Cornerstone OnDemand Announces Second Quarter 2018 Financial Results

SANTA MONICA, Calif.--(BUSINESS WIRE)--Human capital management software provider Cornerstone OnDemand, Inc. (NASDAQ: CSOD) today announced results¹ for its second quarter ended June 30, 2018.

“We are pleased with the progress we have made through the first half of the year against all aspects of our strategic plan and the corresponding indicators of success,” said Adam Miller, the Company’s CEO. “We believe these changes are laying the foundation to transform Cornerstone into an industry-leading, high margin growth company.”

Adoption of the New Revenue Recognition Standard - ASC 606

The Company adopted the new revenue recognition accounting standard Accounting Standards Codification (“ASC”) 606 effective January 1, 2018 on a modified retrospective basis. Financial results for reporting periods during 2018 are presented in compliance with the new revenue recognition standard. Historical financial results for reporting periods prior to 2018 are presented in conformity with amounts previously disclosed under the prior revenue recognition standard ASC 605. This press release includes additional information to reconcile the impacts of the adoption of the new revenue recognition standard on the Company’s financial results for the quarter ended June 30, 2018, which includes the presentation of financial results during 2018 under ASC 605 for comparison to the prior year.

Second Quarter 2018 Results - ASC 606 (standard adopted effective January 1, 2018):

• Revenue for the second quarter of 2018 was $132.5 million compared to a guided range of $127.0 million to $129.0 million.
• Subscription revenue for the second quarter of 2018 was $114.8 million compared to a guided range of $111.0 million to $113.0 million.
• Operating loss for the second quarter of 2018 was $(3.1) million, yielding a margin of (2.3)%.
• Non-GAAP operating income for the second quarter of 2018 was $13.2 million, yielding a margin of 10.0%.
• Net loss for the second quarter of 2018 was $(12.0) million, or a $(0.21) diluted net loss per share.
• Non-GAAP net income for the second quarter of 2018 was $7.8 million, or a $0.12 diluted net income per share.
• Unlevered free cash flow for the second quarter of 2018 was $7.9 million, yielding a margin of 6.0%, compared to $(5.0) million, yielding a margin of (4.3)% in 2017.

Second Quarter 2018 Results - ASC 605

• Revenue for the second quarter of 2018 was $133.0 million, representing a 14.0% increase compared to the prior year. Revenue growth on a constant currency basis was 11.9%.
• Subscription revenue for the second quarter of 2018 was $116.7 million, representing a 21.1% increase compared to the prior year. Subscription revenue growth on a constant currency basis was 18.9%.
• Operating loss for the second quarter of 2018 was $(2.4) million, yielding a margin of (1.8)%, compared to $(18.6) million, yielding a margin of (15.9)%, in the prior year.
• Non-GAAP operating income for the second quarter of 2018 was $13.9 million, yielding a margin of 10.4%, compared to $1.2 million, yielding a margin of 1.1%, in the prior year.
• Net loss for the second quarter of 2018 was $(11.3) million, or a $(0.20) diluted net loss per share, compared to a net loss of $(21.3) million, or a $(0.37) diluted net loss per share, in the prior year.
• Non-GAAP net income for the second quarter of 2018 was $8.4 million, or a $0.13 diluted net income per share, compared to $0.9 million, or a $0.02 diluted net income per share in the prior year.

“We had strong results in Q2 with another quarter of outperformance across all metrics,” said Brian Swartz, the Company’s CFO. “We have made significant progress growing recurring revenue and improving profitability.”

Recent Highlights:

• The Company was recognized as a leader in four recent 2018 IDC MarketScape vendor assessment reports published on July 17, 2018 on the worldwide integrated talent management market, including the major talent management functions of learning management, performance management and compensation management.
• The Company was positioned as a leader in the Aragon Research 2018 Globe for Corporate Learning Report.
• The Company expanded its strategic relationship with Grovo to provide an integrated learning platform and content for businesses.
• The Company expanded its strategic relationship with IBM to deliver unparalleled talent management technology.
• The Company expanded its content offerings as well as the availability of integrations with LinkedIn Learning and Workplace by Facebook to help organizations prepare their workforces for the future.
• The Company raised the bar on candidate and recruiting experience with enhancements such as a new “one-minute” mobile application for job candidates and an efficient, streamlined candidate management experience for talent acquisition professionals.
• The Company was named as a leader in the 2018 NelsonHall NEAT Next Generation HCM tech vendor evaluation.
• At the Company’s 2018 Annual Meeting of Stockholders held on June 14, 2018, the Company announced the election of three accomplished software industry CEOs to its Board of Directors, appointed a new Chair and moved to declassify its Board of Directors.
• The Company ended the second quarter of 2018 with 3,363 clients and 36.7 million users.²

Stock Repurchase Program:

