income (loss)
$
83,426

 
$
26,927

 
$
(19,665
)
 
$
21,224

Net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
1.04

 
$
0.36

 
$
(0.25
)
 
$
0.29

Diluted
$
1.02

 
$
0.36

 
$
(0.25
)
 
$
0.28

Shares used in computing net income (loss) per share:

 
 
 
 
 
 
Basic
80,433,450

 
74,776,333

 
77,709,592

 
73,994,577

Diluted
82,162,624

 
75,769,530

 
77,709,592

 
75,328,343






(1) Amounts include stock-based compensation expense as follows:
 
Three Months Ended July 31,
 
Year Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(unaudited, in thousands)
 Stock-based compensation expense:
 
 
 
 
 
 
 
 Cost of license and other revenue
$
296

 
$
142

 
$
1,002

 
$
373

 Cost of maintenance revenue
488

 
429

 
1,886

 
1,694

 Cost of services revenue
5,874

 
4,652

 
21,856

 
18,621

 Research and development
5,595

 
4,498

 
25,440

 
18,123

 Sales and Marketing
4,619

 
4,166

 
18,387

 
16,664

 General and administrative
4,248

 
4,246

 
21,043

 
16,319

 Total stock-based compensation expense
$
21,120

 
$
18,133

 
$
89,614

 
$
71,794







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended July 31,
 
Year Ended July 31,
 
2018
 
2017
 
2018
 
2017
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net income (loss)
$
83,426

 
$
26,927

 
$
(19,665
)
 
$
21,224

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
9,494

 
6,517

 
35,611

 
18,725

Amortization of debt discount and issuance costs
2,944

 

 
4,512

 

Provision for doubtful accounts
1,062

 

 
1,062

 

Stock-based compensation
21,120

 
18,133

 
89,614

 
71,794

Excess tax benefit from stock-based compensation

 
(10,029
)
 

 
(9,067
)
Deferred income tax
(28,085
)
 
5,552

 
15,336

 
(1,227
)
Amortization of premium on available-for-sale securities, and other non-cash items
(1,384
)
 
261

 
(1,418
)
 
1,462

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(24,023
)
 
15,995

 
(40,832
)
 
(9,750
)
Prepaid expenses and other assets
(811
)
 
(2,291
)
 
(2,783
)
 
(9,463
)
Accounts payable
10,248

 
765

 
16,792

 
1,311

Accrued employee compensation
16,684

 
10,727

 
9,230

 
7,138

Other liabilities
7,973

 
9,296

 
8,859

 
8,211

Deferred revenue
3,437

 
3,770

 
24,140

 
36,802

Net cash provided by operating activities
102,085

 
85,623

 
140,458

 
137,160

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Purchases of available-for-sale securities
(324,347
)
 
(118,274
)
 
(859,657
)
 
(462,035
)
Sales of available-for-sale securities
187,457

 
104,800

 
464,143

 
547,630

Purchases of property and equipment
(2,712
)
 
(2,650
)
 
(9,398
)
 
(5,886
)
Capitalized software development costs
(981
)
 
(410
)
 
(2,613
)
 
(784
)
Strategic investment

 

 

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

 

 
(130,058
)
 
(187,590
)
Net cash used in investing activities
(140,583
)
 
(16,534
)
 
(537,583
)
 
(113,342
)
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
958

 
2,144

 
2,013

 
5,563

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

 
10,029

 

 
9,067

Net cash provided by financing activities
958

 
12,173

 
573,000

 
14,630

Effect of foreign exchange rate changes on cash and cash equivalents
(1,421
)
 
1,748

 
(1,911
)
 
1,146

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(38,961
)
 
83,010

 
173,964

 
39,594

CASH AND CASH EQUIVALENTS—Beginning of period
476,101

 
180,166

 
263,176

 
223,582

CASH AND CASH EQUIVALENTS—End of period
$
437,140

 
$
263,176

 
$
437,140

 
$
263,176

 
 
 
 
 
 
 
 







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,
 
Year Ended July 31,
 
2018
 
2017
 
2018
 
2017
Income (loss) from operations reconciliation:
 
 
 
 
 
 
 
GAAP income (loss) from operations
$
55,237

 
$
41,048

 
$
(7,330
)
 
