|
| [February 13, 2013] |
 |
Blackbaud, Inc. Announces Fourth Quarter and Full Year 2012 Results
CHARLESTON, S.C. --(Business Wire)--
Blackbaud, Inc. (Nasdaq: BLKB), the leading global provider of software
and services to the nonprofit sector, today announced financial results
for its fourth quarter and full year ended December 31, 2012.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "Blackbaud
reported solid fourth quarter results that were at the high-end or above
our guidance from a revenue and profitability perspective. Each of our
business units performed well during the quarter, and we are pleased to
see early signs of acceleration in the opportunity pipeline for the
Luminate product line that we gained through our acquisition of Convio."
Chardon added, "During 2012, the acquisition of Convio significantly
increased our scale, recurring revenue and presence in the fastest
growing segment of the nonprofit market. We also made solid progress on
our combined company go-to-market strategies, from which we expect to
benefit over the course of 2013 and beyond. We are confident that our
unique, best-of-breed offerings in online fundraising and CRM for
nonprofits of all sizes and across verticals position us well to gain
share in our underpenetrated, multi-billion dollar market opportunity."
Fourth Quarter 2012 GAAP Financial Results
Blackbaud reported total revenue of $120.1 million for the fourth
quarter of 2012, an increase compared to $95.0 million for the fourth
quarter of 2011. Income from operations and net income, determined in
accordance with GAAP, were $9.9 million and $3.3 million, respectively,
compared with $10.6 million and $6.4 million, respectively, for the
fourth quarter of 2011. Diluted earnings per share were $0.07 for the
fourth quarter of 2012, compared with $0.14 in the same period last year.
Fourth Quarter 2012 Non-GAAP Financial Results
Blackbaud reported total non-GAAP revenue of $120.8 million, which
includes $0.8 million of the deferred revenue write down associated with
the Convio acquisition. Non-GAAP income from operations, which excludes
stock-based compensation expense, amortization of intangibles arising
from business combinations, acquisition-related expenses, integration
and restructuring costs and an impairment of a cost method investment,
was $22.3 million for the fourth quarter of 2012, an increase from $19.1
million in the same period last year. Non-GAAP net income was $12.0
million for the fourth quarter of 2012, compared to $11.8 million in the
same period last year. Non-GAAP diluted earnings per share were $0.27
for the fourth quarter of 2012, consistent with the same period last
year.
A reconciliation between GAAP and 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."
Tony Boor, Chief Financial Officer of Blackbaud, stated, "We
successfully executed against our synergies targets following the
combination of Blackbaud and Convio and achieved our goal of $9-$10
million of annualized cost savings by the end of 2012. In addition, as
part of rationalizing our combined operations and cost structure, we
recently took actions that are expected to generate an additional $10
million of cost savings in 2013." Boor added, "We remain very focused on
delivering significant improvement in our non-GAAP operating margin
during 2013 and beyond, which we believe will drive increased
shareholder value. In addition, the improvement in our pipeline related
to Convio's offerings is a further step toward ultimately realizing
revenue synergies over the long-term."
Balance Sheet and Cash Flow
The Company ended the fourth quarter with $13.5 million in cash,
compared to $25.6 million at the end of the third quarter. The Company
generated $29.0 million in cash flow from operations during the fourth
quarter, contributing to $68.7 million for the twelve months ended
December 31, 2012.
Full Year 2012 GAAP and Non-GAAP Financial Results
Blackbaud reported total revenue of $447.4 million for the full year
2012, an increase compared to $370.9 million for 2011. Income from
operations and net income, determined in accordance with GAAP, were
$19.4 million and $6.6 million for the full year 2012, respectively,
compared with $50.9 million and $33.2 million, respectively, for 2011.
Diluted earnings per share were $0.15 for the full year 2012, compared
with $0.75 for 2011.
Non-GAAP revenue, which includes $5.6 million of the deferred revenue
write down associated with the Convio acquisition, was $453.0 million.
Non-GAAP income from operations, which also excludes stock-based
compensation expense, amortization of intangibles arising from business
combinations, acquisition-related expenses, integration and
restructuring costs and an impairment of a cost method investment, was
$75.5 million for the full year 2012, compared to $76.5 million for
2011. Non-GAAP net income was $42.3 million for the full year 2012,
compared to $46.9 million for 2011. Non-GAAP diluted earnings per share
were $0.95 for the full year 2012, compared to $1.06 for 2011.
