Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - BLACKBAUD INC | d391665d8k.htm |
Exhibit 99.1
Blackbaud, Inc. Announces Second Quarter 2012 Results
Announces Third Quarter 2012 Dividend
CHARLESTON, S.C. – August 7, 2012 – Blackbaud, Inc. (Nasdaq: BLKB), the leading global provider of software and services for nonprofits, today announced financial results for its second quarter ended June 30, 2012.
“Blackbaud delivered second quarter financial results that were consistent with our guidance for standalone Blackbaud and made significant progress on integrating the Convio acquisition, despite increased macroeconomic headwinds,” stated Marc Chardon, Chief Executive Officer for Blackbaud.
Chardon added, “Over the last few months, we have made significant progress integrating Convio’s employees and operations into Blackbaud. Market reception to our combination has been favorable, and we are excited to be in a unique position of delivering the industry’s leading CRM and online fundraising solutions from a single vendor. We believe that Blackbaud will increasingly be recognized as the vendor of choice to serve the multi-channel supporter engagement needs of nonprofit organizations.”
Second Quarter 2012 GAAP Financial Results: Consolidated
Blackbaud reported total revenue of $110.2 million for the second quarter of 2012, an increase of 17% compared to $93.8 million for the second quarter of 2011. GAAP loss from operations and net loss were $(1.9) million and $(2.3) million, respectively, compared with GAAP income from operations of $14.5 million and net income of $9.4 million, respectively, for the second quarter of 2011. Diluted loss per share was $(0.05) for the second quarter of 2012, compared with diluted earnings per share of $0.21 in the same period last year.
Second Quarter 2012 Non-GAAP Financial Results: Consolidated
Blackbaud reported total non-GAAP revenue of $113.7 million for the second quarter of 2012. Non-GAAP income from operations, which excludes write-down of Convio deferred revenue, stock-based compensation expense, amortization of intangibles arising from business combinations, acquisition and integration related expenses, impairment of cost method investment, write-off of prepaid proprietary software licenses and gain on sale of assets, was $19.3 million for the second quarter of 2012, compared to $19.9 million in the same period last year. Non-GAAP net income was $10.8 million for the second quarter of 2012, compared to $12.3 million in the same period last year. Non-GAAP diluted earnings per share were $0.24 for the second quarter of 2012, compared to $0.28 in 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.”
Second Quarter 2012 Non-GAAP Financial Results: Blackbaud Standalone
On a standalone basis, Blackbaud generated total revenue of $99.6 million, an increase of 6% on a year-over-year basis and consistent with the company’s previously issued guidance range of $99 million to $102 million. Non-GAAP income from operations was $17.1 million for the second quarter of 2012. This compared to $19.9 million in the same period last year and was generally consistent with the company’s previously issued guidance range of $15.5 million to $17.0 million.
A reconciliation between Blackbaud’s standalone 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, “The second half of 2012 represents a transition period as we continue to take action on numerous plans to capitalize on the synergies between Blackbaud and Convio. The majority of the benefits we expect to realize as a result of our efforts, from both a growth and cost synergies perspective, are expected to occur during 2013 and beyond as a result of the longer than expected regulatory review process for the acquisition.”
Consolidated Balance Sheet and Cash Flow
The Company ended the second quarter with $21.2 million in cash, compared to $46.0 million at the end of the first quarter. The Company ended the second quarter with $259.6 million of debt, which reflects the drawing down of credit facility for the acquisition of Convio. The Company generated $10.9 million in cash flow from operations during the second quarter, returned $10.8 million to stockholders by way of dividend and invested $11.6 million in capital expenditures.
Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved a third quarter 2012 dividend of $0.12 per share payable on September 14, 2012, to stockholders of record on August 28, 2012. Additionally, as of June 30, 2012, $50.0 million remained available under the Company’s share repurchase program.
Conference Call Details
Blackbaud will host a conference call today, August 7, 2012, at 5:00 p.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 August 14, 2012, at 877-870-5176 (domestic) or 858-384-5517 (international). The replay passcode is 397056. 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 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. Blackbaud has been 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, and in 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: market acceptance of Blackbaud’s acquisition of Convio and the resulting unique product offering position; Blackbaud’s ability to achieve its synergy targets and the timing of the benefits. These statements involve a number of risks and uncertainties; Blackbaud’s ability to serve the multi-channel supporter engagement needs of nonprofit organizations; and macroeconomic trends and their effects on Blackbaud and nonprofits. 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 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 consolidated non-GAAP revenue, consolidated non-GAAP income from operations, consolidated non-GAAP net income, consolidated non-GAAP diluted earnings per share, and Blackbaud standalone non-GAAP income from operations. 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: a write-down of Convio deferred revenue, stock-based compensation expense; costs associated with amortization of intangibles arising from business combinations; a write-off of prepaid proprietary software licenses; acquisition and integration related expenses; 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.
