Cornerstone OnDemand Announces Third Quarter 2015 Financial Results
| • | Record quarterly revenue of $87.3 million, up 28% year-over-year |
| • | Record third quarter bookings of $103.7 million, up 26% year-over-year1 |
| • | Ended the quarter with over 2,400 clients and over 22.2 million users2 |
SANTA MONICA, Calif. – November 5, 2015 – Talent management software provider Cornerstone OnDemand, Inc. (NASDAQ: CSOD) today announced results for its quarter ended September 30, 2015.
Revenue for the third quarter of 2015 was $87.3 million, representing a 28% increase compared to the same period in 2014.
Non-GAAP revenue for the third quarter of 2015 was $87.4 million, representing a 28% increase compared to the same period in 2014.1
Bookings, which the Company defines as revenue plus the change in deferred revenue for the period, were $103.7 million for the third quarter of 2015, representing a 26% increase compared to the same period in 2014.1 Bookings for the first nine months of 2015 were $258.4 million, representing a 28% increase compared to the same period in 2014.1 Deferred revenue at September 30, 2015 was $206.0 million, representing a 34% increase compared to the balance at September 30, 2014.
“Our third quarter performance again demonstrates our leadership position within learning and talent management, as organizations around the world become increasingly focused on helping their employees realize their potential,” said Adam Miller, the Company’s President and CEO. “Collectively, the size of the market, our competitive positioning, and the strength of our platform, as well as our ability to retain and grow our existing client base, give us confidence in the road ahead as we continue to march towards our goal of achieving $1 billion in revenue.”
The Company’s operating loss for the third quarter of 2015 was $(17.0) million, yielding an operating loss margin of (20)%, compared to an operating loss of $(9.9) million, yielding an operating loss margin of (15)%, for the third quarter of 2014.
Non-GAAP operating loss for the third quarter of 2015 was $(1.6) million, yielding a non-GAAP operating loss margin of (2)%, compared to a non-GAAP operating income of $0.1 million, yielding a non-GAAP operating income margin of 0%, for the third quarter of 2014.1
The Company’s net loss for the third quarter of 2015 was $(20.1) million, yielding a net loss margin of (23)%, or a $(0.37) net loss per share, compared to a net loss of $(14.3) million, yielding a net loss margin of (21)%, or a $(0.27) net loss per share, for the third quarter of 2014.
Non-GAAP net loss for the third quarter of 2015 was $(2.5) million, yielding a non-GAAP net loss margin of (3)%, or a $(0.05) non-GAAP net loss per share, compared to a non-GAAP net loss of $(2.2) million, yielding a non-GAAP net loss margin of (3)%, or a $(0.04) non-GAAP net loss per share, for the third quarter of 2014.1
The Company ended the quarter with over 2,400 clients and over 22.2 million users.2
| 1 | Bookings, non-GAAP revenue, non-GAAP operating (loss) income, non-GAAP operating (loss) income margin, non-GAAP net loss, non-GAAP net loss margin, and non-GAAP net loss per share 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. | |
| 2 | Includes contracted clients and active users of our Enterprise and Mid-Market solution, excluding Cornerstone for Salesforce and Cornerstone Growth Edition. | |
1
Quarterly Conference Call
Cornerstone OnDemand, Inc. will host a conference call to discuss its third quarter 2015 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 Web site at http://investors.cornerstoneondemand.com. The live call can be accessed by dialing (877) 445-4619 (U.S.) or (484) 653-6763 (outside the U.S.) and referencing passcode: 55007742. 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 11:59 p.m. PT on November 8, 2015 by dialing (855) 859-2056 (U.S.) or (404) 537-3406 (outside the U.S.), and referencing passcode: 55007742.