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."
Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved a
first quarter 2013 dividend of $0.12 per share payable on March 15,
2013, to stockholders of record on February 28, 2013. Additionally, as
of December 31, 2012, $50.0 million remained available under the
Company's share repurchase program.
Conference Call Details
Blackbaud will host a conference call today, February 13, 2013, at 8:00
a.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 877-407-3982
(domestic) or 201-493-6780 (international). A replay of this conference
call will be available through February 20, 2013, at 877-870-5176
(domestic) or 858-384-5517 (international). The replay passcode is
407059. 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 27,000 nonprofit
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, advocacy, constituent relationship
management (CRM), payment services, analytics 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
operations in the United States, Australia, Canada, 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 which are subject to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995, including but not
limited to statements regarding: the opportunity pipeline for Luminate
and other Convio products; expected benefits from our combined company
go-to-market strategies; the ability of our product offerings to
position us to gain market share; future cost savings; our ability to
deliver improved non-GAAP operating margin; and, our ability to realize
revenue synergies. These statements 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: management of integration of
acquired companies and other risks associated with acquisitions; general
economic risks; uncertainty regarding increased business and renewals
from existing customers; continued success in sales growth; risks
associated with successful implementation of multiple integrated
software products; the ability to attract and retain key personnel;
risks related to our leverage, 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.
Blackbaud assumes no obligation and does not intend to update these
forward-looking statements, except as required by law. 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 revenue, non-GAAP income from operations, non-GAAP net income,
non-GAAP diluted earnings per share and non-GAAP operating margin.
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.
Non-GAAP financial results discussed above exclude: a write-down of
Convio deferred revenue; stock-based compensation expense; costs
associated with amortization of intangibles arising from business
combinations; acquisition-related expense; integration and restructuring
costs; a write-off of prepaid proprietary software licenses; a charge
associated with impairment of cost method investment; and, a gain in
connection with the sale of assets. We use these measures and believe
them useful to investors because they provide additional insight in
comparing results from period to period.
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
(in thousands, except share amounts)
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
13,491
|
|
|
|
$
|
52,520
|
|
|
Donor restricted cash
|
|
|
|
|
68,177
|
|
|
|
|
40,205
|
|
|
Accounts receivable, net of allowance of $8,546 and $3,913 at
December 31, 2012 and 2011, respectively
|
|
|
|
|
75,692
|
|
|
|
|
62,656
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