The following is a summary of the Company’s stock repurchases as of August 3, 2018 (in thousands, except per share information):

						Amount
						Remaining
	# of Shares	Average Price		Total		Under
Period	Repurchased	per Share		Expenditures		Program
November 8, 2017 - December 31, 2017	635	$	35.55	$	22,599
January 1, 2018 - March 31, 2018	423	$	37.84		16,024
April 1, 2018 - June 30, 2018	444	$	46.66		20,718
Subtotal	1,502	$	39.48	$	59,341	$	40,659
July 1, 2018 - August 3, 2018	43	$	47.15		2,010
Total	1,545	$	39.69	$	61,351	$	38,649

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. The Company has provided a supplemental financial presentation summarizing the adoption of ASC 606 (and on an ASC 605 basis) located on its Investor Relations website at http://investors.cornerstoneondemand.com. All numbers below are presented on an ASC 606 basis unless otherwise stated. Note that the United States dollar (USD) strengthened against the British pound (GBP) by 4.4% and the Euro (EUR) by 3.3% since the Company’s previous full year 2018 guidance was issued on May 8, 2018. For the third quarter ending September 30, 2018, the Company provides the following outlook:

• Revenue between $129.0 million and $131.0 million, representing year-over-year growth at the mid-point of 7%³, or 7%⁴ on a constant currency basis.
  • Revenue growth at the mid-point on an ASC 605 basis of 7%³, or 7%⁴ on a constant currency basis.
• Subscription revenue between $115.0 million and $117.0 million, representing year-over-year growth at the mid-point of 15%³, or 15%⁴ on a constant currency basis.
  • Subscription revenue growth at the mid-point on an ASC 605 basis of 17%³, or 17%⁴ on a constant currency basis.

For the year ending December 31, 2018, the Company provides the following outlook:

• Revenue between $520.0 million and $526.0 million, representing year-over-year growth at the mid-point of 9%⁵, or 7%⁶ on a constant currency basis.
  • Revenue growth at the mid-point on an ASC 605 basis of 9%⁵, or 7%⁶ on a constant currency basis.
• Subscription revenue between $460.0 million and $466.0 million, representing year-over-year growth at the mid-point of 17%⁵, or 16%⁶ on a constant currency basis.
  • Subscription revenue growth at the mid-point on an ASC 605 basis of 18%⁵, or 17%⁶ on a constant currency basis.
• Annual recurring revenue as of December 31, 2018 between $484.0 million and $500.0 million.^{5, 7}
• Non-GAAP operating income between $58.0 million and $64.0 million. Assuming the midpoint of the revenue range, this represents an operating margin of 12%.
• Unlevered free cash flow between $56.0 million and $62.0 million. Assuming the midpoint of the revenue range, this represents an unlevered free cash flow margin of 12%.

The Company has not reconciled the guidance for non-GAAP operating income or non-GAAP operating margin to the corresponding GAAP measures because it does not provide guidance for such GAAP measures and would not be able to present the reconciling items between such GAAP and non-GAAP measures without unreasonable efforts. For non-GAAP operating income and non-GAAP operating margin, the Company excludes stock-based compensation expense, which is impacted by factors that are outside of the Company’s control and can be difficult to predict. The actual amount of stock-based compensation expense in the third quarter ending September 30, 2018 and the year ending December 31, 2018 will have a significant impact on the Company’s GAAP operating margin.

^1

Financial measures presented under ASC 605, 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.

^2

Includes contracted clients and active users of our enterprise human capital management platform and excludes clients and users of our Cornerstone for Salesforce and PiiQ, formerly known as Cornerstone Growth Edition, products.

In order to translate the financial outlook for entities reporting in British pounds (GBP) to United States dollars (USD) and Euro (EUR) to United States dollars (USD), the following exchange rates have been applied:
^3	Exchange rate applied to revenue for the third quarter of 2018	$1.30 USD per GBP
^4	Exchange rate from the third quarter of 2017 applied to calculate revenue growth for the third quarter of 2018 on a constant currency basis	$1.31 USD per GBP
^5	Exchange rate applied to revenue and annual recurring revenue for fiscal 2018	$1.30 USD per GBP
^6	Exchange rate applied to calculate revenue growth for fiscal 2018 on a constant currency basis	$1.29 USD per GBP
^7	Exchange rate applied to annual recurring revenue for fiscal 2018	$1.16 USD per EUR

Quarterly Conference Call

Cornerstone OnDemand, Inc. will host a conference call to discuss its second quarter 2018 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 [phone] (U.S.) or [phone] (outside the U.S.) and referencing passcode: 3765838. 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 August 10, 2018 by dialing [phone] (U.S.) or [phone] (outside the U.S.), and referencing passcode: 3765838.