About Cornerstone OnDemand
Cornerstone OnDemand, Inc. is a global leader in cloud-based learning and talent management software. The company is pioneering solutions to help organizations realize the potential of a modern workforce. From recruitment, onboarding, training and collaboration, to performance management, compensation, succession planning and analytics, Cornerstone is designed to enable a lifetime of learning and development that is fundamental to the growth of employees and organizations.
Based in Santa Monica, California, our solutions are used by over 2,400 clients worldwide, spanning more than 22.2 million users across 191 countries and in 42 languages. For more information about Cornerstone OnDemand, Inc., visit 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 statements regarding Cornerstone OnDemand’s future financial performance, including the performance of our core business and emerging businesses, market growth, the demand for and benefits from the use of Cornerstone OnDemand’s current and future solutions, and general business conditions, as well as Cornerstone OnDemand’s expectations regarding gross margins, revenue, non-GAAP net income or loss, non-GAAP loss per share, net loss margin, non-GAAP cash flows provided by operating activities for the fourth quarter and full year of 2015 and the demand for our products relative to our competitors’ products. Any forward-looking statements contained in this press release or the quarterly conference call are based upon Cornerstone OnDemand’s historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Cornerstone OnDemand’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Cornerstone OnDemand disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially from Cornerstone OnDemand’s 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 clients; the extent to which clients renew their subscriptions for our solution; the timing of when consulting services are delivered to our new and existing clients 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 clients; our ability to compete as the talent management provider for organizations of all sizes; changes in the proportion of our client 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 teams; our ability to maintain stable and consistent quota attainment rates; our ability to exploit Big Data to drive increased demand for our products; continued strong demand for talent management in the U.S., Europe, Asia Pacific and Latin America; the timing and success of solutions offered by our competitors; unpredictable macro-economic conditions; reductions in information technology spending; the success of our new product and service introductions; a disruption in our hosting network infrastructure; costs and reputational harm that could result from defects in our solution; the success of our strategic relationships with third parties; the loss of any of our key employees; failure to protect our intellectual property; acts of terrorism or other vandalism, war or natural disasters; changes in current tax or accounting rules; unanticipated costs or liabilities related to businesses that we acquire; and other risks and uncertainties. Further information on factors that could cause actual results to differ materially from the results anticipated by our forward-looking statements is included in Cornerstone OnDemand’s reports filed with the SEC, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2014 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, each filed with the SEC.
2
Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP, Cornerstone OnDemand has provided in this press release and the quarterly conference call held on the date hereof certain measures that have not been prepared in accordance with GAAP. These non-GAAP financial measures include (i) non-GAAP revenue, which is defined as revenue plus revenue not recognized in the period due to the impact of purchase accounting rules on deferred revenue acquired through acquisitions, (ii) non-GAAP cost of revenue, which is defined as cost of revenue less amortization of intangible assets and stock-based compensation and employer-related taxes, (iii) bookings, which are defined as revenue plus the change in deferred revenue for the period, (iv) non-GAAP net cash used in operating activities, which excludes payment of acquisition related costs, payment of premium on investments net of related amortization and employer-related taxes from stock-based compensation, (v) non-GAAP net cash used in operating activities margin, which is defined as non-GAAP net cash used in operating activities divided by non-GAAP revenue, (vi) non-GAAP net loss and non-GAAP net loss per share, which are based on non-GAAP revenue and exclude, for the periods in which they are present, stock-based compensation and employer-related payroll taxes, amortization of intangible assets, adjustments to taxes related to acquisition adjustments, acquisition related costs, accretion of debt discount and amortization of debt issuance costs, and other amortization costs, (vii) non-GAAP net loss margin, which is defined as non-GAAP net loss divided by non-GAAP revenue, (viii) non-GAAP gross profit and non-GAAP gross margin, which are calculated based on non-GAAP revenue and exclude stock-based compensation and employer-related taxes and amortization of certain intangible assets reflected in cost of revenue, (ix) non-GAAP operating (loss) income and non-GAAP operating (loss) income margin, which are calculated based on operating loss and exclude adjustments to revenue, stock-based compensation and employer-related taxes, amortization of intangible assets and acquisition costs, and (x) non-GAAP operating expenses, which exclude stock-based compensation, employer-related taxes, and amortization of intangible assets, and (xi) 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 and employer-related taxes attributable to the corresponding GAAP financial measures.
