EX-99.2 3 d857812dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Cornerstone OnDemand Announces Fourth Quarter and

Fiscal Year 2019 Financial Results

Announces agreement to acquire Saba to enhance Cornerstone’s reach and accelerate

innovation around how people learn and grow at work

SANTA MONICA, Calif. – February 24, 2020 – People development solution provider Cornerstone OnDemand, Inc. (NASDAQ: CSOD) today announced results1 for its fourth quarter ended December 31, 2019. The Company has provided supplemental financial information located on its Investor Relations website at http://investors.cornerstoneondemand.com.

Acquisition of Saba:

Today, the Company has entered into a definitive agreement to acquire Saba, a global leader in talent experience solutions, and a portfolio company of Vector Capital. Saba has a global revenue footprint and a complementary product portfolio to Cornerstone with approximately 3,300 clients. The Company will acquire Saba in a cash and stock transaction valued at approximately $1.395 billion. It has been unanimously approved by the boards of directors of both companies and is expected to close in the second quarter of 2020.

With the addition of Saba, Cornerstone will have an expanded reach and ability to help a larger, diverse group of clients realize the potential of their people with the right learning and development opportunities. The combined company will have more than 75 million users and serve approximately 7,000 organizations, of all sizes, around the globe.

Given the combination of significant cost synergies available with the acquisition and Saba’s best-in-class margins, Cornerstone expects to substantially increase unlevered free cash flow. The company expects to utilize the higher cash flow generation to further invest in state-of-the-art solutions to optimize people development, rapidly de-lever its balance sheet, and drive shareholder returns.

Fourth Quarter 2019 Results:

 

   

Revenue for the fourth quarter of 2019 was $149.6 million compared to a guided range of $145.0 million to $147.0 million. This represents an 8.2% increase compared to the prior year. Revenue growth on a constant currency basis was 8.4%.

 

   

Subscription revenue for the fourth quarter of 2019 was $141.7 million compared to a guided range of $141.0 million to $143.0 million. This represents a 12.2% increase compared to the prior year. Subscription revenue growth on a constant currency basis was 12.4%.

 

   

Operating income for the fourth quarter of 2019 was $10.6 million, yielding a margin of 7.1%, compared to $2.6 million and margin of 1.9% in the same period of the prior year.

 

   

Non-GAAP operating income for the fourth quarter of 2019 was $28.3 million, yielding a margin of 18.9%, compared to $19.4 million and margin of 14.1% in the same period of the prior year.

 

   

Net income for the fourth quarter of 2019 was $9.4 million, or a $0.15 diluted net income per share, compared to $(3.2) million and $(0.05) diluted net loss per share in the same period of the prior year.

 

   

Non-GAAP net income for the fourth quarter of 2019 was $28.3 million, or a $0.43 diluted net income per share, compared to $15.4 million and $0.24 diluted net loss per share in the same period of the prior year.

 

   

Unlevered free cash flow for the fourth quarter of 2019 was $54.7 million, yielding a margin of 36.6%, compared to $33.7 million, yielding a margin of 24.4%, in the prior year.

 

1


Fiscal Year 2019 Results:

 

   

Revenue for the full year of 2019 was $576.5 million compared to a guided range of $572.0 million to $574.0 million. Revenue growth on a constant currency basis was 8.5%.

 

   

Subscription revenue for the full year of 2019 was $543.0 million compared to a guided range of $542.0 million to $544.0 million. Subscription revenue growth on a constant currency basis was 16.2%.

 

   

Annual recurring revenue as of December 31, 2019 was $575.0 million, compared to a guided range of $581.0 million to $590.0 million. This represents a 12.7% increase compared to the prior year. Annual recurring revenue growth on a constant currency basis was 13.0%.

 

   

Operating income for the full year of 2019 was $11.9 million, yielding a margin of 2.1%, compared to $(7.8) million and margin of (1.4)% in the same period of the prior year.

 

   

Non-GAAP operating income for the full year of 2019 was $88.8 million, yielding a margin of 15.4% compared to guided range of $85.5 million and $87.5 million.

 

   

Net loss for the full year of 2019 was $(4.1) million, or a $(0.07) diluted net loss per share, compared to $(33.8) million and $(0.58) diluted net loss per share in the same period of the prior year.

 

   

Non-GAAP net income for the full year of 2019 was $77.0 million, or a $1.17 diluted net income per share, compared to $47.0 million and $0.74 diluted net loss per share in the same period of the prior year.

