Guidewire Software Inc
F:0GS
Cash Flow Statement
Cash Flow Statement
Guidewire Software Inc
| Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
36
|
38
|
37
|
10
|
19
|
14
|
16
|
10
|
25
|
18
|
16
|
16
|
15
|
18
|
19
|
18
|
10
|
11
|
8
|
11
|
15
|
9
|
12
|
10
|
18
|
17
|
(33)
|
(62)
|
(27)
|
(12)
|
34
|
57
|
21
|
(1)
|
(21)
|
(43)
|
(27)
|
(32)
|
(21)
|
(27)
|
(67)
|
(98)
|
(130)
|
(150)
|
(180)
|
(198)
|
(167)
|
(155)
|
(112)
|
(70)
|
(51)
|
(11)
|
(6)
|
30
|
(17)
|
35
|
70
|
92
|
|
| Depreciation & Amortization |
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
10
|
12
|
15
|
19
|
22
|
29
|
33
|
36
|
39
|
39
|
39
|
40
|
41
|
42
|
43
|
43
|
42
|
42
|
39
|
37
|
35
|
33
|
34
|
34
|
33
|
31
|
28
|
25
|
23
|
22
|
21
|
22
|
23
|
23
|
23
|
24
|
24
|
|
| Change in Deffered Taxes |
(28)
|
(25)
|
(24)
|
0
|
7
|
3
|
1
|
(3)
|
(0)
|
(6)
|
(4)
|
1
|
(3)
|
2
|
(0)
|
(7)
|
0
|
(6)
|
2
|
3
|
(5)
|
(8)
|
(8)
|
(7)
|
(1)
|
(14)
|
29
|
30
|
14
|
34
|
(17)
|
(22)
|
(14)
|
(18)
|
(12)
|
(13)
|
(12)
|
(16)
|
(28)
|
(31)
|
(36)
|
(42)
|
(46)
|
(53)
|
(54)
|
(55)
|
(42)
|
(38)
|
(28)
|
(23)
|
(27)
|
(26)
|
(27)
|
(22)
|
(24)
|
(13)
|
(32)
|
(32)
|
|
| Stock-Based Compensation |
7
|
9
|
14
|
16
|
13
|
19
|
23
|
27
|
26
|
25
|
27
|
29
|
43
|
45
|
47
|
49
|
51
|
55
|
58
|
61
|
66
|
69
|
71
|
72
|
72
|
74
|
80
|
87
|
90
|
93
|
93
|
90
|
92
|
93
|
95
|
99
|
102
|
105
|
109
|
112
|
115
|
119
|
127
|
132
|
137
|
140
|
138
|
140
|
143
|
144
|
144
|
146
|
146
|
148
|
153
|
157
|
162
|
167
|
|
| Other Non-Cash Items |
7
|
9
|
14
|
16
|
12
|
19
|
23
|
27
|
23
|
23
|
26
|
29
|
39
|
43
|
45
|
48
|
53
|
55
|
57
|
60
|
62
|
64
|
66
|
68
|
66
|
67
|
73
|
80
|
94
|
99
|
100
|
97
|
97
|
98
|
103
|
118
|
125
|
131
|
136
|
140
|
148
|
156
|
166
|
168
|
172
|
172
|
165
|
186
|
185
|
183
|
180
|
153
|
154
|
158
|
215
|
222
|
228
|
239
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(3)
|
(2)
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
3
|
4
|
4
|
3
|
5
|
5
|
4
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
9
|
11
|
10
|
0
|
8
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
5
|
5
|
8
|
8
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
0
|
12
|
12
|
|
| Change in Working Capital |
11
|
(11)
|
(15)
|
(13)
|
(24)
|
(12)
|
(12)
|
(11)
|
(20)
|
(6)
|
(8)
|
(2)
|
18
|
14
|
3
|
15
|
(7)
|
(10)
|
12
|
2
|
19
|
23
|
22
|
13
|
37
|
28
|
27
|
43
|
24
|
(16)
|
(44)
|
(53)
|
(27)
|
4
|
17
|
3
|
(15)
|
(9)
|
(20)
|
(11)
|
29
|
(31)
|
(20)
|
(12)
|
(9)
|
30
|
(1)
|
(72)
|
(32)
|
(60)
|
(2)
|
38
|
53
|
16
|
25
|
(16)
