Blackbaud, Inc. (ticker: BLKB, exchange: NASDAQ Global Market (.O))
News Release -
7-Feb-2011
Blackbaud, Inc. Announces Fourth Quarter and Full Year 2010 ResultsAnnounces First Quarter 2011 Dividend
CHARLESTON, S.C., Feb 07, 2011 (BUSINESS WIRE) -- Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of software and
related services designed specifically for nonprofit organizations,
today announced financial results for its fourth quarter ended December
31, 2010.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "The fourth
quarter was a solid finish to a successful 2010. While our Blackbaud
Index of Charitable Giving reports that overall giving remained flat
year-over-year for the three months ended November 2010, Blackbaud's
year-over-year revenue growth, which started 2010 essentially flat,
improved each quarter throughout the year and approached 10% as we
exited the year. The company's increased revenue growth was largely
driven by improved execution and fundamentals in our two North American
business units, driven by strong momentum associated with our expanding
suite of subscription-based offerings, as well as the continued market
reception for our Enterprise CRM solution."
"We believe our end-market conditions are stable, with isolated pockets
of improvement, but it remains uncertain how quickly an economic
improvement would have a materially positive impact on the nonprofit
sector," added Chardon. "We remain optimistic about Blackbaud's future.
Our market leadership position in both offline and online fundraising,
strong product roadmap and successful initiative to optimize competitive
win rates have not only served us well in 2010 they position us for
greater success when the macro environment does improve."
Blackbaud reported total revenue of $87.0 million for the quarter ended
December 31, 2010, an increase of approximately 10% compared to $79.0
million for the fourth quarter of 2009. Income from operations and net
income, determined in accordance with GAAP, were $12.3 million and $8.5
million, respectively, compared with $13.3 million and $8.0 million,
respectively, for the fourth quarter of 2009. Diluted earnings per share
were $0.20 for the quarter ended December 31, 2010, compared with $0.18
in the same period last year.
Non-GAAP income from operations, which excludes stock-based compensation
expense, amortization of intangibles arising from business combinations
and a one-time expense incurred in connection with a recent acquisition,
was $19.0 million, representing a non-GAAP operating margin of
approximately 21.8% and compared with $19.2 million in the same period
last year.
Non-GAAP net income was $11.7 million for the quarter ended December 31,
2010, compared with $12.1 million in the same period last year. Non-GAAP
diluted earnings per share were $0.27 for the quarter ended December 31,
2010, consistent with the same period last year and at the high-end of
the company's guidance.
A reconciliation of GAAP to non-GAAP results has been provided in the
financial statement tables included in this press release. An
explanation of these measures is also included below under the heading
"Non-GAAP Financial Measures."
The Company ended the fourth quarter with $28.0 million in cash,
compared to $26.3 million at the end of the previous quarter.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated,
"During 2010, our subscription-based offerings remained our highest
growth revenue source and they increased to approximately three and a
half times the size of our license revenue. Moreover, the growth of our
subscription bookings was substantially greater than our reported
subscription revenue growth during 2010, which bodes well for improved
subscription revenue growth in 2011. We believe that strong demand for
our subscription-based offerings will be a primary driver to Blackbaud's
return to low-to-mid teens total revenue growth when the economic
environment improves."
Full Year 2010 Results
For the year ended December 31, 2010, Blackbaud reported total revenue
of $327.1 million, an increase of 6% compared with 2009. GAAP income
from operations and net income were $46.3 million and $29.8 million,
respectively, for the full year 2010. This compares with GAAP income
from operations of $45.8 million and net income of $28.4 million for the
full year 2009. GAAP diluted earnings per share were $0.68 and $0.65 for
the years ended December 31, 2010 and 2009, respectively.
For the year ended December 31, 2010, non-GAAP income from operations,
which excludes stock-based compensation expense and amortization of
intangibles arising from business combinations, was $67.4 million,
representing a non-GAAP operating margin of 20.6% and compares with
$68.6 million for the full year 2009. Non-GAAP net income was $41.0
million for the year ended December 31, 2010, leading to non-GAAP
diluted earnings per share of $0.93. This compares with non-GAAP net
income of $41.8 million and diluted earnings per share of $0.96 for the
full year 2009. The company generated cash from operations of $55.9
million in 2010.
First Quarter 2011 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved a
cash dividend of $0.48 for 2011, an increase from $0.44 paid in 2010.