40,589
|
|
|
|
|
31,016
|
|
|
Deferred tax asset, current portion
|
|
|
|
|
15,799
|
|
|
|
|
1,551
|
|
|
Total current assets
|
|
|
|
|
213,748
|
|
|
|
|
187,948
|
|
|
Property and equipment, net
|
|
|
|
|
49,063
|
|
|
|
|
34,397
|
|
|
Deferred tax asset
|
|
|
|
|
-
|
|
|
|
|
29,376
|
|
|
Goodwill
|
|
|
|
|
265,055
|
|
|
|
|
90,122
|
|
|
Intangible assets, net
|
|
|
|
|
168,037
|
|
|
|
|
44,660
|
|
|
Other assets
|
|
|
|
|
9,844
|
|
|
|
|
6,087
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
705,747
|
|
|
|
$
|
392,590
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
|
$
|
13,623
|
|
|
|
$
|
13,464
|
|
|
Accrued expenses and other current liabilities
|
|
|
|
|
45,996
|
|
|
|
|
32,707
|
|
|
Donations payable
|
|
|
|
|
68,177
|
|
|
|
|
40,205
|
|
|
Debt, current portion
|
|
|
|
|
10,000
|
|
|
|
|
-
|
|
|
Deferred revenue, current portion
|
|
|
|
|
173,899
|
|
|
|
|
153,665
|
|
|
Total current liabilities
|
|
|
|
|
311,695
|
|
|
|
|
240,041
|
|
|
Debt, net of current portion
|
|
|
|
|
205,500
|
|
|
|
|
-
|
|
|
Deferred tax liability
|
|
|
|
|
24,468
|
|
|
|
|
-
|
|
|
Deferred revenue, net of current portion
|
|
|
|
|
11,119
|
|
|
|
|
9,772
|
|
|
Other liabilities
|
|
|
|
|
5,281
|
|
|
|
|
2,775
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
558,063
|
|
|
|
|
252,588
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 54,859,604 and 53,959,532 shares issued at
December 31, 2012 and 2011, respectively
|
|
|
|
|
55
|
|
|
|
|
54
|
|
|
Additional paid-in capital
|
|
|
|
|
203,638
|
|
|
|
|
175,401
|
|
|
Treasury stock, at cost; 9,209,371 and 9,019,824 shares at
December 31, 2012 and 2011, respectively
|
|
|
|
|
(170,898
|
)
|
|
|
|
(166,226
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(1,973
|
)
|
|
|
|
(1,148
|
)
|
|
Retained earnings
|
|
|
|
|
116,862
|
|
|
|
|
131,921
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
147,684
|
|
|
|
|
140,002
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
705,747
|
|
|
|
$
|
392,590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of comprehensive income
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
|
|
Years ended December 31,
|
|
|
(in thousands, except share and per share amounts)
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License fees
|
|
|
|
$
|
4,397
|
|
|
|
$
|
4,875
|
|
|
|
$
|
20,551
|
|
|
|
$
|
19,475
|
|
|
Subscriptions
|
|
|
|
|
48,703
|
|
|
|
|
27,651
|
|
|
|
|
162,102
|
|
|
|
|
103,544
|
|
|
Services
|
|
|
|
|
29,415
|
|
|
|
|
25,865
|
|
|
|
|
119,626
|
|
|
|
|
108,781
|
|
|
Maintenance
|
|
|
|
|
34,156
|
|
|
|
|
33,263
|
|
|
|
|
136,101
|
|
|
|
|
130,604
|
|
|
Other revenue
|
|
|
|
|
3,380
|
|
|
|
|
3,391
|
|
|
|
|
9,039
|
|
|
|
|
8,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
|
|
120,051
|
|
|
|
|
95,045
|
|
|
|
|
447,419
|
|
|
|
|
370,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
|
|
831
|
|
|
|
|
735
|
|
|
|
|
2,993
|
|
|
|
|
3,345
|
|
|
Cost of subscriptions
|
|
|
|
|
19,622
|
|
|
|
|
12,276
|
|
|
|
|
68,773
|
|
|
|
|
42,536
|
|
|
Cost of services
|
|
|
|
|
25,429
|
|
|
|
|
19,896
|
|
|
|
|
97,208
|
|
|
|
|
79,086
|
|
|
Cost of maintenance
|
|
|
|
|
7,057
|
|
|
|
|
6,371
|
|
|
|
|
26,001
|
|
|
|
|
25,178
|
|
|
Cost of other revenue
|
|
|
|
|
2,813
|
|
|
|
|
2,796
|
|
|
|
|
7,485
|
|
|
|
|
7,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
|
|
55,752
|
|
|
|
|
42,074
|
|
|
|
|
202,460
|
|
|
|
|
157,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
64,299
|