Cornerstone OnDemand’s management uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to the corresponding GAAP measures, in evaluating Cornerstone OnDemand’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 to help investors understand the operational performance of their businesses. However, it is important to note that the particular items Cornerstone OnDemand excludes from, or includes in, its non-GAAP financial measures may differ from the items excluded from, or included in, similar non-GAAP financial measures used by other companies in the same industry.
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. For prior periods, a reconciliation of the non-GAAP financial measures to such GAAP measures has been provided in the tables included as part of this press release. A reconciliation of non-GAAP measures to corresponding GAAP measures is not available on a forward-looking basis as a result of uncertainty regarding stock-based compensation expense and other non-recurring expenses.
3
Cornerstone OnDemand, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
| September 30, 2015 | December 31, 2014 | ||||||
| Assets | |||||||
| Cash and cash equivalents | $ | 57,927 | $ | 166,557 | |||
| Short-term investments | 156,531 | 116,106 | |||||
| Accounts receivable, net | 93,281 | 84,499 | |||||
| Deferred commissions | 28,066 | 26,236 | |||||
| Prepaid expenses and other current assets | 17,125 | 13,007 | |||||
| Total current assets | 352,930 | 406,405 | |||||
| Capitalized software development costs, net | 21,284 | 15,719 | |||||
| Property and equipment, net | 28,775 | 21,424 | |||||
| Long-term investments | 44,396 | 3,938 | |||||
| Intangible assets, net | 19,356 | 27,282 | |||||
| Goodwill | 25,894 | 25,894 | |||||
| Other assets, net | 4,462 | 4,993 | |||||
| Total Assets | $ | 497,097 | $ | 505,655 | |||
| Liabilities and Stockholders’ Equity | |||||||
| Liabilities: | |||||||
| Accounts payable | $ | 13,614 | $ | 16,737 | |||
| Accrued expenses | 30,416 | 29,476 | |||||
| Deferred revenue, current portion | 191,951 | 180,598 | |||||
| Capital lease obligations, current portion | 51 | 236 | |||||
| Debt, current portion | 57 | 351 | |||||
| Other liabilities | 2,933 | 3,052 | |||||
| Total current liabilities | 239,022 | 230,450 | |||||
| Convertible notes, net | 230,676 | 225,094 | |||||
| Other liabilities, non-current | 3,247 | 3,871 | |||||
| Deferred revenue, net of current portion | 14,045 | 10,738 | |||||
| Total liabilities | 486,990 | 470,153 | |||||
| Stockholders’ Equity: | |||||||
| Common stock | 5 | 5 | |||||
| Additional paid-in capital | 377,574 | 336,692 | |||||
| Accumulated deficit | (368,039 | ) | (301,366 | ) | |||
| Accumulated other comprehensive income | 567 | 171 | |||||
| Total stockholders’ equity | 10,107 | 35,502 | |||||
| Total Liabilities and Stockholders’ Equity | $ | 497,097 | $ | 505,655 | |||
4
Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Revenue | $ | 87,271 | $ | 68,318 | $ | 243,789 | $ | 187,195 | |||||||
Cost of revenue 1, 2 | 27,246 | 19,374 | 79,801 | 54,187 | |||||||||||
| Gross profit | 60,025 | 48,944 | 163,988 | 133,008 | |||||||||||
| Operating expenses: | |||||||||||||||