|
11
|
(27)
|
|
| Cash from Operating Activities |
28
N/A
|
14
-51%
|
14
+6%
|
18
+22%
|
17
-4%
|
28
+63%
|
32
+16%
|
27
-16%
|
33
+20%
|
34
+5%
|
35
+3%
|
50
+44%
|
75
+50%
|
85
+12%
|
74
-13%
|
80
+8%
|
64
-21%
|
58
-8%
|
87
+49%
|
84
-3%
|
100
+19%
|
98
-2%
|
103
+5%
|
101
-2%
|
139
+38%
|
120
-13%
|
126
+4%
|
124
-1%
|
140
+13%
|
144
+3%
|
111
-23%
|
117
+5%
|
116
-1%
|
125
+8%
|
130
+4%
|
109
-17%
|
113
+4%
|
115
+2%
|
109
-5%
|
110
+1%
|
112
+1%
|
20
-82%
|
4
-81%
|
(13)
N/A
|
(38)
-188%
|
(18)
+52%
|
(14)
+23%
|
(51)
-263%
|
38
N/A
|
54
+40%
|
122
+127%
|
175
+44%
|
196
+12%
|
206
+5%
|
222
+8%
|
250
+12%
|
301
+20%
|
296
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(2)
|
(3)
|
(6)
|
(10)
|
(10)
|
(11)
|
(9)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
(19)
|
(36)
|
(49)
|
(56)
|
(50)
|
(40)
|
(26)
|
(19)
|
(23)
|
(23)
|
(29)
|
(31)
|
(32)
|
(26)
|
(22)
|
(19)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(19)
|
(19)
|
(17)
|
(18)
|
(20)
|
(25)
|
|
| Other Items |
(6)
|
(6)
|
(4)
|
2
|
2
|
4
|
(96)
|
(110)
|
(140)
|
(153)
|
(285)
|
(345)
|
(375)
|
(374)
|
(136)
|
(51)
|
29
|
34
|
14
|
(37)
|
(94)
|
(165)
|
(100)
|
(130)
|
(107)
|
(3)
|
(151)
|
(402)
|
(526)
|
(567)
|
(507)
|
(188)
|
(253)
|
(284)
|
(225)
|
(146)
|
20
|
17
|
61
|
17
|
93
|
157
|
121
|
172
|
334
|
269
|
249
|
217
|
30
|
57
|
30
|
(16)
|
(34)
|
(83)
|
(114)
|
(168)
|
(217)
|
(273)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(8)
+1%
|
(6)
+25%
|
(0)
+94%
|
(3)
-861%
|
(6)
-82%
|
(106)
-1 671%
|
(120)
-13%
|
(149)
-24%
|
(159)
-7%
|
(291)
-83%
|
(351)
-20%
|
(380)
-8%
|
(380)
+0%
|
(142)
+62%
|
(58)
+59%
|
23
N/A
|
26
+13%
|
7
-72%
|
(44)
N/A
|
(101)
-132%
|
(172)
-69%
|
(106)
+38%
|
(135)
-27%
|
(113)
+16%
|
(10)
+91%
|
(161)
-1 544%
|
(412)
-157%
|
(538)
-31%
|
(580)
-8%
|
(526)
+9%
|
(224)
+57%
|
(301)
-34%
|
(340)
-13%
|
(275)
+19%
|
(186)
+32%
|
(6)
+97%
|
(2)
+71%
|
38
N/A
|
(7)
N/A
|
64
N/A
|
126
+96%
|
89
-29%
|
146
+64%
|
312
+113%
|
250
-20%
|
232
-7%
|
201
-13%
|
13
-94%
|
39
+209%
|
10
-74%
|
(36)
N/A
|
(52)
-45%
|
(102)
-95%
|
(132)
-29%
|
(186)
-41%
|
(237)
-27%
|
(298)
-26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
126
|
147
|
148
|
151
|
29
|
9
|
9
|
398
|
398
|
398
|
399
|
8
|
8
|
6
|
6
|
6
|
6
|
7
|
8
|
7
|
6
|
6
|
6
|
5
|
4
|
224
|
223
|
223
|
223
|
3
|
4
|
4
|
4
|
5
|
5
|
1
|
(37)
|
(119)
|
(159)
|
(182)
|
(156)
|
(76)
|
(37)
|
(211)
|
(200)
|
(214)
|
(262)
|
(62)
|
(62)
|
(48)
|
1
|
3
|
4
|
4
|
4
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
387
|
387