|
|
|
|
52,971
|
|
|
|
|
244,959
|
|
|
|
|
213,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
24,339
|
|
|
|
|
18,280
|
|
|
|
|
95,218
|
|
|
|
|
75,361
|
|
|
Research and development
|
|
|
|
|
17,327
|
|
|
|
|
12,460
|
|
|
|
|
64,692
|
|
|
|
|
47,672
|
|
|
General and administrative
|
|
|
|
|
12,069
|
|
|
|
|
9,580
|
|
|
|
|
63,308
|
|
|
|
|
36,933
|
|
|
Impairment of cost method investment
|
|
|
|
|
-
|
|
|
|
|
1,800
|
|
|
|
|
200
|
|
|
|
|
1,800
|
|
|
Amortization
|
|
|
|
|
689
|
|
|
|
|
252
|
|
|
|
|
2,106
|
|
|
|
|
980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
54,424
|
|
|
|
|
42,372
|
|
|
|
|
225,524
|
|
|
|
|
162,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
9,875
|
|
|
|
|
10,599
|
|
|
|
|
19,435
|
|
|
|
|
50,928
|
|
|
Interest income
|
|
|
|
|
28
|
|
|
|
|
50
|
|
|
|
|
146
|
|
|
|
|
183
|
|
|
Interest expense
|
|
|
|
|
(2,235
|
)
|
|
|
|
(57
|
)
|
|
|
|
(5,864
|
)
|
|
|
|
(200
|
)
|
|
Other income (expense), net
|
|
|
|
|
(326
|
)
|
|
|
|
168
|
|
|
|
|
(392
|
)
|
|
|
|
346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
|
|
7,342
|
|
|
|
|
10,760
|
|
|
|
|
13,325
|
|
|
|
|
51,257
|
|
|
Income tax provision
|
|
|
|
|
4,072
|
|
|
|
|
4,409
|
|
|
|
|
6,742
|
|
|
|
|
18,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
3,270
|
|
|
|
$
|
6,351
|
|
|
|
$
|
6,583
|
|
|
|
$
|
33,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.07
|
|
|
|
$
|
0.15
|
|
|
|
$
|
0.15
|
|
|
|
$
|
0.76
|
|
|
Diluted
|
|
|
|
$
|
0.07
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.15
|
|
|
|
$
|
0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares and equivalents outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
|
|
44,345,887
|
|
|
|
|
43,738,007
|
|
|
|
|
44,145,535
|
|
|
|
|
43,522,563
|
|
|
Diluted weighted average shares
|
|
|
|
|
44,757,841
|
|
|
|
|
44,337,711
|
|
|
|
|
44,691,845
|
|
|
|
|
44,149,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
|
|
$
|
0.12
|
|
|
|
$
|
0.12
|
|
|
|
$
|
0.48
|
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
|
|
(22
|
)
|
|
|
|
(232
|
)
|
|
|
|
(34
|
)
|
|
|
|
(336
|
)
|
|
Unrealized gain (loss) on derivative instruments, net of tax
|
|
|
|
|
92
|
|
|
|
|
-
|
|
|
|
|
(791
|
)
|
|
|
|
-
|
|
|
Total other comprehensive income (loss)
|
|
|
|
|
70
|
|
|
|
|
(232
|
)
|
|
|
|
(825
|
)
|
|
|
|
(336
|
)
|
|
Comprehensive income
|
|
|
|
$
|
3,340
|
|
|
|
$
|
6,119
|
|
|
|
$
|
5,758
|
|
|
|
$
|
32,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of cash flows
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
(in thousands)
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
6,583
|
|
|
|
$
|
33,220
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
31,879
|
|
|
|
|
16,995
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
|
|
9,591
|
|
|
|
|
5,646
|
|
|
Stock-based compensation expense
|
|
|
|
|
19,240
|
|
|
|
|
14,884
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
|
|
(81
|
)
|
|
|
|
(932
|
)
|
|
Deferred taxes
|
|
|
|
|
7,585
|
|
|
|
|
13,533
|
|
|
Impairment of cost method investment
|
|
|
|
|
200
|
|
|
|
|
1,800
|
|
|
Gain on sale of assets
|
|
|
|
|
-
|
|
|
|
|
(549
|
)
|
|
Other non-cash adjustments
|
|
|
|
|
747
|
|
|
|
|
(878
|
)
|
|
Changes in operating assets and liabilities, net of acquisition of
businesses:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(9,397
|
)
|
|
|
|
(8,692
|
)
|
|
Prepaid expenses and other assets
|
|
|
|
|
(8,817
|
)
|
|
|
|
(2,915
|
)
|
|
Trade accounts payable
