Q3 2014 Earnings Release 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________________
FORM 8-K
_______________________________________________________________
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): June 2, 2014
_______________________________________________________________
Guidewire Software, Inc.
(Exact name of registrant as specified in its charter)
_______________________________________________________________
 
 
 
 
 
Delaware
 
001-35394
 
36-4468504
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)

1001 East Hillsdale Blvd., Suite 800
Foster City, CA 94404
(Address of principal executive offices, including zip code)

(650) 357-9100
(Registrant’s telephone number, including area code)

Not applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Item 2.02     Results of Operations and Financial Condition.

On June 2, 2014, Guidewire Software, Inc. (the "Company") issued a press release announcing unaudited financial results for its third quarter ended April 30, 2014. A copy of the press release is attached as Exhibit 99.1.

In accordance with General Instruction B.2 on Form 8-K, certain of the information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished under Item 2.02 and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934 ("Exchange Act") or otherwise subject to the liability of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.

Item 9.01    Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No.
 
Description of Exhibits
99.1
 
Press release dated June 2, 2014, titled "Guidewire Software Announces Third Quarter Fiscal 2014 Financial Results"




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934 the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: June 2, 2014
GUIDEWIRE SOFTWARE, INC.
 
 
By:
/s/ Karen Blasing
 
Karen Blasing
 
Chief Financial Officer




EXHIBIT INDEX
Exhibit No.
 
Description of Exhibits
99.1
 
Press release dated June 2, 2014, titled "Guidewire Software Announces Third Quarter Fiscal 2014 Financial Results"



EX 99.1 Q3 2014 Earnings Release


Exhibit 99.1

Guidewire Software Announces Third Quarter Fiscal 2014 Financial Results

Foster City, CA - June 2, 2014 - Guidewire Software, Inc. (NYSE: GWRE), a provider of software products for Property/Casualty (P/C) insurers, today announced its financial results for the fiscal quarter ended April 30, 2014.

“Our third quarter results exceeded our expectations for both revenue and profitability,” said Marcus Ryu, chief executive officer, Guidewire Software. “New customer wins, expansions of existing relationships, and several major implementation go-lives all represented progress in our mission to be the global Property/Casualty insurance industry's premier technology partner in the replacement of its obsolete legacy core systems.”

Ryu continued, “We also continue to advance our product development in significant new initiatives launched over the last year. We see significant opportunity in strategic areas including portals, data management, and analytics, as we further build on the success of our proven core operating platform, Guidewire InsuranceSuite, in the marketplace.”

Third Quarter Fiscal 2014 Financial Highlights

Revenue
Total revenue for the third quarter of fiscal 2014 was $82.0 million, an increase of 20% from the comparable period in fiscal 2013. Year to date revenue for fiscal 2014 was $232.0 million, an increase of 14% from the comparable period in fiscal 2013.
Total license revenue, including term and perpetual licenses, for the third quarter of fiscal 2014 was $31.9 million, an increase of 39% from the comparable period in fiscal 2013. Term license revenue was $28.2 million, a 58% increase from a year ago. Revenue from perpetual licenses was $3.7 million compared with $5.0 million a year ago. Maintenance revenue was $10.4 million, up 15% from the comparable period in fiscal 2013, and services revenue was $39.7 million, up 10% from the comparable period in fiscal 2013.
Total license revenue, including term and perpetual licenses, for the nine month period of fiscal 2014 was $86.0 million, an increase of 15% from the comparable period in fiscal 2013. Term license revenue was $80.6 million, a 19% increase from a year ago. Revenue from perpetual licenses was $5.4 million compared with $6.5 million a year ago. Maintenance revenue was $30.0 million, up 8% from the comparable period in fiscal 2013, and services revenue was $116.1 million, up 14% from the comparable period in fiscal 2013.
Rolling four-quarter recurring term license and maintenance revenue was $165.3 million, an increase of 26.3% from the comparable period in fiscal 2013.