The Board also declared a first quarter dividend of $0.12 per share
payable on March 15, 2011, to stockholders of record on February 28,
2011. Additionally, as of December 31, 2010, the amount remaining under
the Company's share repurchase program, which became effective on August
1, 2010, was $50.0 million.
Conference Call Details
Blackbaud will host a conference call today, February 7, 2011, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 877-719-9799
(domestic) or 719-325-4904 (international). A replay of this conference
call will be available through February 14, 2011, at 877-870-5176
(domestic) or 858-384-5517 (international). The replay passcode is
7154085. A live webcast of this conference call will be available on the
"Investor Relations" page of the Company's website at www.blackbaud.com/investorrelations,
and a replay will be archived on the website as well.
About Blackbaud
Blackbaud is the leading global provider of software and services
designed specifically for nonprofit organizations, enabling them to
improve operational efficiency, build strong relationships, and raise
more money to support their missions. Approximately 24,000 organizations
-- including The American Red Cross, Cancer Research UK, Earthjustice,
International Fund for Animal Welfare, Lincoln Center, The Salvation
Army, The Taft School, Tulsa Community Foundation, Ursinus College, the
WGBH Educational Foundation, and Yale University -- use one or more
Blackbaud products and services for fundraising, constituent
relationship management, financial management, website management,
direct marketing, education administration, ticketing, business
intelligence, prospect research, consulting, and analytics. Since 1981,
Blackbaud's sole focus and expertise has been partnering with nonprofits
and providing them the solutions they need to make a difference in their
local communities and worldwide. Headquartered in the United States,
Blackbaud also has operations in Australia, Canada, Hong Kong, the
Netherlands, and the United Kingdom. For more information, visit www.blackbaud.com.
All Blackbaud product names appearing herein are trademarks or
registered trademarks of Blackbaud, Inc.
Forward-looking Statements
Except for historical information, all of the statements, expectations,
and assumptions contained in this news release are forward-looking
statements that involve a number of risks and uncertainties. Although
Blackbaud attempts to be accurate in making these forward-looking
statements, it is possible that future circumstances might differ from
the assumptions on which such statements are based. In addition, other
important factors that could cause results to differ materially include
the following: general economic risks; uncertainty regarding increased
business and renewals from existing customers; continued success in
sales growth; management of integration of acquired companies and other
risks associated with acquisitions; risks associated with successful
implementation of multiple integrated software products; the ability to
attract and retain key personnel; risks related to our dividend policy
and share repurchase program, including potential limitations on our
ability to grow and the possibility that we might discontinue payment of
dividends; risks relating to restrictions imposed by the credit
facility; risks associated with management of growth; lengthy sales and
implementation cycles, particularly in larger organizations;
technological changes that make our products and services less
competitive; and the other risk factors set forth from time to time in
the SEC filings for Blackbaud, copies of which are available free of
charge at the SEC's website at www.sec.gov
or upon request from Blackbaud's investor relations department.
Non-GAAP Financial Measures
Blackbaud has provided in this release financial information that has
not been prepared in accordance with GAAP. This information includes
non-GAAP income from operations and margin, non-GAAP net income and
non-GAAP diluted earnings per share. Blackbaud uses these non-GAAP
financial measures internally in analyzing its financial results and
believes they are useful to investors, as a supplement to GAAP measures,
in evaluating Blackbaud's ongoing operational performance. Blackbaud
believes that the use of these non-GAAP financial measures provides an
additional tool for investors to use in evaluating ongoing operating
results and trends and in comparing its financial results with other
companies in Blackbaud's industry, many of which present similar
non-GAAP financial measures to investors. As noted, the non-GAAP
financial results discussed above exclude stock-based compensation
expense, costs associated with amortization of intangibles arising from
business combinations and one-time write-offs or expenses incurred in
connection with acquisitions.
