Blackbaud, Inc. (ticker: BLKB, exchange: NASDAQ Global Market (.O))
News Release -
1-Nov-2011
Blackbaud, Inc. Announces Third Quarter 2011 ResultsAnnounces Fourth Quarter 2011 Dividend
CHARLESTON, S.C., Nov 01, 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 third quarter ended September
30, 2011.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "Solid
execution during the third quarter enabled Blackbaud to deliver organic
revenue growth of 12% and total revenue growth of 15%. We believe the
company remains well positioned to deliver low double digit organic
revenue growth and mid-teens total revenue growth for the full year
2011. This would represent a meaningful acceleration in growth from the
5% level in 2010, in spite of the continued challenging economic
environment."
"During the third quarter, we closed a record 7 new Enterprise CRM deals
as Blackbaud continues to expand its growing leadership position at the
high-end of the nonprofit market. Our Enterprise CRM wins continue to be
diversified across our major nonprofit sub-verticals, and two of our
third quarter wins were with international nonprofit organizations,"
Chardon added. "Our General Markets Business Unit is also executing at a
high level, delivering strong growth and gaining significant market
share in the mid-market. Blackbaud has created a strong market
leadership position in the mid-market over several decades, and we
believe it remains a large and underpenetrated market opportunity."
Blackbaud reported total revenue of $95.5 million for the quarter ended
September 30, 2011, an increase of 15% compared to $83.2 million for the
third quarter of 2010. Income from operations and net income, determined
in accordance with GAAP, were $15.7 million and $9.8 million,
respectively, compared with $13.1 million and $8.5 million,
respectively, for the third quarter of 2010. Diluted earnings per share
were $0.22 for the quarter ended September 30, 2011 compared with $0.20
in the same period last year.
Non-GAAP income from operations, which excludes stock-based compensation
expense and amortization of intangibles arising from business
combinations, was $21.1 million, an increase of 17% compared to $18.0
million in the same period last year. Non-GAAP net income was $12.8
million for the quarter ended September 30, 2011, an increase of 16%
compared to $11.0 million in the same period last year. Non-GAAP diluted
earnings per share were $0.29 for the quarter ended September 30, 2011,
an increase of 16% compared with $0.25 in the same period last year.
The company's third quarter 2011 results include an adjustment to
lengthen the amortization period of the initial set-up fees associated
with certain subscription based offerings as analysis indicated that the
average life of related customer relationships is longer than previously
estimated. This adjustment reduced third quarter revenue by
approximately $700,000, non-GAAP operating income by approximately
$400,000 and non-GAAP diluted earnings per share by $0.01.
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 third quarter with $52.0 million in cash, an
increase from $33.4 million at the end of the previous quarter. The
company generated $67.7 million in cash from operations for the nine
months ended September 30, 2011, an increase of 38% compared to the same
period last year.
Timothy V. Williams, Chief Financial Officer of Blackbaud, said, "In
addition to re-accelerating revenue growth, the company has been able to
start the process of re-expanding margins modestly during 2010. The
third quarter represented the highest quarterly non-GAAP operating
margin since 2009, and contributed to 40 basis points of margin
expansion for the first nine months of the year as compared to 2010. We
remain confident in the company's ability to expand margins modestly
over the next several years as our business continues to scale and the
economic environment eventually improves."
Fourth Quarter 2011 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved a
fourth quarter dividend of $0.12 per share payable on December 15, 2011,
to stockholders of record on November 28, 2011. Additionally, as of
September 30, 2011, $50.0 million remained available under the Company's
share repurchase program, which became effective on August 1, 2010.
Conference Call Details
Blackbaud will host a conference call today, November 1, 2011, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 888-364-3109
(domestic) or 719-325-2497 (international). A replay of this conference
call will be available through November 8, 2011, at 877-870-5176
(domestic) or 858-384-5517 (international). The replay passcode is
4844367. 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
Serving the nonprofit and education sectors for 30 years, Blackbaud
(NASDAQ: BLKB) combines technology and expertise to help organizations
achieve their missions. Blackbaud works with more than 25,000 customers
in over 60 countries that support higher education, healthcare, human
services, arts and culture, faith, the environment, independent K-12
education, animal welfare, and other charitable causes. The company
offers a full spectrum of cloud-based and on-premise software solutions
and related services for organizations of all sizes including:
fundraising, eMarketing, social media, advocacy, constituent
relationship management (CRM), analytics, financial management, and
vertical-specific solutions. Using Blackbaud technology, these
organizations raise more than $100 billion each year. Recognized as a
top company by Forbes, InformationWeek, and Software Magazine and
honored by Best Places to Work, Blackbaud is headquartered in
Charleston, South Carolina and has employees throughout the US, and in
Australia, Canada, Hong Kong, Mexico, the Netherlands, and the United
Kingdom. For more information, visit www.blackbaud.com.