About Cornerstone OnDemand

Cornerstone OnDemand, Inc. (NASDAQ: CSOD) is a global leader in cloud-based learning and human capital management software. The Company is pioneering solutions to help organizations realize the potential of the modern workforce. From recruitment, onboarding, training and collaboration, to performance management, compensation, succession planning, people administration 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, the Company’s solutions are used by 3,363 clients worldwide, spanning 36.7 million users across 192 countries and 43 languages. To learn more about Cornerstone, visit us on Twitter, Facebook and our blog. www.cornerstoneondemand.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, our expectations regarding recurring revenue growth and operating margins, and general business conditions. 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 clients; the extent to which clients renew their subscriptions for our solutions; the timing of when consulting services are delivered to 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; allowing our implementation subcontractors to contract directly with clients for implementation services; our shift to focusing on recurring revenue streams; our ability to compete as the learning and human capital 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 opportunities; our ability to maintain stable and consistent quota attainment rates; continued strong demand for learning and human capital management in the U.S., Europe, Asia Pacific and Latin America; the timing and success of efforts to increase operational efficiency and cost containment; the possibility that the share repurchase program may be suspended or discontinued; 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 or natural disasters; changes in current tax or accounting rules; legal or political changes in local or foreign jurisdictions that decrease demand for, or restrict our ability to sell or provide, our products; 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 Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2018.

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, the Company 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 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) free cash flow, which is defined as net cash provided by operating activities minus capital expenditures and capitalized software costs, (iv) free cash flow margin, which is defined as free cash flow divided by revenue, (v) 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, (vi) unlevered free cash flow margin, which is defined as unlevered free cash flow divided by revenue, (vii) 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, 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, (viii) non-GAAP gross profit and non-GAAP gross margin, which exclude stock-based compensation and amortization of intangible assets reflected in cost of revenue, (ix) non-GAAP operating income and non-GAAP operating income margin, which are defined as loss from operations excluding stock-based compensation and amortization of intangible assets, (x) non-GAAP operating expenses, which exclude stock-based compensation 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 attributable to the corresponding GAAP financial measures. In addition, the Company provides investors with non-GAAP financial measures under ASC 605 to compare against the Company’s GAAP financial measures under ASC 606 and discloses revenue and subscription revenue on a constant currency basis. To present amounts on a constant currency basis, current period results for entities reporting in functional currencies other than the United States dollar are translated into the United States dollar at the prior period exchange rates as opposed to the actual exchange rates in effect for the current period. The Company presents constant currency information to provide a framework for assessing how its underlying business performed excluding the effect of foreign currency fluctuations.

The Company’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 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 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.
• 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. Under GAAP, the Company is required to separately account for liability and equity components of the senior convertible notes that were issued in June 2013. Accordingly, 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 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.

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.

Cornerstone OnDemand, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
	June 30,			December 31,
		2018 *			2017
Assets
Cash and cash equivalents	$	450,931		$	393,576
Short-term investments		191,301			169,551
Accounts receivable, net		110,432			154,428
Deferred commissions, current portion		20,755			42,806
Prepaid expenses and other current assets		38,606			21,754
Total current assets		812,025			782,115
Capitalized software development costs, net		41,504			37,431
Property and equipment, net		25,875			20,817
Deferred commissions, net of current portion		37,305			—
Long-term investments		2,488			96,949
Goodwill		25,894			25,894
Other assets, net		3,972			3,984
Total Assets	$	949,063		$	967,190
Liabilities and Stockholders’ Equity
Liabilities:
Accounts payable	$	9,660		$	17,637
Accrued expenses		58,340			57,528
Deferred revenue, current portion		277,664			311,997
Convertible notes, net		253,000			248,025
Other liabilities		5,467			9,051
Total current liabilities		604,131			644,238
Convertible notes, net		286,961			285,168
Other liabilities, non-current		1,642			1,498
Deferred revenue, net of current portion		12,157			14,166
Total liabilities		904,891			945,070
Stockholders’ Equity:
Common stock		6			6
Additional paid-in capital		568,231			536,951
Accumulated deficit		(524,342	)		(515,054	)
Accumulated other comprehensive income		277			217
Total stockholders’ equity		44,172			22,120
Total Liabilities and Stockholders’ Equity	$	949,063		$	967,190
*As adjusted to reflect the impact of the adoption of ASC 606.

Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2018 *			2017			2018 *			2017
Revenue	$	132,517		$	116,651		$	265,630		$	228,233
Cost of revenue ^1, 2		36,365			35,321			73,385			69,270
Gross profit		96,152			81,330			192,245			158,963
Operating expenses:
Sales and marketing ^1		59,821			62,073			119,066			118,967
Research and development ^1		16,325			14,684			32,309			28,095
General and administrative ^1		22,101			23,141			44,086			43,617
Restructuring ^1		1,000			—			8,725			—
Total operating expenses		99,247			99,898			204,186			190,679
Loss from operations		(3,095	)		(18,568	)		(11,941	)		(31,716	)
Other income (expense):
Interest income		2,665			659			4,484			1,272
Interest expense		(8,791	)		(3,340	)		(17,491	)		(6,642	)
Other, net		(2,250	)		348			(2,206	)		545
Other income (expense), net		(8,376	)		(2,333	)		(15,213	)		(4,825	)
Loss before income tax provision		(11,471	)		(20,901	)		(27,154	)		(36,541	)
Income tax provision		(536	)		(364	)		(1,069	)		(935	)
Net loss	$	(12,007	)	$	(21,265	)	$	(28,223	)	$	(37,476	)
Net loss per share, basic and diluted	$	(0.21	)	$	(0.37	)	$	(0.49	)	$	(0.66	)
Weighted average common shares outstanding, basic and diluted		57,844			56,935			57,635			56,789
^1 Includes stock-based compensation as follows:
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2018 *			2017			2018 *			2017
Cost of revenue	$	1,021		$	1,203		$	2,023		$	2,413
Sales and marketing		6,545			6,792			12,791			13,546
Research and development		2,417			2,397			4,725			4,499
General and administrative		5,300			7,206			9,787			12,989
Restructuring		749			—			6,185			—
Total	$	16,032		$	17,598		$	35,511		$	33,447
^2 Cost of revenue includes amortization of intangible assets as follows:
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2018 *			2017			2018 *			2017
Cost of revenue	$	—		$	2,217		$	—		$	4,434
*As adjusted to reflect the impact of the adoption of ASC 606.

Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2018 *			2017			2018 *			2017
Cash flows from operating activities:
Net loss	$	(12,007	)	$	(21,265	)	$	(28,223	)	$	(37,476	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization		8,388			8,650			16,219			17,978
Accretion of debt discount and amortization of debt issuance costs		3,496			2,383			6,922			4,736
Purchased investment premium, net of amortization		(106	)		252			(187	)		407
Net foreign currency gain		(1,329	)		(615	)		(1,685	)		(1,145	)
Stock-based compensation expense		16,032			17,598			35,511			33,447
Changes in operating assets and liabilities:
Accounts receivable		1,207			(18,886	)		43,095			19,371
Deferred commissions		(2,212	)		291			(2,740	)		2,009
Prepaid expenses and other assets		(7,982	)		3,213			(16,823	)		(4,220	)
Accounts payable		(250	)		3,798			(7,855	)		(10,687	)
Accrued expenses		13,693			6,346			(1,366	)		(7,430	)
Deferred revenue		(4,132	)		(1,396	)		(27,883	)		(24,033	)
Other liabilities		2,430			1,255			(2,337	)		1,432
Net cash provided by (used in) operating activities		17,228			1,624			12,648			(5,611	)
Cash flows from investing activities:
Purchases of investments		484			(9,200	)		484			(86,481	)
Maturities of investments		32,012			57,835			72,689			123,322
Capital expenditures		(5,068	)		(1,042	)		(7,627	)		(3,740	)
Capitalized software costs		(6,263	)		(5,606	)		(12,302	)		(11,362	)
Net cash provided by investing activities		21,165			41,987			53,244			21,739
Cash flows from financing activities:
Payments of debt issuance costs		—			—			(152	)		—
Proceeds from employee stock plans		23,282			2,838			30,047			6,311
Repurchases of common stock		(23,908	)		—			(38,608	)		—
Net cash (used in) provided by financing activities		(626	)		2,838			(8,713	)		6,311
Effect of exchange rate changes on cash and cash equivalents		(181	)		693			176			1,263
Net increase in cash and cash equivalents		37,586			47,142			57,355			23,702
Cash and cash equivalents at beginning of period		413,345			59,860			393,576			83,300
Cash and cash equivalents at end of period	$	450,931		$	107,002		$	450,931		$	107,002
Supplemental cash flow information:
Cash paid for interest	$	2,003		$	—		$	5,003		$	1,898
Cash paid for income taxes		422			340			874			988
Proceeds from employee stock plans received in advance of stock issuance		499			508			499			508
Non-cash investing and financing activities:
Assets acquired under capital leases and other financing arrangements	$	—		$	1,824		$	—		$	1,824
Capitalized assets financed by accounts payable and accrued expenses		3,577			2,631			3,577			2,631
Capitalized stock-based compensation		1,197			1,336			2,450			2,471
*As adjusted to reflect the impact of the adoption of ASC 606.