 

   

Unlevered free cash flow for the full year of 2019 was $90.2 million, yielding a margin of 15.6%, compared to a guided range of $86 million and $92 million.

“We are proud of the company we have built over the last 20 years. And with today’s announcement regarding our acquisition of Saba, we are confident about our vision, capabilities and opportunity for the next 20 years. We believe the combined business will have the reach and resources to close the skills divide for millions of people around the world and yield substantial value for our clients and shareholders,” said Adam Miller, Founder and Chief Executive Officer.

Recent Highlights:

 

   

The Company joined forces with Facebook to enhance the value of virtual reality training at work through Oculus integration in its learning management solution.

 

   

The Company acquired Clustree in order to accelerate the development of a skills engine to help organizations identify, develop, and deploy their talent for the roles needed today and in the future.

 

   

The Company joined Velocity Network Foundation to accelerate the development of a universal blockchain-powered network that will put people in control of their career credentials and provide organizations with transparent insights into their workforce potential.

“We are confident that the operational changes we are making to the business combined with the expanded reach, engineering expertise, and the cost synergies we expect from the anticipated acquisition of Saba will position us for ongoing success,” noted Brian Swartz, Chief Financial Officer.

Stock Repurchase Program:

The Company has an authorization to repurchase up to $150 million of its common stock.

 

2


The following is a summary of the Company’s stock repurchases as of December 31, 2019:

 

Period    # of Shares
Repurchased
     Average Price
per Share
     Total Expenditures
(in thousands)
 

August 23, 2019 - August 31, 2019

     66,955      $ 52.28      $ 3,500  

September 1, 2019 - September 30, 2019

     186,759      $ 53.7      $ 10,030  

October 1, 2019 - October 31, 2019

     163,047      $ 54.13      $ 8,826  

November 1, 2019 - November 30, 2019

     —        $ —        $ —    

December 1, 2019 - December 31, 2019

     —        $ —        $ —    
  

 

 

       

 

 

 

Total

     416,761      $ 53.64      $ 22,356  
  

 

 

       

 

 

 

At December 31, 2019, $127.6 million remained available under the share repurchase program.

 

3


Financial Outlook:

The following outlook is based on information available as of the date of this press release and is subject to change in the future. Please note, this guidance is for Cornerstone’s business today, and does not reflect the anticipated acquisition of Saba.

For the first quarter ending March 31, 2020, the Company provides the following outlook:

 

   

Revenue between $147.0 million and $150.0 million, representing year-over-year growth at the mid-point of 6.0%2, or 6.7%3,4 on a constant currency basis.

 

   

Subscription revenue between $143.0 million and $145.0 million, representing year-over-year growth at the mid-point of 9.7%2, or 10.5%3,4 on a constant currency basis.

 

 

1 

Financial measures presented on a constant currency basis, non-GAAP operating income, non-GAAP operating income margin, non-GAAP net income, non-GAAP diluted net income per share, unlevered free cash flow, and unlevered free cash flow margin are non-GAAP financial measures. Please see the discussion in the section titled “Non-GAAP Financial Measures” and the reconciliations at the end of this press release.

In order to translate the financial outlook for entities reporting in GBP to USD and EUR to USD, the following exchange rates have been applied:

 

2

 
   Exchange rate applied to revenue for the first quarter of 2020.    $ 1.30 USD per GBP  

3

 
   Exchange rate from the first quarter of 2019 applied to calculate revenue growth for the first quarter of 2020 on a constant currency basis.    $ 1.30 USD per GBP  

4

 
   Exchange rate from the first quarter of 2019 applied to calculate revenue growth for the first quarter of 2020 on a constant currency basis.    $ 1.14 USD per EUR

 

4


Quarterly Conference Call

Cornerstone will host a conference call to discuss its fourth quarter 2019 results at 2:00 p.m. PT (5:00 p.m. ET) today. A live audio webcast of the conference call, together with detailed financial information, can be accessed through the Company’s Investor Relations website at http://investors.cornerstoneondemand.com. The live call can be accessed by dialing (877) 445-4619 (US) or (484) 653-6763 (outside the US) and referencing passcode: 3825969. A replay of the call will also be available at http://investors.cornerstoneondemand.com/investors/news-and-events/events/default.aspx or via telephone until 5:00 p.m. PT (8:00 p.m. ET) on March 2, 2020 by dialing (855) 859-2056 (US) or (404) 537-3406 (outside the US), and referencing passcode: 3825969 and Web PIN: 1726.