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. All
Blackbaud product names appearing herein are trademarks or registered
trademarks of Blackbaud, Inc.
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, one-time write-offs or expenses incurred in
connection with acquisitions and a gain in connection with the sale of a
business.
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. 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) |
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
(in thousands, except share amounts)
|
|
2011 |
|
2010 |
|
|
|
|
|
| Assets |
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
51,999
|
|
|
$
|
27,974
|
|
|
Donor restricted cash
|
|
|
21,180
|
|
|
|
16,359
|
|
|
Accounts receivable, net of allowance of $2,940 and $2,687 at
September 30, 2011 and December 31, 2010, respectively
|
|
|
62,641
|
|
|
|
59,804
|
|
|
Prepaid expenses and other current assets
|
|
|
30,724
|
|
|
|
33,847
|
|
|
Deferred tax asset, current portion
|
|
|
5,173
|
|
|
|
5,164
|
|
|
Total current assets
|
|
|
171,717
|
|
|
|
143,148
|
|
|
Property and equipment, net
|
|
|
28,778
|
|
|
|
22,963
|
|
|
Deferred tax asset
|
|
|
35,553
|
|
|
|
44,639
|
|
|
Goodwill
|
|
|
89,255
|
|
|
|
76,247
|
|
|
Intangible assets, net
|
|
|
40,343
|
|
|
|
38,515
|
|
|
Other assets
|
|
|
5,716
|
|
|
|
2,579
|
|
|
|
|
|
|
| Total assets |
|
$
|
371,362
|
|
|
$
|
328,091
|
|
|
|
|
|
|
| Liabilities and stockholders' equity |
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Trade accounts payable
|
|
$
|
9,908
|
|
|
$
|
9,883
|
|
|
Accrued expenses and other current liabilities
|
|
|
30,405
|
|
|
|
28,322
|
|
|
Donations payable
|
|
|
21,180
|
|
|
|
16,359
|
|
|
Deferred revenue
|
|
|
155,015
|
|
|
|
141,149
|
|
|
Total current liabilities
|
|
|
216,508
|
|
|
|
195,713
|
|
|
Deferred revenue, noncurrent
|
|
|
6,992
|
|
|
|
6,900
|
|
|
Other noncurrent liabilities
|
|
|
2,854
|
|
|
|
2,419
|
|
|
|
|
|
|
| Total liabilities |
|
|
226,354
|
|
|
|
205,032
|
|
|
|
|
|
|
|
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,
53,488,169 and 53,316,280 shares issued at September 30, 2011 and
December 31, 2010, respectively
|
|
|
54
|
|
|
|
53
|
|
|
Additional paid-in capital
|
|
|
171,025
|
|
|
|
158,419
|
|
|
Treasury stock, at cost; 8,872,688 and 8,842,882 shares at
September 30, 2011 and December 31, 2010, respectively
|
|
|
(161,966
|
)
|
|
|
(161,186
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(687
|
)
|
|
|
(512
|
)
|
|
Retained earnings
|
|
|
136,582
|
|
|
|
126,285
|
|
|
|
|
|
|
| Total stockholders' equity |
|
|
145,008
|
|
|
|
123,059
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity |
|
$
|
371,362
|
|
|
$
|
328,091
|
|
|
|
|
|
|
| Blackbaud, Inc. |
| Consolidated statements of operations |
| (Unaudited) |
|
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
(in thousands, except share and per share amounts)
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| Revenue |
|
|
|
|
|
|
|
|
|
License fees
|
|
$
|
4,952
|
|
|
$
|
5,070
|
|
|
$
|
14,600
|
|
|
$
|
17,209
|
|
|
Subscriptions
|
|
|
26,035
|
|
|
|
21,235
|
|
|
|
77,415
|
|
|
|
60,797
|
|
|
Services
|
|
|
29,782
|
|
|
|
23,992
|
|
|
|
81,790
|
|
|
|
64,967
|
|
|
Maintenance
|
|
|
32,895