Profitability
GAAP operating loss was $3.4 million for the third quarter of fiscal 2014, compared to $4.4 million GAAP operating loss in the comparable period in fiscal 2013.
Non-GAAP operating income was $10.9 million for the third quarter of fiscal 2014, compared to $3.9 million non-GAAP operating income in the comparable period in fiscal 2013.
GAAP net loss was $1.4 million for the third quarter of fiscal 2014, compared to $2.7 million GAAP net loss for the comparable period in fiscal 2013. GAAP net loss per share was $0.02, based on basic and diluted weighted average shares outstanding of 68.3 million, compared to GAAP net loss per share of $0.05 for the comparable period in fiscal 2013, based on basic and diluted weighted average shares outstanding of 57.0 million.
Non-GAAP net income was $7.6 million for the third quarter of fiscal 2014, compared to $2.0 million non-GAAP net income in the comparable period in fiscal 2013. Non-GAAP net income per diluted share was $0.11, based on diluted weighted average shares outstanding of 71.9 million, compared to $0.03 non-GAAP net income per diluted share for the third quarter of fiscal 2013, based on diluted weighted average shares outstanding of 62.2 million.

Balance Sheet

The Company had $600.1 million in cash, cash equivalents and investments at April 30, 2014, compared to $588.4 million at January 31, 2014. The Company had $20.3 million in cash flow from operations in the third quarter, compared to cash flow from operations of $5.0 million in the comparable period in fiscal 2013.


Conference Call Information





What:
Guidewire Software Third Quarter Fiscal 2014 Financial Results Conference Call
When:        Monday, June 2, 2014
Time:        2:00 p.m. PT (5:00 p.m. ET)
Live Call:    (888) 812-8534, domestic
(913) 312-1484, international
Replay:        (877) 870-5176, passcode 3010103, domestic
(858) 384-5517, passcode 3010103, 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 operating income, Non-GAAP net income and Non-GAAP earnings 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 analyses, 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. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. 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 builds software products that help Property/Casualty insurers replace their legacy core systems and transform their business. Designed to be flexible and scalable, Guidewire products enable insurers to deliver excellent service, increase market share and lower operating costs. Guidewire InsuranceSuite™ provides the core systems used by insurers as operational systems of record. Additional products provide support for data management, business intelligence, anytime/anywhere access and guidance and monitoring. More than 150 Property/Casualty 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, Guidewire BillingCenter, Guidewire InsuranceSuite, Guidewire DataHub, Guidewire InfoCenter, Guidewire Live, Live Inside, Before & After, Claim Canvas, ViewPoint, Guidewire PartnerConnect, Guidewire SolutionConnect, Deliver Insurance Your Way, and the Guidewire logo are trademarks, service marks, or 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 market positioning, future adoption of our products 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
(650) 357-5282
ir@guidewire.com






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
 
 
 
 
 
April 30,
2014
 
July 31,
2013
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
159,336

 
$
79,767

Short-term investments
271,033

 
76,932

Accounts receivable
58,319

 
40,885

Deferred tax assets, current
2,917

 
2,897

Prepaid expenses and other current assets
11,589

 
9,612

Total current assets
503,194

 
210,093

Long-term investments
169,780

 
51,040

Property and equipment, net
12,459

 
12,914

Intangible assets, net
5,799

 
6,879

Deferred tax assets, noncurrent
31,786

 
21,091

Goodwill
9,205

 
9,048

Other assets
1,485

 
1,205

TOTAL ASSETS
$
733,708

 
$
312,270

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
6,418

 
$
6,517

Accrued employee compensation
24,214

 
26,302

Deferred revenues, current
52,746

 
37,351

Other current liabilities
5,088

 
4,614

Total current liabilities
88,466

 
74,784

Deferred revenues, noncurrent
5,552

 
3,845

Other liabilities
4,695

 
5,212

Total liabilities
98,713

 
83,841

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock
7

 
6

Additional paid-in capital
657,027

 
237,769

Accumulated other comprehensive loss
(1,386
)
 
(1,558
)
Accumulated deficit
(20,653
)
 
(7,788
)
Total stockholders’ equity
634,995

 
228,429

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
733,708

 
$
312,270







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,
 
2014
 
2013
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
License
$
31,927

 
$
22,918

 
$
86,012

 
$
74,482

Maintenance
10,440

 
9,110

 
29,969

 
27,690

Services
39,668

 
36,222

 
116,058

 
101,567

Total revenues
82,035

 
68,250

 
232,039


203,739

Cost of revenues: (1)
 