Sales and marketing 1 | 53,255 | 41,512 | 150,659 | 116,259 | |||||||||||
Research and development 1 | 10,457 | 7,552 | 30,207 | 21,335 | |||||||||||
General and administrative 1 | 13,194 | 9,576 | 36,545 | 30,485 | |||||||||||
| Amortization of certain acquired intangible assets | 150 | 211 | 450 | 675 | |||||||||||
| Total operating expenses | 77,056 | 58,851 | 217,861 | 168,754 | |||||||||||
| Loss from operations | (17,031 | ) | (9,907 | ) | (53,873 | ) | (35,746 | ) | |||||||
| Other income (expense): | |||||||||||||||
| Interest income | 218 | 174 | 590 | 587 | |||||||||||
| Interest expense | (3,138 | ) | (3,049 | ) | (9,343 | ) | (9,087 | ) | |||||||
| Other, net | (66 | ) | (1,351 | ) | (3,257 | ) | (1,956 | ) | |||||||
| Other income (expense), net | (2,986 | ) | (4,226 | ) | (12,010 | ) | (10,456 | ) | |||||||
| Loss before income tax provision | (20,017 | ) | (14,133 | ) | (65,883 | ) | (46,202 | ) | |||||||
| Income tax provision | (132 | ) | (178 | ) | (790 | ) | (531 | ) | |||||||
| Net loss | $ | (20,149 | ) | $ | (14,311 | ) | $ | (66,673 | ) | $ | (46,733 | ) | |||
| Net loss per share, basic and diluted | $ | (0.37 | ) | $ | (0.27 | ) | $ | (1.24 | ) | $ | (0.88 | ) | |||
| Weighted average common shares outstanding, basic and diluted | 54,260 | 53,423 | 53,917 | 53,130 | |||||||||||
| 1 | Includes stock-based compensation and employer-related taxes as follows: | |
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Cost of revenue | $ | 1,206 | $ | 653 | $ | 2,876 | $ | 2,042 | |||||||
| Sales and marketing | 6,979 | 5,553 | 17,233 | 13,688 | |||||||||||
| Research and development | 1,672 | 936 | 4,192 | 2,556 | |||||||||||
| General and administrative | 2,759 | 1,627 | 6,902 | 6,815 | |||||||||||
| Total | $ | 12,616 | $ | 8,769 | $ | 31,203 | $ | 25,101 | |||||||
| 2 | Cost of revenue includes amortization of intangibles as follows: | |
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Cost of revenue | $ | 2,492 | $ | 312 | $ | 7,476 | $ | 936 | |||||||
5
Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Cash flows from operating activities: | |||||||||||||||
| Net loss | $ | (20,149 | ) | $ | (14,311 | ) | $ | (66,673 | ) | $ | (46,733 | ) | |||
| Adjustments to reconcile net loss to net cash provided by (used in) by operating activities: | |||||||||||||||
| Depreciation and amortization | 6,993 | 3,546 | 19,897 | 9,831 | |||||||||||
| Accretion of debt discount and amortization of debt issuance costs | 2,186 | 2,081 | 6,478 | 6,167 | |||||||||||
| Purchased investment premium, net of amortization | (206 | ) | (432 | ) | (94 | ) | 225 | ||||||||
| Net foreign currency (gain) loss | (529 | ) | 1,194 | 1,669 | 1,329 | ||||||||||
| Stock-based compensation expense | 12,167 | 8,478 | 30,668 | 24,504 | |||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||
| Accounts receivable | (13,009 | ) | (19,655 | ) | (9,523 | ) | (20,920 | ) | |||||||
| Deferred commissions | (885 | ) | (1,356 | ) | (2,127 | ) | (3,527 | ) | |||||||
| Prepaid expenses and other assets | (1,217 | ) | (1,061 | ) | (4,789 | ) | 845 | ||||||||
| Accounts payable | 662 | (600 | ) | (1,045 | ) | 2,037 | |||||||||
| Accrued expenses | 894 | 598 | 386 | 125 | |||||||||||