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
measure below. As previously mentioned, a reconciliation of our non-GAAP
financial measures to their most directly comparable GAAP measures has
been provided in the financial statement tables included below in this
press release.
|
| Blackbaud, Inc. |
| Consolidated balance sheets |
| (Unaudited) |
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
(in thousands, except share amounts)
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
| Assets |
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
27,974
|
|
|
$
|
22,769
|
|
|
Donor restricted cash
|
|
|
16,359
|
|
|
|
12,874
|
|
|
Accounts receivable, net of allowance of $2,687 and $3,559 at
December 31, 2010 and December 31, 2009, respectively
|
|
|
59,804
|
|
|
|
50,220
|
|
|
Prepaid expenses and other current assets
|
|
|
33,847
|
|
|
|
18,155
|
|
|
Deferred tax asset, current portion
|
|
|
5,164
|
|
|
|
5,728
|
|
|
Total current assets
|
|
|
143,148
|
|
|
|
109,746
|
|
|
Property and equipment, net
|
|
|
22,963
|
|
|
|
22,507
|
|
|
Deferred tax asset
|
|
|
44,639
|
|
|
|
55,570
|
|
|
Goodwill
|
|
|
76,247
|
|
|
|
73,919
|
|
|
Intangible assets, net
|
|
|
38,515
|
|
|
|
42,019
|
|
|
Other assets
|
|
|
2,579
|
|
|
|
468
|
|
|
|
|
|
|
| Total assets |
|
$
|
328,091
|
|
|
$
|
304,229
|
|
|
|
|
|
|
| Liabilities and stockholders' equity |
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Trade accounts payable
|
|
$
|
9,883
|
|
|
$
|
10,683
|
|
|
Accrued expenses and other current liabilities
|
|
|
28,322
|
|
|
|
25,974
|
|
|
Donations payable
|
|
|
16,359
|
|
|
|
12,874
|
|
|
Debt, current portion
|
|
|
-
|
|
|
|
1,288
|
|
|
Deferred revenue
|
|
|
141,149
|
|
|
|
129,412
|
|
|
Total current liabilities
|
|
|
195,713
|
|
|
|
180,231
|
|
|
Deferred revenue, noncurrent
|
|
|
6,900
|
|
|
|
6,172
|
|
|
Other noncurrent liabilities
|
|
|
2,419
|
|
|
|
1,720
|
|
|
|
|
|
|
| Total liabilities |
|
|
205,032
|
|
|
|
188,123
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock; 20,000,000 shares authorized, none outstanding
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, $0.001 par value; 180,000,000 shares authorized,
53,316,280 and 52,214,606 shares issued at December 31, 2010 and
December 31, 2009, respectively
|
|
|
53
|
|
|
|
52
|
|
|
Additional paid-in capital
|
|
|
158,419
|
|
|
|
134,726
|
|
|
Treasury stock, at cost; 8,842,882 and 7,677,341 shares at
December 31, 2010 and December 31, 2009, respectively
|
|
|
(161,186
|
)
|
|
|
(134,382
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(512
|
)
|
|
|
(201
|
)
|
|
Retained earnings
|
|
|
126,285
|
|
|
|
115,911
|
|
|
|
|
|
|
| Total stockholders' equity |
|
|
123,059
|
|
|
|
116,106
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity |
|
$
|
328,091
|
|
|
$
|
304,229
|
|
|
|
| Blackbaud, Inc. |
| Consolidated statements of operations |
| (Unaudited) |
|
|
Three months ended December 31, |
|
Years ended December 31, |
|
(in thousands, except share and per share amounts)
|
|
|
2010 |
|
|
2009 |
|
|
|
2010 |
|
|
|
2009 |
|
| Revenue |
|
|
|
|
|
|
|
|
|
License fees
|
|
$
|
6,510
|
|
$
|
6,269
|
|
|
$
|
23,719
|
|
|
$
|
25,392
|
|
|
Services
|
|
|
24,618
|
|
|
21,422
|
|
|
|
89,585
|
|
|
|
87,834
|
|
|
Maintenance
|
|
|
31,592
|
|
|
29,902
|
|
|
|
124,562
|
|
|
|
116,476
|
|
|
Subscriptions
|
|
|
21,719
|
|
|
19,212
|
|
|
|
82,516
|
|
|
|
72,898
|
|
|
Other revenue
|
|
|
2,519
|
|
|
2,172