Cornerstone OnDemand, Inc.
CONSOLIDATED BALANCE SHEETS
RECONCILIATION OF THE IMPACTS OF THE ADOPTION OF ASC 606
(in thousands)
(unaudited)
										December 31,
	June 30, 2018									2017
							Without
	As Reported			Impacts of			Adoption			As Reported
	(ASC 606)			Adoption			(ASC 605)			(ASC 605)
Assets
Cash and cash equivalents	$	450,931		$	—		$	450,931		$	393,576
Short-term investments		191,301			—			191,301			169,551
Accounts receivable, net		110,432			—			110,432			154,428
Deferred commissions, current portion		20,755			20,239			40,994			42,806
Prepaid expenses and other current assets		38,606			—			38,606			21,754
Total current assets		812,025			20,239			832,264			782,115
Capitalized software development costs, net		41,504			—			41,504			37,431
Property and equipment, net		25,875			—			25,875			20,817
Deferred commissions, net of current portion		37,305			(37,305	)		—			—
Long-term investments		2,488			—			2,488			96,949
Goodwill		25,894			—			25,894			25,894
Other assets, net		3,972			—			3,972			3,984
Total Assets	$	949,063		$	(17,066	)	$	931,997		$	967,190
Liabilities and Stockholders’ Equity
Liabilities:
Accounts payable	$	9,660		$	—		$	9,660		$	17,637
Accrued expenses		58,340			(2,280	)		56,060			57,528
Deferred revenue, current portion		277,664			6,025			283,689			311,997
Convertible notes, net		253,000			—			253,000			248,025
Other liabilities		5,467			—			5,467			9,051
Total current liabilities		604,131			3,745			607,876			644,238
Convertible notes, net		286,961			—			286,961			285,168
Other liabilities, non-current		1,642			—			1,642			1,498
Deferred revenue, net of current portion		12,157			—			12,157			14,166
Total liabilities		904,891			3,745			908,636			945,070
Stockholders’ Equity:
Common stock		6			—			6			6
Additional paid-in capital		568,231			—			568,231			536,951
Accumulated deficit		(524,342	)		(20,811	)		(545,153	)		(515,054	)
Accumulated other comprehensive income		277			—			277			217
Total stockholders’ equity		44,172			(20,811	)		23,361			22,120
Total Liabilities and Stockholders’ Equity	$	949,063		$	(17,066	)	$	931,997		$	967,190

Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
RECONCILIATION OF THE IMPACTS OF THE ADOPTION OF ASC 606
(in thousands, except per share data)
(unaudited)
	Three Months Ended												Six Months Ended
	June 30,												June 30,
	2018									2017			2018									2017
	As						Without			As			As						Without			As
	Reported			Impacts			Adoption			Reported			Reported			Impacts			Adoption			Reported
	(ASC			of			(ASC			(ASC			(ASC			of			(ASC			(ASC
	606)			Adoption			605)			605)			606)			Adoption			605)			605)
Revenue	$	132,517		$	476		$	132,993		$	116,651		$	265,630		$	35		$	265,665		$	228,233
Cost of revenue		36,365			—			36,365			35,321			73,385			—			73,385			69,270
Gross profit		96,152			476			96,628			81,330			192,245			35			192,280			158,963
Operating expenses:
Sales and marketing		59,821			(200	)		59,621			62,073			119,066			100			119,166			118,967
Research and development		16,325			—			16,325			14,684			32,309			—			32,309			28,095
General and administrative		22,101			—			22,101			23,141			44,086			—			44,086			43,617
Restructuring		1,000			—			1,000			—			8,725			—			8,725			—
Total operating expenses		99,247			(200	)		99,047			99,898			204,186			100			204,286			190,679
Loss from operations		(3,095	)		676			(2,419	)		(18,568	)		(11,941	)		(65	)		(12,006	)		(31,716	)
Other income (expense):
Interest income		2,665			—			2,665			659			4,484			—			4,484			1,272
Interest expense		(8,791	)		—			(8,791	)		(3,340	)		(17,491	)		—			(17,491	)		(6,642	)
Other, net		(2,250	)		—			(2,250	)		348			(2,206	)		—			(2,206	)		545
Other income (expense), net		(8,376	)		—			(8,376	)		(2,333	)		(15,213	)		—			(15,213	)		(4,825	)
Loss before income tax provision		(11,471	)		676			(10,795	)		(20,901	)		(27,154	)		(65	)		(27,219	)		(36,541	)
Income tax provision		(536	)		—			(536	)		(364	)		(1,069	)		—			(1,069	)		(935	)
Net loss	$	(12,007	)	$	676		$	(11,331	)	$	(21,265	)	$	(28,223	)	$	(65	)	$	(28,288	)	$	(37,476	)
Net loss per share, basic and diluted	$	(0.21	)				$	(0.20	)	$	(0.37	)	$	(0.49	)				$	(0.49	)	$	(0.66	)
Weighted average common shares outstanding, basic and diluted		57,844						57,844			56,935			57,635						57,635			56,789