| Deferred revenue | 18,754 | 16,120 | 16,544 | 15,664 | |||||||||||
| Other liabilities | 387 | 1,245 | (675 | ) | (978 | ) | |||||||||
| Net cash provided by (used in) by operating activities | 6,048 | (4,153 | ) | (9,284 | ) | (11,431 | ) | ||||||||
| Cash flows from investing activities: | |||||||||||||||
| Purchases of investments | (58,152 | ) | (41,516 | ) | (162,191 | ) | (124,191 | ) | |||||||
| Maturities of investments | 35,609 | 57,594 | 81,415 | 139,849 | |||||||||||
| Purchases of property and equipment | (6,497 | ) | (3,253 | ) | (15,006 | ) | (10,522 | ) | |||||||
| Capitalized software costs | (3,366 | ) | (2,337 | ) | (9,996 | ) | (7,000 | ) | |||||||
| Net cash (used in) provided by investing activities | (32,406 | ) | 10,488 | (105,778 | ) | (1,864 | ) | ||||||||
| Cash flows from financing activities: | |||||||||||||||
| Repayment of debt | (79 | ) | (144 | ) | (295 | ) | (425 | ) | |||||||
| Principal payments under capital lease obligations | (37 | ) | (183 | ) | (185 | ) | (701 | ) | |||||||
| Proceeds from employee stock plans | 5,539 | 2,383 | 9,197 | 9,721 | |||||||||||
| Net cash provided by financing activities | 5,423 | 2,056 | 8,717 | 8,595 | |||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (517 | ) | (975 | ) | (2,285 | ) | (889 | ) | |||||||
| Net (decrease) increase in cash and cash equivalents | (21,452 | ) | 7,416 | (108,630 | ) | (5,589 | ) | ||||||||
| Cash and cash equivalents at beginning of period | 79,379 | 96,578 | 166,557 | 109,583 | |||||||||||
| Cash and cash equivalents at end of period | $ | 57,927 | $ | 103,994 | $ | 57,927 | $ | 103,994 | |||||||
6
Cornerstone OnDemand, Inc.
RECONCILIATIONS OF REVENUE TO NON-GAAP REVENUE, COST OF REVENUE TO NON-GAAP COST OF REVENUE, GROSS PROFIT AND GROSS MARGIN TO NON-GAAP GROSS PROFIT AND NON-GAAP GROSS MARGIN, LOSS FROM OPERATIONS TO NON-GAAP OPERATING (LOSS) INCOME AND OPERATING MARGIN TO NON-GAAP OPERATING MARGIN
(in thousands)
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Revenue | $ | 87,271 | $ | 68,318 | $ | 243,789 | $ | 187,195 | |||||||
| Cost of revenue | 27,246 | 19,374 | 79,801 | 54,187 | |||||||||||
| Gross profit | $ | 60,025 | $ | 48,944 | $ | 163,988 | $ | 133,008 | |||||||
| Gross margin | 69 | % | 72 | % | 67 | % | 71 | % | |||||||
| Revenue | $ | 87,271 | $ | 68,318 | $ | 243,789 | $ | 187,195 | |||||||
Adjustments to revenue 1 | 161 | — | 867 | — | |||||||||||
| Non-GAAP revenue | $ | 87,432 | $ | 68,318 | $ | 244,656 | $ | 187,195 | |||||||
| Cost of revenue | $ | 27,246 | $ | 19,374 | $ | 79,801 | $ | 54,187 | |||||||
| Adjustments to costs of revenue | |||||||||||||||
| Amortization of intangible assets | (2,492 | ) | (312 | ) | (7,476 | ) | (936 | ) | |||||||
| Stock based compensation and employer-related taxes | (1,206 | ) | (653 | ) | (2,876 | ) | (2,042 | ) | |||||||
| Total adjustments to cost of revenue | (3,698 | ) | (965 | ) | (10,352 | ) | (2,978 | ) | |||||||
| Non-GAAP costs of revenue | 23,548 | 18,409 | 69,449 | 51,209 | |||||||||||
| Non-GAAP gross profit | $ | 63,884 | $ | 49,909 | $ | 175,207 | $ | 135,986 | |||||||
| Non-GAAP gross margin | 73 | % | 73 | % | 72 | % | 73 | % | |||||||
| Loss from operations | $ | (17,031 | ) | $ | (9,907 | ) | $ | (53,873 | ) | $ | (35,746 | ) | |||
