SEC Filing | Guidewire Software, Inc

View:

Download DOC

Download PDF

Download XLS

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): September 1, 2015

_______________________________________________________________

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 September 1, 2015, Guidewire Software, Inc. (the "Company") issued a press release announcing unaudited financial results for its fourth quarter and fiscal year ended July 31, 2015. 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 September 1, 2015, titled "Guidewire Software Announces Fourth Quarter and Fiscal Year 2015 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: September 1, 2015



GUIDEWIRE SOFTWARE, INC.

By:	/s/ Richard Hart
	Richard Hart
	Chief Financial Officer

EXHIBIT INDEX



Exhibit No.		Description of Exhibits
99.1		Press release dated September 1, 2015, titled "Guidewire Software Announces Fourth Quarter and Fiscal Year 2015 Financial Results"

Exhibit

Exhibit 99.1

Guidewire Software Announces Fourth Quarter and Fiscal Year 2015 Financial Results

Foster City, CA - September 1, 2015 - Guidewire Software, Inc. (NYSE: GWRE), a provider of software products for property and casualty insurers, today announced its financial results for the fiscal fourth quarter and fiscal year ended July 31, 2015.

“Fiscal year 2015 and fourth quarter revenue and profitability exceeded our expectations,” said Marcus Ryu, chief executive officer, Guidewire Software. “We initiated multiple new relationships with large domestic and international insurers, including five Tier 1 customers, which we define as insurers which have direct written premiums in excess of five billion dollars, and we expanded multiple relationships to include our newer portal and data management offerings. These developments, along with further traction in cultivating a robust System Integrator partner community, advanced our ambition of becoming the pre-eminent software provider to the global P/C industry and continuing to shift our revenue mix toward recurring licenses.”

Ryu continued, “Our vision is to deliver a comprehensive technology platform for the P/C industry, encompassing core processing, data and analytics, and digital experience. In fiscal year 2016 we intend to increase our R&D investments to help fulfill that vision while reducing our products’ total cost of ownership. Our product leadership and momentum in winning new customers in fiscal year 2015 positions Guidewire to achieve term license revenue growth of 20% in fiscal year 2016.”

Fiscal 2015 Financial Highlights

Revenue

•

Total license revenue, including term and perpetual licenses for fiscal year 2015 was $179.2 million, an increase of 18% from fiscal year 2014. Term license revenue was $169.4 million, up 21% in a year when we faced significant foreign exchange pressure. Revenue from perpetual licenses was $9.8 million, down 18% which reflects the Company's focus on engaging with customers through the term license model. Maintenance revenue was $50.0 million, up 19%. Services revenue was $151.3 million, down 3% in line with the Company's outlook and strategic priority of growing the contribution of our partner community. Total revenue for the fiscal year ended July 31, 2015 was $380.5 million, an increase of 9% from fiscal year 2014.


•	Rolling four-quarter recurring term license and maintenance revenue was $219.4 million, an increase of 21% from July 31, 2014.

Profitability


•	GAAP operating income was $16.5 million for fiscal year 2015, compared to $18.4 million in fiscal year 2014.


•	Non-GAAP operating income was $69.3 million for fiscal year 2015, compared to $62.4 million in fiscal year 2014.


•	GAAP net income was $9.9 million for fiscal year 2015, compared to $14.7 million in fiscal year 2014. GAAP net income per share was $0.14, based on diluted weighted average shares outstanding of 72.3 million, compared to $0.21 in fiscal year 2014, based on diluted weighted average shares outstanding of 69.1 million.


•	Non-GAAP net income was $46.5 million for fiscal year 2015, compared to $43.5 million in fiscal year 2014. Non-GAAP net income per share was $0.65, based on diluted weighted average shares outstanding of 72.3 million, compared to $0.63 for fiscal year 2014, based on diluted weighted average shares outstanding of 69.1 million.

Balance Sheet


•	The Company had $677.8 million in cash, cash equivalents and investments at July 31, 2015, compared to $647.8 million at July 31, 2014. The Company had $63.7 million in cash flow from operations in fiscal year 2015, compared to cash flow from operations of $75.5 million in fiscal year 2014.