|
|
|
|
31,416
|
|
|
|
97,329
|
|
|
|
92,970
|
|
|
Other revenue
|
|
|
1,867
|
|
|
|
1,513
|
|
|
|
5,073
|
|
|
|
4,193
|
|
|
|
|
|
|
|
|
|
|
| Total revenue |
|
|
95,531
|
|
|
|
83,226
|
|
|
|
276,207
|
|
|
|
240,136
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue |
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
796
|
|
|
|
626
|
|
|
|
2,515
|
|
|
|
2,218
|
|
|
Cost of subscriptions
|
|
|
10,625
|
|
|
|
7,950
|
|
|
|
30,260
|
|
|
|
22,792
|
|
|
Cost of services
|
|
|
20,019
|
|
|
|
17,008
|
|
|
|
59,200
|
|
|
|
48,761
|
|
|
Cost of maintenance
|
|
|
6,521
|
|
|
|
6,310
|
|
|
|
18,807
|
|
|
|
18,005
|
|
|
Cost of other revenue
|
|
|
1,708
|
|
|
|
1,381
|
|
|
|
4,253
|
|
|
|
3,831
|
|
|
|
|
|
|
|
|
|
|
| Total cost of revenue |
|
|
39,669
|
|
|
|
33,275
|
|
|
|
115,035
|
|
|
|
95,607
|
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
|
55,862
|
|
|
|
49,951
|
|
|
|
161,172
|
|
|
|
144,529
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses |
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
18,731
|
|
|
|
16,953
|
|
|
|
57,124
|
|
|
|
52,399
|
|
|
Research and development
|
|
|
12,224
|
|
|
|
11,776
|
|
|
|
36,223
|
|
|
|
34,395
|
|
|
General and administrative
|
|
|
8,975
|
|
|
|
7,901
|
|
|
|
27,351
|
|
|
|
23,199
|
|
|
Amortization
|
|
|
249
|
|
|
|
195
|
|
|
|
729
|
|
|
|
587
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
|
40,179
|
|
|
|
36,825
|
|
|
|
121,427
|
|
|
|
110,580
|
|
|
|
|
|
|
|
|
|
|
| Income from operations |
|
|
15,683
|
|
|
|
13,126
|
|
|
|
39,745
|
|
|
|
33,949
|
|
|
Interest income
|
|
|
55
|
|
|
|
21
|
|
|
|
133
|
|
|
|
64
|
|
|
Interest expense
|
|
|
(59
|
)
|
|
|
(45
|
)
|
|
|
(143
|
)
|
|
|
(170
|
)
|
|
Other income (expense), net
|
|
|
(107
|
)
|
|
|
53
|
|
|
|
178
|
|
|
|
(129
|
)
|
|
|
|
|
|
|
|
|
|
| Income before provision for income taxes |
|
|
15,572
|
|
|
|
13,155
|
|
|
|
39,913
|
|
|
|
33,714
|
|
|
Income tax provision
|
|
|
5,811
|
|
|
|
4,636
|
|
|
|
13,640
|
|
|
|
12,453
|
|
|
|
|
|
|
|
|
|
|
| Net income |
|
$
|
9,761
|
|
|
$
|
8,519
|
|
|
$
|
26,273
|
|
|
$
|
21,261
|
|
|
|
|
|
|
|
|
|
|
| Earnings per share |
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
$
|
0.60
|
|
|
$
|
0.49
|
|
|
Diluted
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
$
|
0.60
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
| Common shares and equivalents outstanding |
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
43,548,494
|
|
|
|
42,747,209
|
|
|
|
43,449,958
|
|
|
|
43,145,289
|
|
|
Diluted weighted average shares
|
|
|
44,147,911
|
|
|
|
43,472,822
|
|
|
|
44,045,438
|
|
|
|
43,880,554
|
|
| Dividends per share |
|
$
|
0.12
|
|
|
$
|
0.11
|
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
|
|
| Blackbaud, Inc. |
| Consolidated statements of cash flows |
| (Unaudited) |
|
|
|
|
|
|
|
Nine months ended September 30, |
|
(in thousands)
|
|
2011 |
|
2010 |
|
|
|
|
|
| Cash flows from operating activities |
|
|
|
|
|
Net income
|
|
$
|
26,273
|
|
|
$
|
21,261
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
12,281
|
|
|
|
11,955
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
3,708
|
|
|
|
1,960
|
|
|
Stock-based compensation expense
|
|
|
10,913
|
|
|
|
9,240
|
|
|