|
|
|
|
|
(1,363
|
)
|
|
|
|
1,714
|
|
|
Accrued expenses and other liabilities
|
|
|
|
|
(388
|
)
|
|
|
|
(1,056
|
)
|
|
Donor restricted cash
|
|
|
|
|
(27,990
|
)
|
|
|
|
(22,862
|
)
|
|
Donations payable
|
|
|
|
|
27,990
|
|
|
|
|
22,862
|
|
|
Deferred revenue
|
|
|
|
|
12,912
|
|
|
|
|
12,757
|
|
|
Net cash provided by operating activities
|
|
|
|
|
68,691
|
|
|
|
|
85,527
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
(20,557
|
)
|
|
|
|
(18,215
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
|
|
(280,687
|
)
|
|
|
|
(23,385
|
)
|
|
Capitalized software development costs
|
|
|
|
|
(1,245
|
)
|
|
|
|
(1,012
|
)
|
|
Proceeds from sale of assets
|
|
|
|
|
-
|
|
|
|
|
874
|
|
|
Net cash used in investing activities
|
|
|
|
|
(302,489
|
)
|
|
|
|
(41,738
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
|
|
315,000
|
|
|
|
|
-
|
|
|
Payments on debt
|
|
|
|
|
(99,500
|
)
|
|
|
|
-
|
|
|
Payments of deferred financing costs
|
|
|
|
|
(2,440
|
)
|
|
|
|
(767
|
)
|
|
Proceeds from exercise of stock options
|
|
|
|
|
3,146
|
|
|
|
|
2,041
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
|
|
81
|
|
|
|
|
932
|
|
|
Dividend payments to stockholders
|
|
|
|
|
(21,731
|
)
|
|
|
|
(21,429
|
)
|
|
Payments on capital lease obligations
|
|
|
|
|
-
|
|
|
|
|
(40
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
194,556
|
|
|
|
|
(19,263
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
|
|
213
|
|
|
|
|
(10
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
(39,029
|
)
|
|
|
|
24,516
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
|
|
52,520
|
|
|
|
|
28,004
|
|
|
Cash and cash equivalents, end of year
|
|
|
|
$
|
13,491
|
|
|
|
$
|
52,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
|
|
$
|
120,051
|
|
|
$
|
95,045
|
|
|
|
$
|
447,419
|
|
|
$
|
370,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add back: Convio deferred revenue writedown
|
|
|
|
|
771
|
|
|
|
-
|
|
|
|
|
5,592
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
|
|
771
|
|
|
|
-
|
|
|
|
|
5,592
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue
|
|
|
|
$
|
120,822
|
|
|
$
|
95,045
|
|
|
|
$
|
453,011
|
|
|
$
|
370,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
|
$
|
64,299
|
|
|
$
|
52,971
|
|
|
|
$
|
244,959
|
|
|
$
|
213,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Convio deferred revenue writedown
|
|
|
|
|
771
|
|
|
|
-
|
|
|
|
|
5,592
|
|
|
|
-
|
|
|
Add: Stock-based compensation expense
|
|
|
|
|
1,238
|
|
|
|
903
|
|
|
|
|
4,184
|
|
|
|
3,278
|
|
|
Add: Amortization of intangibles from business combinations
|
|
|
|
|
5,032
|
|
|
|
1,725
|
|
|
|
|
15,243
|
|
|
|
6,598
|
|
|
Add: Acquisition integration costs
|
|
|
|
|
(8
|
)
|
|
|
-
|
|
|
|
|
589
|
|
|
|
-
|
|
|
Add: Write-off of prepaid proprietary software licenses
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
350
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
|
|
7,033
|
|
|
|
2,628
|
|
|
|
|
25,958
|
|
|
|
9,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
|
|
$
|
71,332
|
|
|
$
|
55,599
|
|
|
|
$
|
270,917
|
|
|
$
|
223,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
|
|
59
|
%
|
|
|
58
|
%
|
|
|
|
60
|
%
|
|
|
60
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
|
|
$
|
9,875
|
|
|
$
|
10,599
|
|
|
|
$
|
19,435
|
|
|
$
|
50,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Convio deferred revenue writedown
|
|
|
|
|
771
|
|
|
|
-
|
|
|
|
|
5,592
|
|
|
|
-
|
|
|