Fourth Quarter Fiscal Year 2015 Financial Highlights

Revenue

•

Total license revenue, including term and perpetual licenses, for the fourth quarter of fiscal 2015 was $73.4 million, an increase of 11% from the fourth quarter of fiscal year 2014. Term license revenue was $68.6 million, a 16% increase from the comparable period in fiscal year 2014, while revenue from perpetual licenses was $4.8 million, a decrease of 27%. Maintenance revenue was $13.2 million, an increase of 10%, and services revenue was $39.4 million, a decrease of 3%. Total revenue for the fourth quarter of fiscal year 2015 was $125.9 million, an increase of 7% from the comparable period in fiscal year 2014.

Profitability


•	GAAP operating income was $23.5 million for the fourth quarter of fiscal year 2015, compared to $26.4 million in the comparable period in fiscal year 2014.


•	Non-GAAP operating income was $37.4 million for the fourth quarter of fiscal year 2015, compared to $37.6 million in the comparable period in fiscal year 2014.


•	GAAP net income was $11.9 million for the fourth quarter of fiscal year 2015, compared to $19.8 million for the comparable period in fiscal year 2014. GAAP net income per share was $0.16, based on diluted weighted average shares outstanding of 72.5 million, compared to $0.28 for the comparable period in fiscal year 2014, based on diluted weighted average shares outstanding of 71.1 million.

•

Non-GAAP net income was $25.7 million for the fourth quarter of fiscal year 2015, compared to $26.4 million in the comparable period in fiscal year 2014. Non-GAAP net income per diluted share was $0.35, based on diluted weighted average shares outstanding of 72.5 million, compared to $0.37 for the fourth quarter of fiscal year 2014, based on diluted weighted average shares outstanding of 71.1 million.

Business Outlook

Guidewire is issuing the following outlook for the first quarter and fiscal year 2016, based on current expectations:



(in $ millions, except per share outlook)	First Quarter Fiscal Year 2016	Full Year Fiscal Year 2016
Revenue	78.5 - 82.5	405.0 - 415.0
License revenue	30.0 - 32.0	202.0 - 212.0
Maintenance revenue	13.0 - 14.0	56.0 - 58.0
Services revenue	35.0 - 37.0	144.0 - 148.0
GAAP operating income/(loss)	(13.3) - (9.3)	(1.6) - 8.4
Non-GAAP operating income	1.0 - 5.0	60.0 - 70.0
GAAP net income/(loss)	(4.4) - (3.1)	(0.5) - 2.8
GAAP net income/(loss) per share	(0.06) - (0.04)	(0.01) - 0.04
Non-GAAP net income	0.7 - 3.3	39.6 - 46.2
Non-GAAP net income/(loss) per share	0.01 - 0.05	0.54 - 0.63

Conference Call Information


What:	Guidewire Software fourth quarter and fiscal year 2015 financial results conference call


When:	Tuesday, September 1, 2015


Time:	2:00 p.m. PT (5:00 p.m. ET)


Live Call:	(877) 419-6600, Domestic

(719) 325-4789, International


Replay:	(877) 870-5176, Passcode 5715910, Domestic

(858) 384-5517, Passcode 5715910, 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, Non-GAAP earnings per share and Non-GAAP effective tax rate. 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 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 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. 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 delivers the software that Property/Casualty (P/C) insurers need to adapt and succeed in a time of rapid industry change. We combine three elements - core processing, data and analytics, and digital engagement - into a technology platform that enhances insurers’ ability to engage and empower their customers and employees. More than 200 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.

Media Contact:

Diana Stott

Director, Communications

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, 2015			July 31, 2014
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	212,362		$	148,101
Short-term investments	359,273			296,231
Accounts receivable	62,062			49,839
Deferred tax assets, current	13,845			11,431
Prepaid expenses and other current assets	14,102			10,828
Total current assets	661,644			516,430
Long-term investments	106,117			203,449
Property and equipment, net	12,160			12,607
Intangible assets, net	3,999			5,439
Deferred tax assets, noncurrent	5,896			8,681
Goodwill	9,205			9,205
Other assets	926			1,416
TOTAL ASSETS	$	799,947		$	757,227
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable	$	8,816		$	7,030
Accrued employee compensation	37,235			34,912
Deferred revenues, current	50,766			48,937
Other current liabilities	7,592			4,507
Total current liabilities	104,409			95,386
Deferred revenues, noncurrent	1,800			6,395
Other liabilities	4,350			4,760
Total liabilities	110,559			106,541
STOCKHOLDERS’ EQUITY:
Common stock	7			7
Additional paid-in capital	662,869			629,076
Accumulated other comprehensive loss	(6,343		)	(1,367		)
Retained earnings	32,855			22,970
Total stockholders’ equity	689,388			650,686
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	799,947		$	757,227



GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited, in thousands except share and per share data)

	Three Months Ended July 31,					Fiscal Year Ended July 31,
	2015			2014		2015			2014
Revenues:
License	$	73,395		$	65,909	$	179,172		$	151,921
Maintenance	13,158			11,919		50,024			41,888
Services	39,364			40,379		151,341			156,437
Total revenues	125,917			118,207		380,537			350,246
Cost of revenues: ⁽¹⁾
License	1,194			1,154		4,605			4,442
Maintenance	2,261			2,301		9,073			8,118
Services	35,974			35,193		133,506			136,387
Total cost of revenues	39,429			38,648		147,184			148,947
Gross profit:⁽¹⁾
License	72,201			64,755		174,567			147,479
Maintenance	10,897			9,618		40,951			33,770
Services	3,390			5,186		17,835			20,050
Total gross profit	86,488			79,559		233,353			201,299
Operating expenses: ⁽¹⁾
Research and development	26,273			21,365		93,440			76,178
Sales and marketing	25,517			21,609		82,023			71,295
General and administrative	11,202			10,164		41,397			35,404
Total operating expenses	62,992			53,138		216,860			182,877
Income from operations	23,496			26,421		16,493			18,422
Interest income, net	602			431		2,245			1,350
Other income (expense), net	(731		)	2		(1,998		)	174
Income before provision for income taxes	23,367			26,854		16,740			19,946
Provision for income taxes	11,474			7,097		6,855			5,225
Net income	$	11,893		$	19,757	$	9,885		$	14,721
Earnings per share:
Basic	$	0.17		$	0.29	$	0.14		$	0.22
Diluted	$	0.16		$	0.28	$	0.14		$	0.21
Shares used in computing earnings per share:
Basic	70,763,837			68,805,440		70,075,908			65,748,896
Diluted	72,522,026			71,083,713		72,314,433			69,112,733

⁽¹⁾ Amounts include stock-based compensation expense as follows:



	Three Months Ended July 31,				Fiscal Year Ended July 31,
	2015		2014		2015		2014
Stock-based compensation expenses:	(in thousands)
Cost of license revenue	$	64	$	43	$	222	$	184
Cost of maintenance revenues	279		225		1,158		797
Cost of services revenues	3,857		3,067		15,022		11,929
Research and development	3,065		2,351		10,683		9,008
Marketing and sales	3,041		2,604		12,090		10,744
General and administrative	3,189		2,556		12,200		9,876
Total stock-based compensation expenses	$	13,495	$	10,846	$	51,375	$	42,538



GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)

	Three Months Ended July 31,						Fiscal Year Ended July 31,
	2015			2014			2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	11,893		$	19,757		$	9,885		$	14,721
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	1,930			1,773			7,480			6,751
Stock-based compensation	13,495			10,846			51,375			42,538
Excess tax benefit from exercise of stock options and vesting of RSUs	(3,538		)	(6,569		)	(3,538		)	(7,067		)
Deferred tax assets	8,151			635			295			(2,718		)
Other noncash items affecting net income	851			1,362			4,840			3,589
Changes in operating assets and liabilities:
Accounts receivable	(2,942		)	8,544			(12,999		)	(9,276		)
Prepaid expenses and other assets	(1,522		)	815			(3,178		)	(1,372		)
Accounts payable	(1,497		)	258			2,266			393
Accrued employee compensation	12,003			10,542			3,261			8,463
Other liabilities	5,262			4,466			6,253			5,288
Deferred revenues	(11,073		)	(2,991		)	(2,263		)	14,181
Net cash provided by operating activities	33,013			49,438			63,677			75,491
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of available-for-sale securities	(130,485		)	(166,414		)	(491,626		)	(687,419		)
Sales and maturities of available-for-sale securities	150,932			106,103			520,997			312,149
Purchase of property and equipment	(1,225		)	(1,324		)	(6,301		)	(4,993		)
Acquisition, net of cash acquired	—			—			—			(157		)
Net cash provided by (used in) investing activities	19,222			(61,635		)	23,070			(380,420		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock upon exercise of stock options	1,499			1,401			6,294			8,755
Taxes remitted on RSU awards vested	(781		)	(7,145		)	(27,183		)	(32,799		)
Proceeds from issuance of common stock in connection with stock offerings, net of underwriting discounts and commission	—			—			—			389,949
Costs paid in connection with stock offerings	—			—			—			(408		)
Excess tax benefit from exercise of stock options and vesting of RSUs	3,538			6,569			3,538			7,067
Net cash provided by (used in) financing activities	4,256			825			(17,351		)	372,564
Effect of foreign exchange rate changes on cash and cash equivalents	(1,071		)	137			(5,135		)	699
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS	55,420			(11,235		)	64,261			68,334
CASH AND CASH EQUIVALENTS—Beginning of period	156,942			159,336			148,101			79,767
CASH AND CASH EQUIVALENTS—End of period	$	212,362		$	148,101		$	212,362		$	148,101