$
26,612

Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
21,120


18,133


89,614

 
71,794

Amortization of intangibles (1)
7,348

 
4,776

 
27,462

 
12,089

Non-GAAP income from operations
$
83,705

 
$
63,957

 
$
109,746

 
$
110,495

 
 
 
 
 
 
 
 
Net income (loss) reconciliation:
 
 
 
 
 
 

GAAP net income (loss)
$
83,426

 
$
26,927

 
$
(19,665
)
 
$
21,224

Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
21,120

 
18,133

 
89,614

 
71,794

Amortization of intangibles (1)
7,348

 
4,776

 
27,462

 
12,089

Amortization of debt discount and issuance costs (2)
2,944

 

 
4,512

 

Tax impact of non-GAAP adjustments (3)
(48,548
)
 
(5,080
)
 
(11,006
)
 
(26,323
)
Non-GAAP net income
$
66,290

 
$
44,756

 
$
90,917

 
$
78,784

 
 
 
 
 
 
 
 
Tax provision (benefit) reconciliation:
 
 
 
 
 
 
 
GAAP tax provision (benefit)
$
(26,889
)
 
$
16,841

 
$
19,683

 
$
12,053

Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
4,820

 
5,973

 
24,481

 
23,145

Amortization of intangibles (1)
2,369

 
1,573

 
8,085

 
3,913

Amortization of debt discount and issuance costs (2)
902

 

 
1,328

 

Other income tax effects and adjustments (3)
40,457

 
(2,466
)
 
(22,888
)
 
(735
)
Non-GAAP tax provision
$
21,659

 
$
21,921

 
$
30,689

 
$
38,376

 
 
 
 
 
 
 
 
Net income (loss) per share reconciliation:
 
 
 
 
 
 
 
GAAP net income (loss) per share - Diluted
$
1.02

 
$
0.36

 
$
(0.25
)
 
$
0.28

Non-GAAP adjustments:
 
 
 
 
 
 
 
Stock-based compensation (1)
0.26

 
0.24

 
1.15

 
0.96

Amortization of intangibles (1)
0.09

 
0.06

 
0.35

 
0.16

Amortization of debt discount and issuance costs (2)
0.04

 

 
0.06

 

Tax impact of non-GAAP adjustments (3)
(0.60
)
 
(0.07
)
 
(0.14
)
 
(0.35
)
Non-GAAP dilutive shares excluded from GAAP net income (loss) per share calculation (4)

 

 
(0.03
)
 

Non-GAAP net income per share - Diluted
$
0.81

 
$
0.59

 
$
1.14

 
$
1.05

 
 
 
 
 
 
 
 
Shares used in computing Non-GAAP income per share amounts:
 
 
 
 
 
 
 
GAAP weighted average shares - Diluted
82,162,624

 
75,769,530

 
77,709,592

 
75,328,343

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

 

 
1,785,533

 

Pro forma weighted average shares - Diluted
82,162,624

 
75,769,530

 
79,495,125

 
75,328,343


(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) Due to the occurrence of a net loss on a GAAP basis, potentially dilutive securities were excluded from the calculation of GAAP income (loss) per share, as they would have had an anti-dilutive effect. However, as net income was earned on a non-GAAP basis, these shares have a dilutive effect on Non-GAAP income (loss) per share.








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)
 
First Fiscal Quarter 2019
 
Fiscal Year 2019
Operating income (loss) outlook reconciliation:
 
 
 
 
 
 
 
 
GAAP operating loss
 
(17.0
)
-
(13.0)
 
(27.8
)
-
(15.8)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
23.7

-
24.7
 
101.7

-
104.7
Amortization of intangibles
 
7.1

-
7.6
 
28.6

-
29.6
Non-GAAP operating income
 
14.5

-
18.5
 
104.5

-
116.5
 
 
 
 
 
 
 
 
 
Net income (loss) outlook reconciliation
 
 
 
 
 
 
 
 
GAAP net loss
 
(12.6
)
-
(9.5)
 
(19.5
)
-
(10.1)
Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Stock-based compensation
 
23.7

-
24.7
 
101.7

-
104.7
Amortization of intangibles
 
7.1

-
7.6
 
28.6

-
29.6
Amortization of debt discount and issuance costs
 
3.0

-
3.0
 
12.2

-
12.2
Tax impact of non-GAAP adjustments
 
(7.4
)
-
(7.3)
 
(30.3
)
-
(30.1)
Non-GAAP net income
 
14.5

-
17.6
 
94.8

-
104.3