| Operating margin | (20 | )% | (15 | )% | (22 | )% | (19 | )% | |||||||
| Adjustments to loss from operations | |||||||||||||||
Adjustments to revenue 1 | 161 | — | 867 | — | |||||||||||
| Stock-based compensation and employer-related taxes | 12,616 | 8,769 | 31,203 | 25,101 | |||||||||||
| Amortization of intangible assets | 2,642 | 523 | 7,926 | 1,611 | |||||||||||
Acquisition costs 2 | — | 731 | — | 731 | |||||||||||
| Total adjustments to loss from operations | 15,419 | 10,023 | 39,996 | 27,443 | |||||||||||
| Non-GAAP operating (loss) income | $ | (1,612 | ) | $ | 116 | $ | (13,877 | ) | $ | (8,303 | ) | ||||
| Non-GAAP operating (loss) income margin | (2 | )% | — | % | (6 | )% | (4 | )% | |||||||
| 1 | Due to purchase accounting rules, upon acquisition of Evolv Inc., Cornerstone OnDemand recorded an adjustment of $1.9 million to reduce the balance of deferred revenue related to the assumed client contracts acquired from Evolv Inc. As a result of this adjustment, $0.2 million and $0.9 million of revenue was not recognized during the three and nine months ended September 30, 2015, respectively. Therefore, revenue is adjusted by an increase of $0.2 million and $0.9 million to arrive at non-GAAP revenue for the three and nine months ended September 30, 2015, respectively. | |
| 2 | Costs related to acquisition of Evolv Inc. | |
7
Cornerstone OnDemand, Inc.
RECONCILIATIONS OF NET LOSS TO NON-GAAP NET LOSS, NON-GAAP NET LOSS MARGIN AND NON-GAAP NET LOSS PER SHARE
(in thousands, except per share amounts)
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Net loss | $ | (20,149 | ) | $ | (14,311 | ) | $ | (66,673 | ) | $ | (46,733 | ) | |||
| Net loss margin | (23 | )% | (21 | )% | (27 | )% | (25 | )% | |||||||
| Adjustments to net loss | |||||||||||||||
| Stock-based compensation and employer-related payroll taxes | 12,616 | 8,769 | 31,203 | 25,101 | |||||||||||
| Acquisition related: | |||||||||||||||
| Adjustments to revenue | 161 | — | 867 | — | |||||||||||
| Amortization of intangible assets | 2,571 | 452 | 7,713 | 1,398 | |||||||||||
Acquisition costs 1 | — | 731 | — | 731 | |||||||||||
Accretion of debt discount and amortization of debt issuance costs 2 | 2,186 | 2,081 | 6,478 | 6,167 | |||||||||||
| Other amortization costs | 71 | 71 | 213 | 213 | |||||||||||
| Total adjustments to net loss | 17,605 | 12,104 | 46,474 | 33,610 | |||||||||||
| Non-GAAP net loss | $ | (2,544 | ) | $ | (2,207 | ) | $ | (20,199 | ) | $ | (13,123 | ) | |||
| Non-GAAP net loss margin | (3 | )% | (3 | )% | (8 | )% | (7 | )% | |||||||
| Weighted-average common shares outstanding, basic and diluted | 54,260 | 53,423 | 53,917 | 53,130 | |||||||||||
| Non-GAAP net loss per share | $ | (0.05 | ) | $ | (0.04 | ) | $ | (0.37 | ) | $ | (0.25 | ) | |||
| 1 | Costs related to acquisition of Evolv Inc. | |
| 2 | Debt discount accretion and debt issuance cost amortization has been recorded in connection with our issuance of $253.0 million in convertible notes on June 17, 2013. These expenses represent non-cash charges that have been recorded in accordance with the authoritative accounting literature for such transactions. | |
8
Cornerstone OnDemand, Inc.