About Cornerstone

Cornerstone is a global people development company. We believe people can achieve anything when they have the right development and growth opportunities. We offer organizations the technology, content, expertise, and specialized focus to help them realize their people potential. Featuring comprehensive recruiting, personalized learning, modern content delivered in the flow of work, development-driven performance management and holistic workforce data management and insights, Cornerstone’s people development solutions are successfully used by more than 3,600 global clients of all sizes, spanning more than 40 million users across 187 countries and 43 languages. Learn more at www.csod.com.

Note: Cornerstone® and Cornerstone OnDemand® are registered trademarks of Cornerstone OnDemand, Inc.

Forward-looking Statements

This press release and the quarterly conference call referenced above contain forward-looking statements, including, but not limited to, statements regarding the expected performance of our business, our future financial and operating performance, including our GAAP and non-GAAP guidance, strategy, long-term growth and overall future prospects, the demand for our offerings, our competitive position, general business conditions, the anticipated acquisition of Saba, and our expectations regarding certain financial measures including subscription revenue, capital expenditures, unlevered free cash flow, recurring revenue growth and operating margins. Any forward-looking statements contained in this press release or the quarterly conference call are based upon our historical performance and our current plans, estimates, and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent our expectations as of the date of this press release. Subsequent events may cause these expectations to change, and we disclaim any obligation to update the forward-looking statements in the future, except as required by law. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially from our current expectations. Important factors that could cause actual results to differ materially from those anticipated in our forward-looking statements include, but are not limited to, our ability to attract new customers; the extent to which customers renew their subscriptions for our solutions; the timing of when consulting services are delivered to new and existing customers by our services organization and implementation subcontractors; the complexity of deployments and product implementations, which can impact the timing of when revenue is recognized from new and existing customers; allowing our implementation subcontractors to contract directly with customers for implementation services; our shift to focusing on recurring revenue streams; our ability to compete as the learning and people development provider for organizations of all sizes; changes in the proportion of our customer base that is comprised of enterprise or mid-sized organizations; our ability to manage our growth, including additional headcount and entry into new geographies; our ability to expand our enterprise and mid-market sales opportunities; our ability to maintain stable and consistent quota attainment rates; continued strong demand for learning and people development in Europe, the Middle East, Africa, Asia-Pacific, and Japan; the timing and success of efforts to increase operational efficiency and cost containment; the timing and success of solutions offered by our competitors; unpredictable macro-economic conditions; the impact of foreign exchange rates; reductions in information technology spending; the success of our new product and service introductions; a disruption in our hosting network infrastructure; problems caused by security breaches; costs and reputational harm that could result from defects in our solutions; the success of our strategic relationships with third parties; the loss of any of our key employees and our ability to locate qualified replacements; failure to protect our intellectual property; acts of terrorism or other vandalism, war, natural disasters, or the ongoing coronavirus outbreak; changes in current tax or accounting rules; legal or political

 

5


changes in local or foreign jurisdictions that decrease demand for, or restrict our ability to sell or provide, our products; the failure to achieve expected synergies and efficiencies of operations between the Company and Saba; the ability of the Company and Saba to successfully integrate their respective market opportunities, technology, products, personnel and operations; the failure to satisfy any of the conditions to the consummation of the anticipated acquisition of Saba, including regulatory approval; and unanticipated costs or liabilities related to businesses that we acquire. Further information on factors that could cause actual results to differ materially from the results anticipated by our forward-looking statements is included in the reports we have filed with the Securities and Exchange Commission, including our Quarterly Reports on Form 10-Q for the quarters ended March 31, June 30, and September 30, 2019. Additional information will also be set forth in our Annual Report on Form 10-K for the year ended December 31, 2019.

Non-GAAP Financial Measures and Other Key Metrics

To supplement its consolidated financial statements, which are prepared and presented in accordance with US generally accepted accounting principles, or GAAP, the Company has provided in this press release and the quarterly conference call held on the date hereof certain non-GAAP financial measures and other key metrics. These non-GAAP financial measures include:

 

  (i)

non-GAAP cost of revenue, which is defined as cost of revenue less amortization of intangible assets and stock-based compensation,

  (ii)

annual recurring revenue, which is defined as the annualized recurring value of all active contracts at the end of a reporting period,

  (iii)

unlevered free cash flow, which is defined as net cash provided by operating activities minus capital expenditures and capitalized software costs plus cash paid for interest,