Excess tax benefits from stock based compensation
|
|
|
(423
|
)
|
|
|
(1,161
|
)
|
|
Deferred taxes
|
|
|
6,088
|
|
|
|
3,480
|
|
|
Other non-cash adjustments
|
|
|
(703
|
)
|
|
|
(114
|
)
|
|
Changes in operating assets and liabilities, net of acquisition of
businesses:
|
|
|
|
Accounts receivable
|
|
|
(5,864
|
)
|
|
|
(7,549
|
)
|
|
Prepaid expenses and other assets
|
|
|
516
|
|
|
|
(779
|
)
|
|
Trade accounts payable
|
|
|
909
|
|
|
|
(771
|
)
|
|
Accrued expenses and other liabilities
|
|
|
(216
|
)
|
|
|
(2,800
|
)
|
|
Donor restricted cash
|
|
|
(7,598
|
)
|
|
|
(6,020
|
)
|
|
Donations payable
|
|
|
7,598
|
|
|
|
6,020
|
|
|
Deferred revenue
|
|
|
14,237
|
|
|
|
14,141
|
|
| Net cash provided by operating activities |
|
|
67,719
|
|
|
|
48,863
|
|
| Cash flows from investing activities |
|
|
|
|
|
Purchase of property and equipment
|
|
|
(12,997
|
)
|
|
|
(10,597
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
(16,475
|
)
|
|
|
(390
|
)
|
|
Purchase of investment
|
|
|
-
|
|
|
|
(2,000
|
)
|
|
Purchase of intangible assets
|
|
|
-
|
|
|
|
(130
|
)
|
|
Proceeds from sale of assets
|
|
|
874
|
|
|
|
-
|
|
| Net cash used in investing activities |
|
|
(28,598
|
)
|
|
|
(13,117
|
)
|
| Cash flows from financing activities |
|
|
|
|
|
Dividend payments to stockholders
|
|
|
(16,034
|
)
|
|
|
(14,609
|
)
|
|
Proceeds from exercise of stock options
|
|
|
1,973
|
|
|
|
4,695
|
|
|
Excess tax benefits from stock based compensation
|
|
|
423
|
|
|
|
1,161
|
|
|
Purchase of treasury stock
|
|
|
-
|
|
|
|
(22,613
|
)
|
|
Proceeds from issuance of debt
|
|
|
-
|
|
|
|
4,000
|
|
|
Payments on debt
|
|
|
-
|
|
|
|
(4,868
|
)
|
|
Payments of deferred financing costs
|
|
|
(767
|
)
|
|
|
-
|
|
|
Payments on capital lease obligations
|
|
|
(35
|
)
|
|
|
(135
|
)
|
| Net cash used in financing activities |
|
|
(14,440
|
)
|
|
|
(32,369
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
(656
|
)
|
|
|
107
|
|
| Net increase in cash and cash equivalents |
|
|
24,025
|
|
|
|
3,484
|
|
| Cash and cash equivalents, beginning of period |
|
|
27,974
|
|
|
|
22,769
|
|
| Cash and cash equivalents, end of period |
|
$
|
51,999
|
|
|
$
|
26,253
|
|
|
|
|
|
|
| Blackbaud, Inc. |
| Reconciliation of GAAP to Non-GAAP financial measures |
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
(in thousands, except per share amounts)
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
|
|
|
|
|
|
|
|
| GAAP revenue |
|
$
|
95,531
|
|
|
$
|
83,226
|
|
|
$
|
276,207
|
|
|
$
|
240,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross profit |
|
$
|
55,862
|
|
|
$
|
49,951
|
|
|
$
|
161,172
|
|
|
$
|
144,529
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation expense
|
|
|
764
|
|
|
|
711
|
|
|
|
2,375
|
|
|
|
2,083
|
|
|
Add: Amortization of intangibles from business combinations
|
|
|
1,582
|
|
|
|
1,548
|
|
|
|
4,778
|
|
|
|
4,594
|
|
|
Total Non-GAAP adjustments
|
|
|
2,346
|
|
|
|
2,259
|
|
|
|
7,153
|
|
|
|
6,677
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
|
$
|
58,208
|
|
|
$
|
52,210
|
|
|
$
|
168,325
|
|
|
$
|
151,206
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
|
|
61
|
%
|
|
|
63
|
%
|
|
|
61
|
%
|
|
|
63
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income from operations |