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, LOSS FROM OPERATIONS TO NON-GAAP OPERATING INCOME AND OPERATING MARGIN TO NON-GAAP OPERATING INCOME MARGIN AND RECONCILIATION OF THE IMPACTS FROM THE ADOPTION OF ASC 606
(in thousands)
(unaudited)
	Three Months Ended											Six Months Ended
	June 30,											June 30,
	2018								2017			2018									2017
	As					Without			As			As						Without			As
	Reported			Impacts of		Adoption			Reported			Reported			Impacts of			Adoption			Reported
	(ASC 606)			Adoption		(ASC 605)			(ASC 605)			(ASC 606)			Adoption			(ASC 605)			(ASC 605)
Reconciliation of cost of revenue, gross profit and gross margin:
Revenue	$	132,517		$	476	$	132,993		$	116,651		$	265,630		$	35		$	265,665		$	228,233
Cost of revenue		36,365			—		36,365			35,321			73,385			—			73,385			69,270
Gross profit	$	96,152		$	476	$	96,628		$	81,330		$	192,245		$	35		$	192,280		$	158,963
Gross margin		72.6	%				72.7	%		69.7	%		72.4	%					72.4	%		69.6	%
Cost of revenue	$	36,365		$	—	$	36,365		$	35,321		$	73,385		$	—		$	73,385		$	69,270
Adjustments to cost of revenue:
Amortization of intangible assets		—			—		—			(2,217	)		—			—			—			(4,434	)
Stock-based compensation		(1,021	)		—		(1,021	)		(1,203	)		(2,023	)		—			(2,023	)		(2,413	)
Total adjustments to cost of revenue		(1,021	)		—		(1,021	)		(3,420	)		(2,023	)		—			(2,023	)		(6,847	)
Non-GAAP costs of revenue		35,344			—		35,344			31,901			71,362			—			71,362			62,423
Non-GAAP gross profit	$	97,173		$	476	$	97,649		$	84,750		$	194,268		$	35		$	194,303		$	165,810
Non-GAAP gross margin		73.3	%				73.4	%		72.7	%		73.1	%					73.1	%		72.6	%
Reconciliation of operating income (loss) and operating income (loss) margin:
Loss from operations	$	(3,095	)	$	676	$	(2,419	)	$	(18,568	)	$	(11,941	)	$	(65	)	$	(12,006	)	$	(31,716	)
Operating margin		(2.3	)%				(1.8	)%		(15.9	)%		(4.5	)%					(4.5	)%		(13.9	)%
Adjustments to loss from operations:
Stock-based compensation		15,283			—		15,283			17,598			29,326			—			29,326			33,447
Amortization of intangible assets		—			—		—			2,217			—			—			—			4,434
Restructuring		1,000			—		1,000			—			8,725			—			8,725			—
Total adjustments to loss from operations		16,283			—		16,283			19,815			38,051			—			38,051			37,881
Non-GAAP operating income	$	13,188		$	676	$	13,864		$	1,247		$	26,110		$	(65	)	$	26,045		$	6,165
Non-GAAP operating income margin		10.0	%				10.4	%		1.1	%		9.8	%					9.8	%		2.7	%

Cornerstone OnDemand, Inc.
RECONCILIATIONS OF NET LOSS TO NON-GAAP NET INCOME AND NON-GAAP NET INCOME PER SHARE AND RECONCILIATION OF THE IMPACTS FROM THE ADOPTION OF ASC 606
(in thousands, except per share amounts)
(unaudited)
	Three Months Ended											Six Months Ended
	June 30,											June 30,
	2018								2017			2018									2017
	As					Without			As			As						Without			As
	Reported			Impacts of		Adoption			Reported			Reported			Impacts of			Adoption			Reported
	(ASC 606)			Adoption		(ASC 605)			(ASC 605)			(ASC 606)			Adoption			(ASC 605)			(ASC 605)
Net loss	$	(12,007	)	$	676	$	(11,331	)	$	(21,265	)	$	(28,223	)	$	(65	)	$	(28,288	)	$	(37,476	)
Adjustments to net loss
Stock-based compensation		15,283			—		15,283			17,598			29,326			—			29,326			33,447
Amortization of intangible assets		—			—		—			2,217			—			—			—			4,434
Accretion of debt discount and amortization of debt issuance costs^1		3,496			—		3,496			2,383			6,922			—			6,922			4,736
Fair value adjustment on strategic investments ^2		—			—		—			—			—			—			—			600
Restructuring		1,000			—		1,000			—			8,725			—			8,725			—
Total adjustments to net loss		19,779			—		19,779			22,198			44,973			—			44,973			43,217
Non-GAAP net income	$	7,772		$	676	$	8,448		$	933		$	16,750		$	(65	)	$	16,685		$	5,741
Non-GAAP basic net income per share	$	0.13				$	0.15		$	0.02		$	0.29					$	0.29		$	0.10
Non-GAAP diluted net income per share	$	0.12				$	0.13		$	0.02		$	0.27					$	0.26		$	0.09
Weighted-average common shares outstanding, basic		57,844					57,844			56,935			57,635						57,635			56,789
Non-GAAP weighted-average common shares outstanding, diluted		63,733					63,733			62,103			63,163						63,163			61,897

^1	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 and $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.
^2	Fair value adjustment recorded for our strategic investments in privately-held companies.