CALCULATIONS OF BOOKINGS
(in thousands)
(unaudited)
| Deferred Revenue Balance | Three Months Ended September 30, 2015 | ||||||
| Revenue | $ | 87,271 | |||||
| Deferred revenue at June 30, 2015 | $ | 189,584 | |||||
| Deferred revenue at September 30, 2015 | 205,996 | ||||||
| Change in deferred revenue | 16,412 | 16,412 | |||||
| Bookings | $ | 103,683 | |||||
| Deferred Revenue Balance | Three Months Ended September 30, 2014 | ||||||
| Revenue | $ | 68,318 | |||||
| Deferred revenue at June 30, 2014 | $ | 139,712 | |||||
| Deferred revenue at September 30, 2014 | 153,467 | ||||||
| Change in deferred revenue | 13,755 | 13,755 | |||||
| Bookings | $ | 82,073 | |||||
| Percentage period-over-period increase in bookings for the three months ended September 30, 2015 | 26 | % | |||||
| Deferred Revenue Balance | Nine Months Ended September 30, 2015 | ||||||
| Revenue | $ | 243,789 | |||||
| Deferred revenue at December 31, 2014 | $ | 191,336 | |||||
| Deferred revenue at September 30, 2015 | 205,996 | ||||||
| Change in deferred revenue | 14,660 | 14,660 | |||||
| Bookings | $ | 258,449 | |||||
| Deferred Revenue Balance | Nine Months Ended September 30, 2014 | ||||||
| Revenue | $ | 187,195 | |||||
| Deferred revenue at December 31, 2013 | $ | 138,822 | |||||
| Deferred revenue at September 30, 2014 | 153,467 | ||||||
| Change in deferred revenue | 14,645 | 14,645 | |||||
| Bookings | $ | 201,840 | |||||
| Percentage period-over-period increase in bookings for the nine months ended September 30, 2015 | 28 | % | |||||
9
Cornerstone OnDemand, Inc.
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO NON-GAAP NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES AND NON-GAAP NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES MARGIN
(in thousands)
(unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Net cash provided by (used in) operating activities | $ | 6,048 | $ | (4,153 | ) | $ | (9,284 | ) | $ | (11,431 | ) | ||||
| Net cash provided by (used in) operating activities margin | 7 | % | (6 | )% | (4 | )% | (6 | )% | |||||||
Payment of acquisition related costs 1 | — | 13 | 799 | 13 | |||||||||||
| Payment of employer related taxes from stock-based compensation | 449 | 291 | 535 | 597 | |||||||||||
| Purchased investment premium, net of amortization | 206 | 432 | 94 | (225 | ) | ||||||||||
| Non-GAAP net cash provided by (used in) operating activities | $ | 6,703 | $ | (3,417 | ) | $ | (7,856 | ) | $ | (11,046 | ) | ||||
| Non-GAAP net cash provided by (used in) operating activities margin | 8 | % | (5 | )% | (3 | )% | (6 | )% | |||||||
| 1 | Costs paid during the nine months ended September 30, 2015, and three and nine months ended September 30, 2014, related to acquisition of Evolv Inc. | |
Cornerstone OnDemand, Inc.
Investor Relations Contact:
Alexandra Geller
Cornerstone OnDemand
Phone: +1 (310) 752-1870
ageller@csod.com
or
Media Contact:
Michelle Haworth
Cornerstone OnDemand
Phone: +1 (310) 752-0178
mhaworth@csod.com
Source: Cornerstone OnDemand
10