  (iv)

unlevered free cash flow margin, which is defined as unlevered free cash flow divided by revenue,

  (v)

non-GAAP net income and non-GAAP diluted net income per share, which exclude, for the periods in which they are presented, stock-based compensation, amortization of intangible assets, accretion of debt discount and amortization of debt issuance costs, unrealized fair value adjustment on strategic investment, restructuring costs, acquisition costs, and excludes the impacts of unamortized stock-based compensation expense in applying the treasury method for determining the non-GAAP weighted average number of dilutive shares outstanding,

  (vi)

non-GAAP gross profit and non-GAAP gross margin, which exclude stock-based compensation and amortization of intangible assets reflected in cost of revenue,

  (vii)

non-GAAP operating income and non-GAAP operating income margin, which are defined as income (loss) from operations excluding stock-based compensation, amortization of intangible assets, restructuring costs, and acquisition costs,

  (viii)

non-GAAP operating expenses, which exclude stock-based compensation, amortization of intangible assets, restructuring costs, and acquisition costs, and

  (ix)

non-GAAP sales and marketing expense, non-GAAP research and development expense, and non-GAAP general and administrative expense, each of which excludes stock-based compensation attributable to the corresponding GAAP financial measures.

The Company’s management uses these non-GAAP financial measures and other key metrics internally in analyzing its financial results and believes they are useful to investors, as a supplement to the corresponding GAAP measures, in evaluating the Company’s ongoing operational performance and trends and in comparing its financial measures with other companies in the same industry, many of which present similar non-GAAP financial measures and key metrics to help investors understand the operational performance of their businesses. In addition, the Company believes that the following non-GAAP adjustments are useful to management and investors for the following reasons:

 

   

Stock-based compensation. The Company excludes stock-based compensation expense because it is non-cash in nature, and management believes that its exclusion provides additional insight into the Company’s operational performance and also provides a useful comparison of the Company’s operating results to prior periods and its peer companies. Additionally, determining the fair value of certain stock-based awards involves a high degree of judgment and estimation and the expense recorded may bear little resemblance to the actual value realized upon the vesting or future exercise of such awards.

 

6


   

Amortization of intangible assets. The Company excludes amortization of acquired intangible assets because the expense is a non-cash item and management believes that its exclusion provides meaningful supplemental information regarding the Company’s operational performance and allows for a useful comparison of its operating results to prior periods and its peer companies.

 

   

Accretion of debt discount and amortization of debt issuance costs. For GAAP purposes, the Company is required to recognize the effective interest expense on its senior convertible notes and amortize the issuance costs over the term of the notes. The difference between the effective interest expense and the contractual interest expense and the amortization expense of issuance costs are excluded from management’s assessment of the Company’s operating performance because management believes that these non-cash expenses are not indicative of ongoing operating performance. In addition, the exclusion of these items provides a useful comparison of the Company’s operating results to prior periods and its peer companies.

 

   

Fair value adjustment on strategic investments. The Company views the increase or decrease in the fair value of its strategic investments as not indicative of operational performance during any particular period and believes that the exclusion of these gains or losses provides investors with a supplemental view of the Company’s operational performance.

 

   

Restructuring. The Company excludes costs related to restructuring because the expense is not indicative of its continuing operations and believes that the exclusion of these costs provides investors with a supplemental view of the Company’s operational performance.

 

   

Acquisition costs. The Company excludes costs related to acquisitions because the expense is not indicative of its continuing operations and believes that the exclusion of these costs provides investors with a supplemental view of the Company’s operational performance.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. These non-GAAP financial measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similarly-titled measures presented by other companies. For prior periods, reconciliations of the non-GAAP financial measures to their most directly comparable GAAP measures have been provided in the tables included as part of this press release.

 

7


Cornerstone OnDemand, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     December 31,
2019
    December 31,
2018
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 215,907     $ 183,596  

Short-term investments

     201,579       204,732  

Accounts receivable, net

     131,105       125,300  

Deferred commissions, current portion

     33,215       25,531  

Prepaid expenses and other current assets

     30,512       34,940  
  

 

 

   

 

 

 

Total current assets

     612,318       574,099  

Capitalized software development costs, net

     50,023       45,416  

Property and equipment, net

     36,526       77,254  

Operating right-of-use assets

     72,944       —    

Deferred commissions, net of current portion

     74,563       55,450  

Long-term investments

     60,192       1,250  

Intangible assets, net

     9,440       13,867  

Goodwill

     47,453       47,453  

Other assets, net

     2,642       3,437  
  

 