Add: Stock-based compensation expense
|
|
|
|
|
4,786
|
|
|
|
3,971
|
|
|
|
|
19,240
|
|
|
|
14,884
|
|
|
Add: Amortization of intangibles from business combinations
|
|
|
|
|
5,721
|
|
|
|
1,977
|
|
|
|
|
17,349
|
|
|
|
7,578
|
|
|
Add: Acquisition integration and restructuring costs
|
|
|
|
|
1,127
|
|
|
|
-
|
|
|
|
|
6,923
|
|
|
|
-
|
|
|
Add: Acquisition-related expenses
|
|
|
|
|
-
|
|
|
|
786
|
|
|
|
|
6,428
|
|
|
|
1,840
|
|
|
Add: Write-off of prepaid proprietary software licenses
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
350
|
|
|
|
-
|
|
|
Add: Impairment of cost method investment
|
|
|
|
|
-
|
|
|
|
1,800
|
|
|
|
|
200
|
|
|
|
1,800
|
|
|
Less: Gain on sale of assets
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(549
|
)
|
|
Total Non-GAAP adjustments
|
|
|
|
|
12,405
|
|
|
|
8,534
|
|
|
|
|
56,082
|
|
|
|
25,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
|
|
$
|
22,280
|
|
|
$
|
19,133
|
|
|
|
$
|
75,517
|
|
|
$
|
76,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
|
|
18
|
%
|
|
|
20
|
%
|
|
|
|
17
|
%
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
|
|
$
|
3,270
|
|
|
$
|
6,351
|
|
|
|
$
|
6,583
|
|
|
$
|
33,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Total Non-GAAP adjustments affecting income from operations
|
|
|
|
|
12,405
|
|
|
|
8,534
|
|
|
|
|
56,082
|
|
|
|
25,553
|
|
|
Less: Tax impact related to Non-GAAP adjustments
|
|
|
|
|
(3,631
|
)
|
|
|
(3,117
|
)
|
|
|
|
(20,327
|
)
|
|
|
(11,919
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
|
|
$
|
12,044
|
|
|
$
|
11,768
|
|
|
|
$
|
42,338
|
|
|
$
|
46,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Non-GAAP diluted earnings per share
|
|
|
|
|
44,758
|
|
|
|
44,338
|
|
|
|
|
44,692
|
|
|
|
44,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
|
$
|
0.95
|
|
|
$
|
1.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscriptions
|
|
|
|
$
|
126
|
|
|
$
|
164
|
|
|
|
$
|
860
|
|
|
$
|
571
|
|
|
Cost of services
|
|
|
|
|
875
|
|
|
|
571
|
|
|
|
|
2,786
|
|
|
|
1,966
|
|
|
Cost of maintenance
|
|
|
|
|
237
|
|
|
|
168
|
|
|
|
|
538
|
|
|
|
741
|
|
|
Subtotal
|
|
|
|
|
1,238
|
|
|
|
903
|
|
|
|
|
4,184
|
|
|
|
3,278
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
794
|
|
|
|
391
|
|
|
|
|
2,527
|
|
|
|
1,325
|
|
|
Research and development
|
|
|
|
|
1,078
|
|
|
|
766
|
|
|
|
|
3,556
|
|
|
|
3,039
|
|
|
General and administrative
|
|
|
|
|
1,676
|
|
|
|
1,911
|
|
|
|
|
8,973
|
|
|
|
7,242
|
|
|
Subtotal
|
|
|
|
|
3,548
|
|
|
|
3,068
|
|
|
|
|
15,056
|
|
|
|
11,606
|
|
|
Total stock-based compensation expense
|
|
|
|
$
|
4,786
|
|
|
$
|
3,971
|
|
|
|
$
|
19,240
|
|
|
$
|
14,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
|
$
|
120
|
|
|
$
|
156
|
|
|
|
$
|
485
|
|
|
$
|
635
|
|
|
Cost of subscriptions
|
|
|
|
|
4,237
|
|
|
|
901
|
|
|
|
|
11,969
|
|
|
|
3,341
|
|
|
Cost of services
|
|
|
|
|
542
|
|
|
|
400
|
|
|
|
|
1,992
|
|
|
|
1,572
|
|
|
Cost of maintenance
|
|
|
|
|
114
|
|
|
|
249
|
|
|
|
|
722
|
|
|
|
975
|
|
|
Cost of other revenue
|
|
|
|
|
19
|
|
|
|
19
|
|
|
|
|
75
|
|
|
|
75
|
|
|
Subtotal
|
|
|
|
|
5,032
|
|
|
|
1,725
|
|
|
|
|
15,243
|
|
|
|
6,598
|
|
|
Operating expenses
|
|
|
|
|
689
|
|
|
|
252
|
|
|
|
|
2,106
|
|
|
|
980
|
|
|
Total amortization of intangibles from business combinations
|
|
|
|
$
|
5,721
|
|
|
$
|
1,977
|
|
|
|
$
|
17,349
|
|
|
$
|
7,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

[ Back To LatinAmerica.tmcnet.com's Homepage's Homepage ]
|