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
472
|
316
|
137
|
137
|
(335)
|
|
| Other |
0
|
(1)
|
(2)
|
(3)
|
(15)
|
(19)
|
(23)
|
(27)
|
(18)
|
(21)
|
(24)
|
(29)
|
(26)
|
(27)
|
(29)
|
(27)
|
(24)
|
(15)
|
(7)
|
2
|
6
|
6
|
7
|
6
|
7
|
0
|
0
|
(29)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(59)
|
(59)
|
(59)
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
0
-86%
|
125
+93 512%
|
145
+16%
|
133
-8%
|
133
0%
|
6
-96%
|
(18)
N/A
|
(9)
+52%
|
377
N/A
|
374
-1%
|
370
-1%
|
373
+1%
|
(19)
N/A
|
(20)
-5%
|
(21)
-3%
|
(17)
+17%
|
(9)
+47%
|
(0)
+97%
|
9
N/A
|
13
+54%
|
14
+0%
|
12
-8%
|
11
-8%
|
13
+14%
|
12
-6%
|
12
-5%
|
583
+4 869%
|
573
-2%
|
573
+0%
|
573
+0%
|
3
-100%
|
4
+41%
|
4
-8%
|
4
+13%
|
5
+27%
|
5
-4%
|
1
-74%
|
(37)
N/A
|
(119)
-220%
|
(159)
-34%
|
(182)
-14%
|
(156)
+15%
|
(76)
+51%
|
(37)
+51%
|
(211)
-465%
|
(200)
+5%
|
(214)
-7%
|
(262)
-22%
|
(62)
+76%
|
(62)
+0%
|
(48)
+22%
|
1
N/A
|
417
+39 385%
|
261
-37%
|
83
-68%
|
82
0%
|
(333)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
1
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
3
|
1
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
1
|
(0)
|
3
|
6
|
2
|
1
|
(3)
|
(6)
|
(7)
|
(9)
|
(2)
|
0
|
3
|
1
|
(1)
|
(2)
|
(2)
|
2
|
(4)
|
4
|
4
|
4
|
|
| Net Change in Cash |
22
N/A
|
6
-71%
|
133
+1 966%
|
162
+21%
|
146
-10%
|
154
+6%
|
(68)
N/A
|
(111)
-63%
|
(126)
-13%
|
252
N/A
|
116
-54%
|
69
-41%
|
68
-1%
|
(316)
N/A
|
(92)
+71%
|
(2)
+97%
|
64
N/A
|
71
+11%
|
92
+29%
|
48
-48%
|
11
-76%
|
(62)
N/A
|
8
N/A
|
(24)
N/A
|
40
N/A
|
124
+214%
|
(20)
N/A
|
296
N/A
|
174
-41%
|
136
-22%
|
155
+14%
|
(107)
N/A
|
(183)
-71%
|
(212)
-16%
|
(142)
+33%
|
(75)
+47%
|
113
N/A
|
115
+2%
|
113
-2%
|
(9)
N/A
|
18
N/A
|
(35)
N/A
|
(66)
-87%
|
51
N/A
|
230
+353%
|
11
-95%
|
16
+43%
|
(64)
N/A
|
(208)
-227%
|
33
N/A
|
70
+112%
|
89
+28%
|
142
+60%
|
522
+267%
|
347
-33%
|
151
-57%
|
150
-1%
|
(332)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
11
-56%
|
12
+11%
|
15
+23%
|
11
-24%
|
18
+57%
|
22
+22%
|
17
-24%
|
23
+40%
|
29
+23%
|
29
+2%
|
45
+53%
|
70
+58%
|
79
+13%
|
68
-15%
|
74
+9%
|
57
-22%
|
50
-12%
|
80
+59%
|
77
-4%
|
93
+20%
|
91
-2%
|
97
+6%
|
95
-1%
|
132
+39%
|
114
-14%
|
116
+2%
|
114
-2%
|
128
+12%
|
131
+2%
|
92
-30%
|
81
-13%
|
67
-17%
|
69
+2%
|
80
+17%
|
69
-14%
|
87
+27%
|
96
+10%
|
87
-10%
|
87
+0%
|
83
-5%
|
(11)
N/A
|
(28)
-147%
|
(39)
-41%
|
(60)
-52%
|
(37)
+38%
|
(31)
+18%
|
(67)
-119%
|
21
N/A
|
36
+71%
|
102
+185%
|
155
+52%
|
177
+14%
|
187
+5%
|
205
+10%
|
232
+13%
|
280
+21%
|
270
-4%
|
|