 

   

 

 

 

Total assets

   $ 966,101     $ 818,226  
  

 

 

   

 

 

 

Liabilities and stockholders’ equity

    

Current liabilities:

    

Accounts payable

   $ 3,803     $ 11,921  

Accrued expenses

     78,075       70,065  

Deferred revenue, current portion

     339,522       312,526  

Operating lease liabilities, current portion

     7,235       —    

Other liabilities

     11,015       7,645  
  

 

 

   

 

 

 

Total current liabilities

     439,650       402,157  

Convertible notes, net

     293,174       288,967  

Deferred revenue, net of current portion

     6,945       13,275  

Operating lease liabilities, net of current portion

     67,195       —    

Facility financing obligation

     —         46,100  

Other liabilities, non-current

     655       2,484  
  

 

 

   

 

 

 

Total liabilities

     807,619       752,983  

Stockholders’ equity:

    

Common stock

     6       6  

Additional paid-in capital

     682,717       585,387  

Accumulated deficit

     (524,680     (520,626

Accumulated other comprehensive income

     439       476  
  

 

 

   

 

 

 

Total stockholders’ equity

     158,482       65,243  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 966,101     $ 818,226  
  

 

 

   

 

 

 

 

8


Cornerstone OnDemand, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2019     2018     2019     2018  

Revenue

   $ 149,594     $ 138,247     $ 576,523     $ 537,891  

Cost of revenue 1, 2

     38,166       34,793       149,215       144,349  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     111,428       103,454       427,308       393,542  

Operating expenses:

        

Sales and marketing 1

     56,722       52,354       227,733       224,635  

Research and development 1

     23,373       24,967       101,151       76,981  

General and administrative 1

     20,750       23,535       86,491       90,749  

Restructuring 1

     —         —         —         8,946  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     100,845       100,856       415,375       401,311  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     10,583       2,598       11,933       (7,769

Other income (expense):

        

Interest income

     1,924       1,653       8,178       7,796  

Interest expense

     (5,416     (5,350     (21,559     (28,176

Other, net

     2,804       (1,070     84       (3,098
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expense, net

     (688     (4,767     (13,297     (23,478
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax provision

     9,895       (2,169     (1,364     (31,247

Income tax provision

     (463     (1,004     (2,690     (2,595
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 9,432     $ (3,173   $ (4,054   $ (33,842
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share, basic

   $ 0.16     $ (0.05   $ (0.07   $ (0.58
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share, diluted

   $ 0.15     $ (0.05   $ (0.07     (0.58
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding, basic

     60,813       58,649       60,086       58,159  

Weighted average common shares outstanding, diluted

     63,482       58,649       60,086       58,159  

 

1 

Includes stock-based compensation as follows:

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2019      2018      2019      2018  

Cost of revenue

   $ 1,612      $ 1,113      $ 6,282      $ 4,218  

Sales and marketing

     7,009        5,722        27,780        24,440  

Research and development

     3,203        3,863        16,003        11,800  

General and administrative

     4,892        4,817        22,365        19,872  

Restructuring

     —          —          —          6,227  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 16,716      $ 15,515      $ 72,430      $ 66,557  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

2 

Cost of revenue includes amortization of intangible assets as follows:

 

     Three Months Ended
December 31
     Year Ended
December 31,
 
     2019      2018      2019      2018  

Cost of revenue

   $ 1,047      $ 625      $ 4,427      $ 833  

 

9


Cornerstone OnDemand, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2019     2018     2019     2018  

Cash flows from operating activities

        

Net income (loss)

   $ 9,432     $ (3,173   $ (4,054   $ (33,842

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Depreciation and amortization

     10,751       9,909       41,599       35,260  

Accretion of debt discount and amortization of debt issuance costs

     1,077       1,011       4,207       8,929  

Purchased investment premium, net of amortization

     (57     (588     (957     (160

Net foreign currency and other gain

     (3,133     82       (629     (440

Stock-based compensation expense

     16,716       15,515       72,430       66,557  

Deferred income taxes

     61       123       61       123  

Changes in operating assets and liabilities:

        