Cornerstone OnDemand, Inc.
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO UNLEVERED FREE CASH FLOW AND UNLEVERED FREE CASH FLOW MARGIN
(A Non-GAAP Financial Measure)
(in thousands)
(unaudited)
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2018			2017			2018			2017
Reconciliation of unlevered free cash flow:
Net cash provided by (used in) operating activities	$	17,228		$	1,624		$	12,648		$	(5,611	)
Capital expenditures		(5,068	)		(1,042	)		(7,627	)		(3,740	)
Capitalized software costs		(6,263	)		(5,606	)		(12,302	)		(11,362	)
Cash paid for interest		2,003			—			5,003			1,898
Unlevered free cash flow	$	7,900		$	(5,024	)	$	(2,278	)	$	(18,815	)
Unlevered free cash flow margin		6.0	%		(4.3	)%		(0.9	)%		(8.2	)%

Cornerstone OnDemand, Inc.
TRENDED OPERATIONAL & FINANCIAL HIGHLIGHTS
(unaudited)
The following metrics are intended as a supplement to the financial statements found in this 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 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 2017								FY 2018				Full Year
	Q1'17		Q2'17		Q3'17		Q4'17		Q1'18		Q2'18		FY15		FY16		FY17
SELECTED METRICS:
Number of clients ^1	2,998		3,076		3,146		3,250		3,280		3,363		2,595		2,918		3,250
% y/y	12.3	%	12.7	%	12.2	%	11.4	%	9.4	%	9.3	%	20.5	%	12.4	%	11.4	%
% q/q	2.7	%	2.6	%	2.3	%	3.3	%	0.9	%	2.5	%	n/a		n/a		n/a
Number of users (in millions) ^1	31.0		32.1		33.5		35.3		36.0		36.7		23.8		29.9		35.3
% y/y	24.2	%	22.3	%	21.1	%	18.1	%	16.1	%	14.3	%	31.8	%	25.6	%	18.1	%
% q/q	3.7	%	3.6	%	4.3	%	5.4	%	2.0	%	1.9	%	n/a		n/a		n/a
Number of employees	1,859		1,933		1,960		1,891		1,829		1,851		1,645		1,823		1,891
% y/y	10.6	%	12.3	%	9.6	%	3.7	%	(1.6	)%	(4.2	)%	20.9	%	10.8	%	3.7	%
% q/q	2.0	%	4.0	%	1.4	%	(3.5	)%	(3.3	)%	1.2	%	n/a		n/a		n/a
Annual dollar retention rate	n/a		n/a		n/a		n/a		n/a		n/a		95.4	%	95.1	%	93.5	%
Annual recurring revenue	n/a		n/a		n/a		n/a		n/a		n/a		n/a		n/a		439,000
Unlevered free cash flow	(13,791	)	(5,024	)	16,075		46,420		(10,178	)	7,900		16,795		16,411		43,680
Unlevered free cash flow margin	(12.4	)%	(4.3	)%	13.2	%	35.2	%	(7.6	)%	6.0	%	4.9	%	3.9	%	9.1	%
FINANCIAL DATA - ASC 605 (in thousands, except percentages):
Revenue	111,582		116,651		121,796		131,956		132,672		132,993		339,651		423,124		481,985
% y/y	12.3	%	9.0	%	13.0	%	21.0	%	18.9	%	14.0	%	28.9	%	24.6	%	13.9	%
% y/y (Constant currency)	17.2	%	12.7	%	13.1	%	18.3	%	14.8	%	11.9	%	n/a		29.1	%	15.3	%
Subscription revenue	92,932		96,416		101,130		106,286		114,433		116,737		270,093		339,756		396,764
% y/y	16.6	%	14.5	%	17.1	%	18.8	%	23.1	%	21.1	%	n/a		25.8	%	16.8	%
% y/y (Constant currency)	21.6	%	16.3	%	17.5	%	15.8	%	19.1	%	18.9	%	n/a		n/a		17.7	%
Subscription revenue % of total revenue	83.3	%	82.7	%	83.0	%	80.5	%	86.3	%	87.8	%	79.5	%	80.3	%	82.3	%
Loss from operations	(13,148	)	(18,568	)	(12,104	)	(5,436	)	(9,587	)	(2,419	)	(68,707	)	(56,342	)	(49,256	)
FINANCIAL DATA - ASC 606 (in thousands, except percentages):
Revenue	—		—		—		—		133,113		132,517		—		—		—
Subscription revenue	—		—		—		—		113,134		114,771		—		—		—
Subscription revenue % of total revenue	—		—		—		—		85.0	%	86.6	%	—		—		—
Loss from operations	—		—		—		—		(8,846	)	(3,095	)	—		—		—