|
|
|
|
6,712
|
|
|
|
6,738
|
|
|
|
|
|
|
|
|
|
|
| Total revenue |
|
|
86,958
|
|
|
78,977
|
|
|
|
327,094
|
|
|
|
309,338
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
662
|
|
|
711
|
|
|
|
2,880
|
|
|
|
3,582
|
|
|
Cost of services
|
|
|
17,871
|
|
|
14,723
|
|
|
|
66,632
|
|
|
|
61,713
|
|
|
Cost of maintenance
|
|
|
6,086
|
|
|
5,286
|
|
|
|
24,091
|
|
|
|
21,364
|
|
|
Cost of subscriptions
|
|
|
8,317
|
|
|
6,943
|
|
|
|
31,109
|
|
|
|
28,183
|
|
|
Cost of other revenue
|
|
|
3,272
|
|
|
1,962
|
|
|
|
7,103
|
|
|
|
6,098
|
|
|
|
|
|
|
|
|
|
|
| Total cost of revenue |
|
|
36,208
|
|
|
29,625
|
|
|
|
131,815
|
|
|
|
120,940
|
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
|
50,750
|
|
|
49,352
|
|
|
|
195,279
|
|
|
|
188,398
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses |
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
17,787
|
|
|
15,831
|
|
|
|
70,186
|
|
|
|
62,796
|
|
|
Research and development
|
|
|
11,132
|
|
|
11,511
|
|
|
|
45,527
|
|
|
|
45,662
|
|
|
General and administrative
|
|
|
9,272
|
|
|
8,508
|
|
|
|
32,471
|
|
|
|
33,380
|
|
|
Amortization
|
|
|
211
|
|
|
196
|
|
|
|
798
|
|
|
|
768
|
|
| Total operating expenses |
|
|
38,402
|
|
|
36,046
|
|
|
|
148,982
|
|
|
|
142,606
|
|
|
|
|
|
|
|
|
|
|
| Income from operations |
|
|
12,348
|
|
|
13,306
|
|
|
|
46,297
|
|
|
|
45,792
|
|
|
Interest income
|
|
|
20
|
|
|
506
|
|
|
|
84
|
|
|
|
637
|
|
|
Interest expense
|
|
|
96
|
|
|
(86
|
)
|
|
|
(74
|
)
|
|
|
(962
|
)
|
|
Other income (expense), net
|
|
|
2
|
|
|
124
|
|
|
|
(127
|
)
|
|
|
220
|
|
|
|
|
|
|
|
|
|
|
| Income before provision for income taxes |
|
|
12,466
|
|
|
13,850
|
|
|
|
46,180
|
|
|
|
45,687
|
|
|
Income tax provision
|
|
|
3,922
|
|
|
5,891
|
|
|
|
16,375
|
|
|
|
17,240
|
|
|
|
|
|
|
|
|
|
|
| Net income |
|
$
|
8,544
|
|
$
|
7,959
|
|
|
$
|
29,805
|
|
|
$
|
28,447
|
|
|
|
|
|
|
|
|
|
|
| Earnings per share |
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.20
|
|
$
|
0.18
|
|
|
$
|
0.69
|
|
|
$
|
0.67
|
|
|
Diluted
|
|
$
|
0.20
|
|
$
|
0.18
|
|
|
$
|
0.68
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
| Common shares and equivalents outstanding |
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
43,083,612
|
|
|
43,184,153
|
|
|
|
43,145,189
|
|
|
|
42,771,173
|
|
|
Diluted weighted average shares
|
|
|
43,776,108
|
|
|
44,057,338
|
|
|
|
43,876,155
|
|
|
|
43,600,048
|
|
| Dividends per share |
|
$
|
0.11
|
|
$
|
0.10
|
|
|
$
|
0.44
|
|
|
$
|
0.40
|
|
|
|
| Blackbaud, Inc. |
| Consolidated statements of cash flows |
| (Unaudited) |
|
|
|
|
|
|
|
Years ended December 31, |
|
(in thousands)
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
| Cash flows from operating activities |
|
|
|
|
|
Net income
|
|
$
|
29,805
|
|
|
$
|
28,447
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
16,068
|
|
|
|
15,509
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
2,773
|
|
|
|
3,458
|
|
|
Stock-based compensation expense
|
|
|
13,059
|
|
|
|
12,287
|
|
|
Excess tax benefits from stock based compensation
|
|
|
(2,629
|
)
|
|
|
(2,405
|
)
|
|
Deferred taxes
|
|
|
11,201
|
|
|
|
12,351
|
|
|
Other non-cash adjustments
|
|
|
(22
|
)
|
|
|
116
|
|
|
Changes in Operating assets and liabilities, net of acquisition of
businesses:
|
|
|
|
|
|
Accounts receivable
|
|
|
(13,051
|
)
|
|
|
1,375
|
|
|
Prepaid expenses and other assets
|
|
|
(9,599
|
)
|
|
|
2,122
|
|
|
Trade accounts payable