|
$
|
15,683
|
|
|
$
|
13,126
|
|
|
$
|
39,745
|
|
|
$
|
33,949
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
Add: Stock-based compensation expense
|
|
|
3,587
|
|
|
|
3,180
|
|
|
|
10,913
|
|
|
|
9,240
|
|
|
Add: Amortization of intangibles from business combinations
|
|
|
1,831
|
|
|
|
1,743
|
|
|
|
5,507
|
|
|
|
5,181
|
|
|
Add: Acquisition-related expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
1,054
|
|
|
|
-
|
|
|
Less: Gain on sale of assets
|
|
|
-
|
|
|
|
-
|
|
|
|
(549
|
)
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
5,418
|
|
|
|
4,923
|
|
|
|
16,925
|
|
|
|
14,421
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP income from operations |
|
$
|
21,101
|
|
|
$
|
18,049
|
|
|
$
|
56,670
|
|
|
$
|
48,370
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP operating margin |
|
|
22
|
%
|
|
|
22
|
%
|
|
|
21
|
%
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP net income |
|
$
|
9,761
|
|
|
$
|
8,519
|
|
|
$
|
26,273
|
|
|
$
|
21,261
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
Add: Total Non-GAAP adjustments affecting income from operations
|
|
|
5,418
|
|
|
|
4,923
|
|
|
|
16,925
|
|
|
|
14,421
|
|
|
Add: Tax impact related to Non-GAAP adjustments
|
|
|
(2,374
|
)
|
|
|
(2,415
|
)
|
|
|
(8,527
|
)
|
|
|
(6,320
|
)
|
|
|
|
|
|
|
|
|
|
| Non-GAAP net income |
|
$
|
12,805
|
|
|
$
|
11,027
|
|
|
$
|
34,671
|
|
|
$
|
29,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing Non-GAAP diluted earnings per share |
|
|
44,148
|
|
|
|
43,473
|
|
|
|
44,045
|
|
|
|
43,881
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP diluted earnings per share |
|
$
|
0.29
|
|
|
$
|
0.25
|
|
|
$
|
0.79
|
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
| Detail of Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of subscriptions
|
|
$
|
80
|
|
|
$
|
112
|
|
|
$
|
407
|
|
|
$
|
279
|
|
|
Cost of services
|
|
|
491
|
|
|
|
380
|
|
|
|
1,395
|
|
|
|
1,230
|
|
|
Cost of maintenance
|
|
|
193
|
|
|
|
219
|
|
|
|
573
|
|
|
|
574
|
|
|
Subtotal
|
|
|
764
|
|
|
|
711
|
|
|
|
2,375
|
|
|
|
2,083
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
305
|
|
|
|
272
|
|
|
|
934
|
|
|
|
977
|
|
|
Research and development
|
|
|
759
|
|
|
|
715
|
|
|
|
2,273
|
|
|
|
2,130
|
|
|
General and administrative
|
|
|
1,759
|
|
|
|
1,482
|
|
|
|
5,331
|
|
|
|
4,050
|
|
|
Subtotal
|
|
|
2,823
|
|
|
|
2,469
|
|
|
|
8,538
|
|
|
|
7,157
|
|
|
Total stock-based compensation expense
|
|
$
|
3,587
|
|
|
$
|
3,180
|
|
|
$
|
10,913
|
|
|
$
|
9,240
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
126
|
|
|
$
|
116
|
|
|
$
|
384
|
|
|
$
|
325
|
|
|
Cost of subscriptions
|
|
|
823
|
|
|
|
760
|
|
|
|
2,440
|
|
|
|
2,280
|
|
|
Cost of services
|
|
|
394
|
|
|
|
343
|
|
|
|
1,172
|
|
|
|
1,020
|
|
|
Cost of maintenance
|
|
|
221
|
|
|
|
310
|
|
|
|
726
|
|
|
|
913
|
|
|
Cost of other revenue
|
|
|
18
|
|
|
|
19
|
|
|
|
56
|
|
|
|
56
|
|
|
Subtotal
|
|
|
1,582
|
|
|
|
1,548
|
|
|
|
4,778
|
|
|
|
4,594
|
|
|
Operating expenses
|
|
|
249
|
|
|
|
195
|
|
|
|
729
|
|
|
|
587
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,831
|
|
|
$
|
1,743
|
|
|
$
|
5,507
|
|
|
$
|
5,181
|
|

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 |