Investor Contact:
Tim Dolan
ICR
timothy.dolan@icrinc.com
617-956-6727
or
Brian Denyeau
ICR
brian.denyeau@icrinc.com
646-277-1251
Media Contact:
Melanie Mathos
Blackbaud, Inc.
melanie.mathos@Blackbaud.com
843-216-6200 x3307
SOURCE: Blackbaud, Inc.
Blackbaud, Inc.
Consolidated balance sheets
(Unaudited)
| (in thousands, except share amounts) |
June 30, 2012 |
December 31, 2011 |
||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 21,192 | $ | 52,520 | ||||
| Donor restricted cash |
18,314 | 40,205 | ||||||
| Accounts receivable, net of allowance of $4,208 and $3,913 at June 30, 2012 and December 31, 2011, respectively |
89,208 | 62,656 | ||||||
| Prepaid expenses and other current assets |
44,229 | 31,016 | ||||||
| Deferred tax asset, current portion |
1,959 | 1,551 | ||||||
|
|
|
|
|
|||||
| Total current assets |
174,902 | 187,948 | ||||||
| Property and equipment, net |
43,980 | 34,397 | ||||||
| Deferred tax asset |
774 | 29,376 | ||||||
| Goodwill |
262,568 | 90,122 | ||||||
| Intangible assets, net |
177,747 | 44,660 | ||||||
| Other assets |
8,458 | 6,087 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 668,429 | $ | 392,590 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities: |
||||||||
| Trade accounts payable |
$ | 17,594 | $ | 13,464 | ||||
| Accrued expenses and other current liabilities |
37,506 | 32,707 | ||||||
| Donations payable |
18,314 | 40,205 | ||||||
| Debt, current portion |
165,000 | — | ||||||
| Deferred revenue, current portion |
175,076 | 153,665 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
413,490 | 240,041 | ||||||
| Long-term debt, net of current portion |
94,600 | — | ||||||
| Deferred tax liability |
1,348 | — | ||||||
| Deferred revenue, net of current portion |
9,177 | 9,772 | ||||||
| Other liabilities |
3,137 | 2,775 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
521,752 | 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, 54,240,408 and 53,959,532 shares issued at June 30, 2012 and December 31, 2011, respectively |
54 | 54 | ||||||
| Additional paid-in capital |
194,254 | 175,401 | ||||||
| Treasury stock, at cost; 9,065,862 and 9,019,824 shares at June 30, 2012 and December 31, 2011, respectively |
(167,646 | ) | (166,226 | ) | ||||
| Accumulated other comprehensive loss |
(1,601 | ) | (1,148 | ) | ||||
| Retained earnings |
121,616 | 131,921 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
146,677 | 140,002 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 668,429 | $ | 392,590 | ||||
|
|
|
|
|
|||||
Blackbaud, Inc.
Consolidated statements of comprehensive income
(Unaudited)
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| (in thousands, except share and per share amounts) |
2012 | 2011 | 2012 | 2011 | ||||||||||||
| Revenue |
||||||||||||||||
| License fees |
$ | 4,521 | $ | 5,097 | $ | 11,689 | $ | 9,648 | ||||||||
| Subscriptions |
37,923 | 25,885 | 65,985 | 49,802 | ||||||||||||
| Services |
31,790 | 28,332 | 55,748 | 53,311 | ||||||||||||
| Maintenance |
33,880 | 32,610 | 67,446 | 64,443 | ||||||||||||
| Other revenue |
2,076 | 1,858 | 4,028 | 3,206 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenue |
110,190 | 93,782 | 204,896 | 180,410 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cost of revenue |
||||||||||||||||
| Cost of license fees |
821 | 1,062 | 1,434 | 1,782 | ||||||||||||
| Cost of subscriptions |
16,561 | 10,473 | 29,535 | 19,635 | ||||||||||||
| Cost of services |
25,299 | 20,307 | 45,341 | 39,181 | ||||||||||||
| Cost of maintenance |
6,178 | 6,035 | 12,155 | 12,286 | ||||||||||||
| Cost of other revenue |
1,646 | 1,411 | 3,115 | 2,545 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total cost of revenue |
50,505 | 39,288 | 91,580 | 75,429 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
59,685 | 54,494 | 113,316 | 104,981 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating expenses |
||||||||||||||||
| Sales and marketing |
24,223 | 19,058 | 44,600 | 38,336 | ||||||||||||
| Research and development |
14,856 | 11,527 | 28,160 | 23,493 | ||||||||||||
| General and administrative |
21,753 | 9,176 | 36,254 | 18,378 | ||||||||||||
| Impairment of cost method investment |
200 | — | 200 | — | ||||||||||||
| Amortization |
530 | 246 | 727 | 479 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
61,562 | 40,007 | 109,941 | 80,686 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(1,877 | ) | 14,487 | 3,375 | 24,295 | |||||||||||
| Interest income |
33 | 45 | 80 | 78 | ||||||||||||
| Interest expense |
(1,462 | ) | (60 | ) | (1,653 | ) | (84 | ) | ||||||||