 
 
 
 
 
 
License
845

 
139

 
3,394

 
436

Maintenance
2,238

 
2,079

 
6,192

 
5,430

Services
34,259

 
33,774

 
106,397

 
89,071

Total cost of revenues
37,342

 
35,992

 
115,983

 
94,937

Gross profit:
 
 
 
 
 
 
 
License
31,082

 
22,779

 
82,618

 
74,046

Maintenance
8,202

 
7,031

 
23,777

 
22,260

Services
5,409

 
2,448

 
9,661

 
12,496

Total gross profit
44,693

 
32,258

 
116,056

 
108,802

Operating expenses: (1)
 
 
 
 
 
 
 
Research and development
20,634

 
16,854

 
58,444

 
47,503

Sales and marketing
17,968

 
11,915

 
53,871

 
36,680

General and administrative
9,489

 
7,851

 
27,567

 
23,962

Total operating expenses
48,091

 
36,620

 
139,882

 
108,145

Income (loss) from operations
(3,398
)
 
(4,362
)
 
(23,826
)

657

Interest income, net
415

 
137

 
919

 
359

Other income (expense), net
190

 
(268
)
 
372

 
(104
)
Income (loss) before benefit from income taxes
(2,793
)
 
(4,493
)
 
(22,535
)

912

Benefit from income taxes
(1,435
)
 
(1,823
)
 
(9,670
)
 
(2,366
)
Net income (loss)
$
(1,358
)
 
$
(2,670
)
 
$
(12,865
)

$
3,278

Earnings (loss) per share:
 
 
 
 
 
 
 
Basic
$
(0.02
)
 
$
(0.05
)
 
$
(0.20
)

$
0.06

Diluted
$
(0.02
)
 
$
(0.05
)
 
$
(0.20
)

$
0.05

Shares used in computing earnings (loss) per share:
 
 
 
 
 
 
 
Basic
68,261,964

 
57,017,856

 
64,718,852

 
55,887,786

Diluted
68,261,964

 
57,017,856

 
64,718,852

 
61,732,623

(1) Amounts include stock-based compensation expense as follows:
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2014
 
2013
 
2014
 
2013
 Stock-based compensation expenses:
 
 
 
Cost of license
$
41

 
$

 
$
245

 
$

Cost of maintenance revenues
309

 
313

 
932

 
914

 Cost of services revenues
3,927

 
3,150

 
13,869

 
9,205

 Research and development
3,075

 
2,056

 
10,147

 
6,544

 Marketing and sales
3,440

 
676

 
12,153

 
4,269

 General and administrative
3,121

 
2,077

 
10,174

 
7,498

 Total stock-based compensation expenses
$
13,913

 
$
8,272

 
$
47,520

 
$
28,430






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2014
 
2013
 
2014
 
2013
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net income (loss)
$
(1,358
)
 
$
(2,670
)
 
$
(12,865
)
 
$
3,278

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
1,770

 
1,137

 
4,978

 
3,182

Stock-based compensation
13,913

 
8,272

 
47,520

 
28,430

Excess tax benefit from exercise of stock options and vesting of RSUs
(209
)
 
(137
)
 
(498
)
 
(323
)
Deferred taxes
(1,004
)
 
(2,776
)
 
(10,712
)
 
(4,779
)
Other noncash items affecting net income (loss)
1,088

 
189

 
2,227

 
272

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(1,702
)
 
(6,435
)
 
(17,820
)
 
(15,949
)
Prepaid expenses and other assets
(3,290
)
 
(305
)
 
(2,187
)
 
403

Accounts payable
578

 
(24
)
 
135

 
700

Accrued employee compensation
2,784

 
2,442

 
(2,279
)
 
(5,049
)
Other liabilities
1,067

 
(1,142
)
 
382

 
1,959

Deferred revenues
6,687

 
6,452

 
17,172

 
(4,012
)
Net cash provided by operating activities
20,324

 
5,003

 
26,053


8,112

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Purchases of available-for-sale securities
(166,904
)
 
(54,784
)
 
(521,005
)
 