|
|
|
208
|
|
|
|
(312
|
)
|
|
Accrued expenses and other current liabilities
|
|
|
(4,775
|
)
|
|
|
612
|
|
|
Donor restricted cash
|
|
|
(3,446
|
)
|
|
|
(511
|
)
|
|
Donations payable
|
|
|
3,446
|
|
|
|
511
|
|
|
Deferred revenue
|
|
|
12,870
|
|
|
|
13,237
|
|
| Net cash provided by operating activities |
|
|
55,908
|
|
|
|
86,797
|
|
| Cash flows from investing activities |
|
|
|
|
|
Purchase of property and equipment
|
|
|
(10,760
|
)
|
|
|
(5,534
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
(5,334
|
)
|
|
|
(2,258
|
)
|
|
Purchase of investment
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
Purchase of intangible assets
|
|
|
(130
|
)
|
|
|
-
|
|
| Net cash used in investing activities |
|
|
(18,224
|
)
|
|
|
(7,792
|
)
|
| Cash flows from financing activities |
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
4,000
|
|
|
|
-
|
|
|
Payments on debt
|
|
|
(5,175
|
)
|
|
|
(60,049
|
)
|
|
Payments on capital lease obligations
|
|
|
(164
|
)
|
|
|
(384
|
)
|
|
Purchase of treasury stock
|
|
|
(22,613
|
)
|
|
|
-
|
|
|
Dividend payments to stockholders
|
|
|
(19,490
|
)
|
|
|
(17,673
|
)
|
|
Proceeds from exercise of stock options
|
|
|
8,065
|
|
|
|
2,509
|
|
|
Excess tax benefits from stock based compensation
|
|
|
2,629
|
|
|
|
2,405
|
|
| Net cash used in financing activities |
|
|
(32,748
|
)
|
|
|
(73,192
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
269
|
|
|
|
595
|
|
| Net increase in cash and cash equivalents |
|
|
5,205
|
|
|
|
6,408
|
|
| Cash and cash equivalents, beginning of year |
|
|
22,769
|
|
|
|
16,361
|
|
| Cash and cash equivalents, end of year |
|
$
|
27,974
|
|
|
$
|
22,769
|
|
|
|
| Blackbaud, Inc. |
| Reconciliation of GAAP to Non-GAAP financial measures |
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, |
|
|
Years ended December 31, |
|
(in thousands, except per share amounts)
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
| GAAP revenue |
|
$
|
86,958
|
|
|
$
|
78,977
|
|
|
|
$
|
327,094
|
|
|
$
|
309,338
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
-
|
|
|
|
925
|
|
|
|
|
-
|
|
|
|
3,418
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP revenue |
|
$
|
86,958
|
|
|
$
|
79,902
|
|
|
|
$
|
327,094
|
|
|
$
|
312,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross profit |
|
$
|
50,750
|
|
|
$
|
49,352
|
|
|
|
$
|
195,279
|
|
|
$
|
188,398
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
-
|
|
|
|
925
|
|
|
|
|
-
|
|
|
|
3,418
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
865
|
|
|
|
601
|
|
|
|
|
2,948
|
|
|
|
2,570
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,618
|
|
|
|
1,586
|
|
|
|
|
6,212
|
|
|
|
6,322
|
|
|
Total Non-GAAP adjustments
|
|
|
2,483
|
|
|
|
3,112
|
|
|
|
|
9,160
|
|
|
|
12,310
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
|
$
|
53,233
|
|
|
$
|
52,464
|
|
|
|
$
|
204,439
|
|
|
$
|
200,708
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
|
|
61
|
%
|
|
|
66
|
%
|
|
|
|
63
|
%
|
|
|
64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income from operations |
|
$
|
12,348
|
|
|
$
|
13,306
|
|
|
|
$
|
46,297
|
|
|
$
|
45,792
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
-
|
|
|
|
925
|
|
|
|
|
-
|
|
|
|
3,418
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
3,819
|
|
|
|
3,225
|
|
|
|
|
13,059
|
|
|
|
12,287
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,829
|
|
|
|
1,782
|
|
|
|
|
7,010
|
|
|
|
7,090