Accounts receivable

     (29,454     (28,558     (5,554     27,199  

Deferred commissions

     (13,111     (8,212     (27,241     (15,316

Prepaid expenses and other assets

     245       (1,951     12,834       (11,443

Accounts payable

     (2,719     762       (8,759     (5,496

Accrued expenses

     13,991       9,270       8,428       9,291  

Deferred revenue

     58,683       49,498       19,635       10,803  

Other liabilities

     112       1,299       3,549       (1,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     62,594       44,987       115,549       90,253  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

        

Purchases of marketable investments

     (79,001     —         (282,426     (125,109

Purchases of non-marketable investments

     (9,000     —         (9,000     —    

Maturities of investments

     28,917       50,550       236,401       185,733  

Capital expenditures

     (2,047     (4,734     (18,034     (14,895

Capitalized software costs

     (5,833     (6,572     (24,668     (25,515

Cash paid for acquisition, net of cash acquired

     —         (22,997     —         (41,090
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (66,964     16,247       (97,727     (20,876
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

        

Payments of debt issuance costs and proceeds from convertible notes

     —         —         —         (152

Repayment of debt

     —         —         —         (253,000

Proceeds from employee stock plans

     9,528       10,928       42,600       54,402  

Repurchases of common stock

     (8,826     (24,515     (22,356     (79,266

Payment of tax withholdings for employee stock plans

     —         —         (5,469     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     702       (13,587     14,775       (278,016
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     837       (609     (286     (1,341
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (2,831     47,038       32,311       (209,980

Cash and cash equivalents at beginning of period

     218,738       136,558       183,596       393,576  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 215,907     $ 183,596     $ 215,907     $ 183,596  
  

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental cash flow data

        

Cash paid for interest

   $ —       $ —       $ 17,356     $ 13,628  

Cash paid for income taxes

     216       286       1,704       1,859  

Non-cash investing and financing activities:

        

Assets acquired under capital leases and other financing arrangements

   $ —       $ 46,100     $ 1,276     $ 47,070  

Capitalized assets financed by accounts payable and accrued expenses

     490       1,566       490       1,566  

Capitalized stock-based compensation

     1,420       1,295       4,847       5,042  

 

10


Cornerstone OnDemand, Inc.

RECONCILIATIONS OF COST OF REVENUE TO NON-GAAP COST OF REVENUE, GROSS PROFIT AND GROSS MARGIN TO NON-GAAP GROSS PROFIT AND NON-GAAP GROSS MARGIN, INCOME (LOSS) FROM OPERATIONS TO NON-GAAP OPERATING INCOME, AND OPERATING MARGIN TO NON-GAAP OPERATING INCOME MARGIN

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2019     2018     2019     2018  

Reconciliation of cost of revenue, gross profit and gross margin:

        

Revenue

   $ 149,594     $ 138,247     $ 576,523     $ 537,891  

Cost of revenue

     38,166       34,793       149,215       144,349  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

   $ 111,428     $ 103,454     $ 427,308     $ 393,542  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     74.5     74.8     74.1     73.2

Cost of revenue

   $ 38,166     $ 34,793     $ 149,215     $ 144,349  

Adjustments to cost of revenue:

        

Stock-based compensation

     (1,612     (1,113     (6,282     (4,218

Amortization of intangible assets

     (1,047     (625     (4,427     (833
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to cost of revenue

     (2,659     (1,738     (10,709     (5,051
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP costs of revenue

     35,507       33,055       138,506       139,298  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 114,087     $ 105,192     $ 438,017     $ 398,593  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

     76.3     76.1     76.0     74.1

Reconciliation of operating income (loss) and operating income margin:

        

Income (loss) from operations

   $ 10,583     $ 2,598     $ 11,933     $ (7,769

Operating margin

     7.1     1.9     2.1     (1.4 )% 

Adjustments to loss from operations:

        

Stock-based compensation

     16,716       15,515       72,430       60,330  

Amortization of intangible assets

     1,047       625       4,427       833  

Restructuring 1

     —         —         —         8,946  

Acquisition costs 2

     —         705       —         1,057  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to income (loss) from operations

     17,763       16,845       76,857       71,166  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

   $ 28,346     $ 19,443     $ 88,790     $ 63,397  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income margin

     18.9     14.1     15.4     11.8

 

1 

Restructuring costs includes $6.2 million of stock-based compensation for the twelve months ended December 31, 2018.

2 

Costs related to the Company’s acquisition of Workpop Inc. and Grovo Learning, Inc.

 

11


Cornerstone OnDemand, Inc.