MARGIN DATA - ASC 605 (in thousands, except percentages):
Gross margin	69.6	%	69.7	%	70.7	%	71.3	%	72.1	%	72.7	%	67.7	%	67.9	%	70.4	%
Sales and marketing % of revenue	51.0	%	53.2	%	49.7	%	46.0	%	44.9	%	44.8	%	61.0	%	53.3	%	49.9	%
Research and development % of revenue	12.0	%	12.6	%	13.5	%	13.3	%	12.0	%	12.3	%	12.1	%	11.1	%	12.9	%
General and administrative % of revenue	18.4	%	19.8	%	17.4	%	14.9	%	16.6	%	16.6	%	14.7	%	16.8	%	17.6	%
Restructuring % of revenue	—	%	—	%	—	%	1.2	%	5.8	%	0.8	%	—	%	—	%	—	%
Operating margin	(11.8	)%	(15.9	)%	(9.9	)%	(4.1	)%	(7.2	)%	(1.8	)%	(20.2	)%	(13.3	)%	(10.2	)%
MARGIN DATA - ASC 606 (in thousands, except percentages):
Gross margin	—		—		—		—		72.2	%	72.6	%	—		—		—
Sales and marketing % of revenue	—		—		—		—		44.5	%	45.1	%	—		—		—
Research and development % of revenue	—		—		—		—		12.0	%	12.3	%	—		—		—
General and administrative % of revenue	—		—		—		—		16.5	%	16.7	%	—		—		—
Restructuring % of revenue	—		—		—		—		5.8	%	0.8	%	—		—		—
Operating margin	—		—		—		—		(6.6	)%	(2.3	)%	—		—		—
NON-GAAP MARGIN DATA - ASC 605 (in thousands, except percentages):
Non-GAAP gross margin	72.6	%	72.7	%	73.5	%	72.8	%	72.9	%	73.4	%	71.7	%	71.2	%	72.9	%
Non-GAAP sales and marketing % of revenue	44.9	%	47.4	%	43.2	%	40.8	%	40.2	%	39.9	%	54.0	%	47.3	%	44.0	%
Non-GAAP research and development % of revenue	10.1	%	10.5	%	11.3	%	10.4	%	10.3	%	10.5	%	10.3	%	9.3	%	10.6	%
Non-GAAP general and administrative % of revenue	13.2	%	13.7	%	12.7	%	11.8	%	13.2	%	12.6	%	11.9	%	12.8	%	12.8	%
Non-GAAP restructuring % of revenue	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%
Non-GAAP operating margin	4.4	%	1.1	%	6.3	%	9.9	%	9.2	%	10.4	%	(4.4	)%	1.8	%	5.6	%
Non-GAAP research and development plus capitalized software % of revenue	15.3	%	15.3	%	15.0	%	14.0	%	14.9	%	15.2	%	14.2	%	13.2	%	14.9	%
NON-GAAP MARGIN DATA - ASC 606 (in thousands, except percentages):
Non-GAAP gross margin	—		—		—		—		72.9	%	73.3	%	—		—		—
Non-GAAP sales and marketing % of revenue	—		—		—		—		39.8	%	40.2	%	—		—		—
Non-GAAP research and development % of revenue	—		—		—		—		10.3	%	10.5	%	—		—		—
Non-GAAP general and administrative % of revenue	—		—		—		—		13.1	%	12.7	%	—		—		—
Non-GAAP restructuring % of revenue	—		—		—		—		—	%	—	%	—		—		—
Non-GAAP operating margin	—		—		—		—		9.7	%	10.0	%	—		—		—
Non-GAAP research and development plus capitalized software % of revenue	—		—		—		—		14.8	%	15.2	%	—		—		—
FOREIGN EXCHANGE RATES:
GBP to USD average period rate	1.24		1.28		1.31		1.33		1.39		1.36		1.53		1.36		1.29
GBP to USD end of period spot rate	1.24		1.30		1.34		1.35		1.40		1.32		1.48		1.23		1.35
EUR to USD average period rate	n/a		1.10		1.18		1.18		1.23		1.19		n/a		n/a		1.14
EUR to USD end of period spot rate	n/a		1.14		1.18		1.20		1.23		1.17		n/a		n/a		1.20
^1 Includes contracted clients and users of our Enterprise and Mid-Market solution, excluding Cornerstone for Salesforce and PiiQ.
Note: As discussed on the Company’s fourth quarter 2017 earnings call, the Company reported that total billings is no longer relevant in the assessment of its performance and beginning in the first quarter 2018, the Company will no longer report or guide to total billings.