|
|
|
Add back: Acquisition-related expense (see table below)
|
|
|
1,000
|
|
|
|
-
|
|
|
|
|
1,000
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
6,648
|
|
|
|
5,932
|
|
|
|
|
21,069
|
|
|
|
22,795
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP income from operations |
|
$
|
18,996
|
|
|
$
|
19,238
|
|
|
|
$
|
67,366
|
|
|
$
|
68,587
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP operating margin |
|
|
22
|
%
|
|
|
24
|
%
|
|
|
|
21
|
%
|
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP net income |
|
$
|
8,544
|
|
|
$
|
7,959
|
|
|
|
$
|
29,805
|
|
|
$
|
28,447
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
Add back: Total Non-GAAP adjustments affecting income from operations
|
|
|
6,648
|
|
|
|
5,932
|
|
|
|
|
21,069
|
|
|
|
22,795
|
|
|
Add back: Tax impact related to Non-GAAP adjustments
|
|
|
(3,532
|
)
|
|
|
(1,826
|
)
|
|
|
|
(9,851
|
)
|
|
|
(9,469
|
)
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP net income |
|
$
|
11,660
|
|
|
$
|
12,065
|
|
|
|
$
|
41,023
|
|
|
$
|
41,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing Non-GAAP diluted earnings per share |
|
|
43,776
|
|
|
|
44,057
|
|
|
|
|
43,876
|
|
|
|
43,600
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP diluted earnings per share |
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
|
$
|
0.93
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, |
|
|
Years ended December 31, |
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
| Detail of Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
Cost of services
|
|
$
|
512
|
|
|
$
|
361
|
|
|
|
$
|
1,742
|
|
|
$
|
1,433
|
|
|
Cost of maintenance
|
|
|
240
|
|
|
|
206
|
|
|
|
|
814
|
|
|
|
750
|
|
|
Cost of subscriptions
|
|
|
113
|
|
|
|
34
|
|
|
|
|
392
|
|
|
|
387
|
|
|
Subtotal
|
|
|
865
|
|
|
|
601
|
|
|
|
|
2,948
|
|
|
|
2,570
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
389
|
|
|
|
512
|
|
|
|
|
1,366
|
|
|
|
1,605
|
|
|
Research and development
|
|
|
714
|
|
|
|
829
|
|
|
|
|
2,844
|
|
|
|
2,944
|
|
|
General and administrative
|
|
|
1,851
|
|
|
|
1,283
|
|
|
|
|
5,901
|
|
|
|
5,168
|
|
|
Subtotal
|
|
|
2,954
|
|
|
|
2,624
|
|
|
|
|
10,111
|
|
|
|
9,717
|
|
|
Total stock-based compensation expense
|
|
$
|
3,819
|
|
|
$
|
3,225
|
|
|
|
$
|
13,059
|
|
|
$
|
12,287
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
141
|
|
|
$
|
96
|
|
|
|
$
|
466
|
|
|
$
|
362
|
|
|
Cost of services
|
|
|
370
|
|
|
|
338
|
|
|
|
|
1,390
|
|
|
|
1,344
|
|
|
Cost of maintenance
|
|
|
310
|
|
|
|
326
|
|
|
|
|
1,223
|
|
|
|
1,302
|
|
|
Cost of subscriptions
|
|
|
778
|
|
|
|
807
|
|
|
|
|
3,058
|
|
|
|
3,239
|
|
|
Cost of other revenue
|
|
|
19
|
|
|
|
19
|
|
|
|
|
75
|
|
|
|
75
|
|
|
Subtotal
|
|
|
1,618
|
|
|
|
1,586
|
|
|
|
|
6,212
|
|
|
|
6,322
|
|
|
Operating expenses
|
|
|
211
|
|
|
|
196
|
|
|
|
|
798
|
|
|
|
768
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,829
|
|
|
$
|
1,782
|
|
|
|
$
|
7,010
|
|
|
$
|
7,090
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related expense:
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
1,000
|
|
|
$
|
-
|
|
|
|
$
|
1,000
|
|
|
$
|
-
|
|
|
Total acquisition-related expense
|
|
$
|
1,000
|
|
|
$
|
-
|
|
|
|
$
|
1,000
|
|
|
$
|
-
|
|

SOURCE: Blackbaud, Inc.
Investor Contact: ICR Tim Dolan, 617-956-6727 timothy.dolan@icrinc.com or Media Contact: Blackbaud, Inc. Melanie Mathos, 843-216-6200 x3307 melanie.mathos@blackbaud.com |