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 July 31,						Fiscal Year Ended July 31,
Income from operations reconciliation:	2015			2014			2015			2014
GAAP net income from operations	$	23,496		$	26,421		$	16,493		$	18,422
Non-GAAP adjustments ⁽¹⁾:
Stock-based compensation	13,495			10,846			51,375			42,538
Amortization of intangibles	360			360			1,440			1,440
Non-GAAP net income from operations	$	37,351		$	37,627		$	69,308		$	62,400

Net income reconciliation:
GAAP net income	$	11,893		$	19,757		$	9,885		$	14,721
Non-GAAP adjustments ⁽¹⁾:
Stock-based compensation	13,495			10,846			51,375			42,538
Amortization of intangibles	360			360			1,440			1,440
Tax effect on non-GAAP adjustments	(81		)	(4,586		)	(16,190		)	(15,202		)
Non-GAAP net income	$	25,667		$	26,377		$	46,510		$	43,497



		Three Months Ended July 31,									Fiscal Year Ended July 31,
		2015					2014				2015					2014
Tax provision (benefits) reconciliation:
GAAP tax provision (benefits)		$	11,474		49	%	$	7,097	26	%	$	6,855		41	%	$	5,225		26	%
Non-GAAP adjustments:
	Stock-based compensation	3,775					3,473				15,823					13,618
	Amortization of intangibles	101					115				444					461
	ISO deduction	103					62				389					(37		)
	Tax effect on GAAP profit before taxes due to different tax rates between GAAP and non-GAAP	(3,898		)			936				(466		)			1,160
Non-GAAP tax provision		$	11,555		31	%	$	11,683	31	%	$	23,045		33	%	$	20,427		32	%

⁽¹⁾ Adjustments relate to amortization of acquired intangibles and stock-based compensation recognized during the period for GAAP purposes and the tax benefit resulting from these adjustments.



GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Operating Results
(unaudited)

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 July 31,					Fiscal Year Ended July 31,
Earnings per share reconciliation:	2015		2014			2015			2014
GAAP earnings per share - Diluted	$	0.16	$	0.28		$	0.14		$	0.21
Amortization of intangibles acquired in business combinations	—		0.01			0.02			0.02
Stock-based compensation	0.19		0.15			0.71			0.62
Less tax benefit of non GAAP items	—		(0.07		)	(0.22		)	(0.22		)
Non-GAAP dilutive shares excluded from GAAP EPS calculation ⁽¹⁾	—		—			—			—
Non-GAAP earnings per share - Diluted	$	0.35	$	0.37		$	0.65		$	0.63



	Three Months Ended July 31,					Fiscal Year Ended July 31,
Shares used in computing non-GAAP per share amounts:	2015		2014			2015			2014
Weighted average shares - Diluted	72,522,026		71,083,713			72,314,433			69,112,733
Non-GAAP dilutive shares excluded from GAAP EPS calculation ⁽¹⁾	—		—			—			—
Pro forma weighted average shares - Diluted	72,522,026		71,083,713			72,314,433			69,112,733

(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.