RECONCILIATIONS OF NET INCOME (LOSS) TO NON-GAAP NET INCOME AND NON-GAAP NET INCOME PER SHARE

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2019      2018     2019     2018  

Net income (loss)

   $ 9,432      $ (3,173   $ (4,054   $ (33,842

Adjustments to net income (loss)

         

Stock-based compensation

     16,716        15,515       72,430       60,330  

Amortization of intangible assets

     1,047        625       4,427       833  

Acquisition costs 1

     —          705       —         1,057  

Accretion of debt discount and amortization of debt issuance costs 2

     1,077        1,011       4,207       8,929  

Fair value adjustment on strategic investments 3

     —          750       —         750  

Restructuring 4

     —          —         —         8,946  
  

 

 

    

 

 

   

 

 

   

 

 

 

Total adjustments to net income (loss)

     18,840        18,606       81,064       80,845  
  

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 28,272      $ 15,433     $ 77,010     $ 47,003  
  

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP basic net income per share

   $ 0.46      $ 0.26     $ 1.28     $ 0.81  

Non-GAAP diluted net income per share

   $ 0.43      $ 0.24     $ 1.17     $ 0.74  

Weighted-average common shares outstanding, basic

     60,813        58,649       60,086       58,159  

Non-GAAP weighted-average common shares outstanding, diluted

     66,072        64,281       65,605       63,412  

 

1 

Costs related to the Company’s acquisition of Workpop Inc. and Grovo Learning, Inc.

2 

Debt discount accretion and debt issuance cost amortization has been recorded in connection with our issuance of $300.0 million in convertible notes on December 8, 2017. These expenses represent non-cash charges that have been recorded in accordance with the authoritative accounting literature for such transactions.

3 

Fair value adjustment recorded for our strategic investments in privately-held companies.

4 

Restructuring costs include $6.2 million of stock-based compensation for the twelve months ended December 31, 2018.

 

12


Cornerstone OnDemand, Inc.

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO UNLEVERED FREE CASH FLOW AND UNLEVERED FREE CASH FLOW MARGIN

(A Non-GAAP Financial Measure)

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2019     2018     2019     2018  

Reconciliation of unlevered free cash flow:

        

Net cash provided by operating activities

   $ 62,594     $ 44,987     $ 115,549     $ 90,253  

Capital expenditures

     (2,047     (4,734     (18,034     (14,895

Capitalized software costs

     (5,833     (6,572     (24,668     (25,515

Cash paid for interest

     —         —         17,356       13,628  
  

 

 

   

 

 

   

 

 

   

 

 

 

Unlevered free cash flow

   $ 54,714     $ 33,681     $ 90,203     $ 63,471  
  

 

 

   

 

 

   

 

 

   

 

 

 

Unlevered free cash flow margin

     36.6     24.4     15.6     11.8
  

 

 

   

 

 

   

 

 

   

 

 

 

 

13


Cornerstone OnDemand, Inc.

TRENDED OPERATIONAL & FINANCIAL HIGHLIGHTS

(unaudited)

The following metrics are intended as a supplement to the financial statements found in this press release and other information furnished or filed with the SEC. In the event of discrepancies between amounts in these tables and the Company’s historical disclosures or financial statements, readers should rely on the Company’s filings with the SEC and financial statements in the Company’s most recent earnings press release.

The Company intends to periodically review and refine the definition, methodology and appropriateness of each of these supplemental metrics. As a result, metrics are subject to removal and/or change, and such changes could be material.

 

    FY 2018     FY 2019        
    Q1’18     Q2’18     Q3’18     Q4’18     Q1’19     Q2’19     Q3’19     Q4’19     FY17     FY18     FY19  

SELECTED METRICS:

                     

Number of customers1

    3,280       3,363       3,428       3,535       3,567       3,604       3,645       3,698       3,250       3,535       3,698  

% y/y

    9.4     9.3     9.0     8.8     8.8     7.2     6.3     4.6     11.4     8.8     4.6

% q/q

    0.9     2.5     1.9     3.1     0.9     1.0     1.1     1.5     n/a       n/a       n/a  

Number of employees

    1,829       1,851       1,892       1,953       2,017       2,034       1,986       1,993       1,891       1,953       1,993  

% y/y

    (1.6 )%      (4.2 )%      (3.5 )%      3.3     10.3     9.9     5.0     2.0     3.7     3.3     2.0

% q/q

    (3.3 )%      1.2     2.2     3.2     3.3     0.8     (2.4 )%      0.4     n/a       n/a       n/a  