(170,513
)
Sales and maturities of available-for-sale securities
95,818

 
43,367

 
206,046

 
57,256

Purchase of property and equipment
(1,088
)
 
(1,205
)
 
(3,669
)
 
(7,061
)
Acquisition, net of cash acquired
(62
)
 

 
(157
)
 

Decrease in restricted cash

 

 

 
3,520

Net cash used in investing activities
(72,236
)
 
(12,622
)
 
(318,785
)

(116,798
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Proceeds from issuance of common stock upon exercise of stock options
3,211

 
2,333

 
7,354

 
7,964

Taxes remitted on RSU awards vested
(10,456
)
 
(5,498
)
 
(25,654
)
 
(14,695
)
Proceeds from issuance of common stock in connection with public offerings, net of underwriting discounts and commission

 

 
389,949

 

Costs paid in connection with public offerings
2

 

 
(408
)
 

Excess tax benefit from exercise of stock options and vesting of RSUs
209

 
137

 
498

 
323

Net cash provided by (used in) financing activities
(7,034
)
 
(3,028
)
 
371,739


(6,408
)
Effect of foreign exchange rate changes on cash and cash equivalents
653

 
(288
)
 
562

 
(94
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(58,293
)
 
(10,935
)
 
79,569


(115,188
)
CASH AND CASH EQUIVALENTS—Beginning of period
217,629

 
101,465

 
79,767

 
205,718

CASH AND CASH EQUIVALENTS—End of period
$
159,336

 
$
90,530

 
$
159,336


$
90,530







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,
Income (loss) from operations reconciliation:
2014
 
2013
 
2014
 
2013
GAAP net income (loss) from operations
$
(3,398
)
 
$
(4,362
)
 
$
(23,826
)
 
$
657

Non-GAAP adjustments:

 

 
 
 
 
     Stock-based compensation (1)
13,913

 
8,272

 
47,520

 
28,430

     Amortization of intangibles (1)
360

 

 
1,080

 

  Non-GAAP net income from operations
$
10,875

 
$
3,910

 
$
24,774


$
29,087

 
 
 
 
 
 
 
 
Net income (loss) reconciliation:


 


 
 
 
 
GAAP net income (loss)
$
(1,358
)
 
$
(2,670
)
 
$
(12,865
)
 
$
3,278

Non-GAAP adjustments:
 
 
 
 
 
 
 
     Stock-based compensation (1)
13,913

 
8,272

 
47,520


28,430

     Amortization of intangibles (1)
360

 


1,080



     Tax effect on Non-GAAP adjustments (2)
(5,330
)
 
(3,599
)
 
(18,414
)
 
(9,908
)
  Non-GAAP net income
$
7,585

 
$
2,003

 
$
17,321


$
21,800

(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,
 
2014
 
2013
 
2014
 
2013
Earnings per share reconciliation:
 
 
 
 
 
 
 
GAAP earnings (loss) per share - Diluted
$
(0.02
)
 
$
(0.05
)
 
$
(0.20
)
 
$
0.05

Amortization of intangibles acquired in business combinations
0.01

 

 
0.02

 

Stock-based compensation
0.20

 
0.15

 
0.73

 
0.46

Less tax benefit of non-GAAP items
(0.08
)
 
(0.06
)
 
(0.28
)
 
(0.16
)
Non-GAAP dilutive shares excluded from GAAP EPS calculation (3)

 
(0.01
)
 
(0.02
)
 

Non-GAAP earnings per share - Diluted
$
0.11

 
$
0.03


$
0.25


$
0.35

(3) 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 antidilutive 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 January 31,
 
Nine Months Ended April 30,
 
2014
 
2013
 
2014
 
2013
Shares used in computing non-GAAP per share amounts:
 
 
 
 
 
 
 
Weighted average shares - Diluted
68,261,964

 
57,017,856

 
64,718,852

 
61,732,623

Non-GAAP dilutive shares excluded from GAAP EPS calculation (3)
3,675,429

 
5,209,194

 
4,190,824

 

Pro forma weighted average shares - Diluted
71,937,393

 
62,227,050

 
68,909,676

 
61,732,623

(3) 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 antidilutive 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.