Annual dollar retention rate

    n/a       n/a       n/a       n/a       n/a       n/a       n/a       n/a       93.5     92.8     90.3

Annual recurring revenue (in thousands)

    n/a       n/a       n/a       n/a       n/a       n/a       n/a       n/a       439,000       510,000       575,000  

Net cash (used in) provided by operating activities (in thousands)

    (4,580     17,228       32,617       44,987       7,294       21,183       24,478       62,594       67,510       90,253       115,549  

Unlevered free cash flow (in thousands)

    (10,178     7,900       32,067       33,681       4,337       9,470       21,682       54,714       43,680       63,471       90,203  

Unlevered free cash flow margin

    (7.6 )%      6.0     23.9     24.4     3.1     6.7     15.0     36.6     9.1     11.8     15.6

FINANCIAL DATA (in thousands, except percentages):

                     

Revenue

    133,113       132,517       134,014       138,247       140,117       141,860       144,952       149,594       —         537,891       576,523  

Subscription revenue

    113,134       114,771       118,844       126,303       131,256       132,562       137,446       141,704       —         473,052       542,968  

% y/y growth

    —         —         —         —         16.0     15.5     15.7     12.2     —         —         14.8

% y/y growth constant currency

    —         —         —         —         18.2     17.3     17.2     12.4     —         —         16.2

Subscription revenue % of total revenue

    85.0     86.6     88.7     91.4     93.7     93.4     94.8     94.7     —         87.9     94.2

(Loss) income from operations

    (8,846     (3,095     1,574       2,598       1,231       (3,594     3,713       10,583       —         (7,769     11,933  

MARGIN DATA:

                     

Gross margin

    72.2     72.6     73.0     74.8     76.0     71.7     74.4     74.5     —         73.2     74.1

Sales and marketing % of revenue

    44.5     45.1     39.7     37.9     38.9     41.4     39.9     37.9     —         41.8     39.5

Research and development % of revenue

    12.0     12.3     14.7     18.1     19.8     17.2     17.7     15.6     —         14.3     17.5

General and administrative % of revenue

    16.5     16.7     17.3     17.0     16.4     15.7     14.2     13.9     —         16.9     15.0

Restructuring % of revenue

    5.8     0.8     0.2     —         —         —         —         —         —         1.7     —    

Operating margin

    (6.6 )%      (2.3 )%      1.2     1.9     0.9     (2.5 )%      2.6     7.1     —         (1.4 )%      2.1

NON-GAAP MARGIN DATA:

                     

Non-GAAP gross margin

    72.9     73.3     74.0     76.1     77.7     73.7     76.3     76.3     —         74.1     76.0

Non-GAAP sales and marketing % of revenue

    39.8     40.2     35.3     33.7     34.6     36.6     34.4     33.2     —         37.2     34.7

Non-GAAP research and development % of revenue

    10.3     10.5     12.3     15.3     16.8     14.1     14.8     13.5     —         12.1     14.8

Non-GAAP general and administrative % of revenue

    13.1     12.7     13.1     13.0     12.3     11.3     10.3     10.6     —         13.0     11.1

Non-GAAP operating margin

    9.7     10.0     13.3     14.1     14.0     11.7     16.7     18.9     —         11.8     15.4

Non-GAAP research and development plus capitalized software % of revenue

    14.8     15.2     17.3     20.1     22.1     18.8     18.0     17.4     —         16.8     19.1

FOREIGN EXCHANGE RATES:

                     

GBP to USD average period rate

    1.39       1.36       1.30       1.29       1.30       1.29       1.23       1.29       1.29       1.34       1.28  

GBP to USD end of period spot rate

    1.40       1.32       1.30       1.27       1.30       1.27       1.23       1.32       1.35       1.27       1.32  

EUR to USD average period rate

    1.23       1.19       1.16       1.14       1.14       1.12       1.11       1.11       1.14       1.18       1.12  

EUR to USD end of period spot rate

    1.23       1.17       1.16       1.14       1.12       1.14       1.09       1.12       1.20       1.14       1.12  

 

1 

Includes contracted customers of our enterprise people development platform and excludes customers and users of Cornerstone for Salesforce, PiiQ, Workpop Inc. and Grovo Learning, Inc.

 

14


Investor Relations Contact:

Jason Gold

Phone: +1 (310) 526-2531

jgold@csod.com

Media Contact:

Deaira Irons

Phone: +1 (310) 752-0164

dirons@csod.com

 

15