| Other (expense) income, net |
(140 | ) | 216 | (448 | ) | 285 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before provision for income taxes |
(3,446 | ) | 14,688 | 1,354 | 24,574 | |||||||||||
| Income tax provision (benefit) |
(1,175 | ) | 5,326 | 866 | 7,919 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) |
$ | (2,271 | ) | $ | 9,362 | $ | 488 | $ | 16,655 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings (loss) per share |
||||||||||||||||
| Basic |
$ | (0.05 | ) | $ | 0.22 | $ | 0.01 | $ | 0.38 | |||||||
| Diluted |
$ | (0.05 | ) | $ | 0.21 | $ | 0.01 | $ | 0.38 | |||||||
| Common shares and equivalents outstanding |
||||||||||||||||
| Basic weighted average shares |
44,112,905 | 43,447,007 | 44,023,650 | 43,399,874 | ||||||||||||
| Diluted weighted average shares |
44,112,905 | 44,098,046 | 44,659,678 | 44,004,712 | ||||||||||||
| Dividends per share |
$ | 0.12 | $ | 0.12 | $ | 0.24 | $ | 0.24 | ||||||||
| Other comprehensive income (loss) |
||||||||||||||||
| Foreign currency translation adjustment |
(168 | ) | (87 | ) | 111 | 169 | ||||||||||
| Unrealized loss on derivative instruments, net of tax |
(564 | ) | — | (564 | ) | — | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Comprehensive income (loss) |
$ | (3,003 | ) | $ | 9,275 | $ | 35 | $ | 16,824 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
Blackbaud, Inc.
Consolidated statements of cash flows
(Unaudited)
| Six months ended June 30, | ||||||||
| (in thousands) |
2012 | 2011 | ||||||
| Cash flows from operating activities |
||||||||
| Net income |
$ | 488 | $ | 16,655 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
12,223 | 8,170 | ||||||
| Provision for doubtful accounts and sales returns |
2,511 | 2,366 | ||||||
| Stock-based compensation expense |
9,624 | 7,325 | ||||||
| Excess tax benefits from stock-based compensation |
(340 | ) | (226 | ) | ||||
| Deferred taxes |
464 | 3,188 | ||||||
| Impairment of cost method investment |
200 | — | ||||||
| Gain on sale of assets |
— | (549 | ) | |||||
| Other non-cash adjustments |
177 | (68 | ) | |||||
| Changes in operating assets and liabilities, net of acquisition of businesses: |
||||||||
| Accounts receivable |
(16,135 | ) | (10,580 | ) | ||||
| Prepaid expenses and other assets |
(7,268 | ) | 3,602 | |||||
| Trade accounts payable |
643 | 1,355 | ||||||
| Accrued expenses and other liabilities |
(4,692 | ) | (2,132 | ) | ||||
| Donor restricted cash |
21,868 | 5,540 | ||||||
| Donations payable |
(21,868 | ) | (5,540 | ) | ||||
| Deferred revenue |
13,054 | 9,246 | ||||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
10,949 | 38,352 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities |
||||||||
| Purchase of property and equipment |
(11,568 | ) | (7,703 | ) | ||||
| Purchase of net assets of acquired companies, net of cash acquired |
(280,095 | ) | (16,475 | ) | ||||
| Capitalized software development costs |
(235 | ) | (506 | ) | ||||
| Proceeds from sale of assets |
— | 719 | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(291,898 | ) | (23,965 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities |
||||||||
| Proceeds from issuance of debt |
312,000 | — | ||||||
| Payments on debt |
(52,400 | ) | — | |||||
| Payments of deferred financing costs |
(2,440 | ) | (767 | ) | ||||
| Proceeds from exercise of stock options |
2,984 | 1,925 | ||||||
| Excess tax benefits from stock-based compensation |
340 | 226 | ||||||
| Dividend payments to stockholders |
(10,830 | ) | (10,686 | ) | ||||
| Payments on capital lease obligations |
— | (25 | ) | |||||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
249,654 | (9,327 | ) | |||||
|
|
|
|
|
|||||
| Effect of exchange rate on cash and cash equivalents |
(33 | ) | 363 | |||||
|
|
|
|
|
|||||
| Net increase (decrease) in cash and cash equivalents |
(31,328 | ) | 5,423 | |||||
| Cash and cash equivalents, beginning of period |
52,520 | 28,004 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents, end of period |
$ | 21,192 | $ | 33,427 | ||||
|
|
|
|
|
|||||
Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP financial measures
(Unaudited)
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| (in thousands, except per share amounts) |
2012 | 2011 | 2012 | 2011 | ||||||||||||
| GAAP revenue |
$ | 110,190 | $ | 93,782 | $ | 204,896 | $ | 180,410 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add back: Convio deferred revenue writedown |
3,468 | — | 3,468 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Non-GAAP adjustments |
3,468 | — | 3,468 | — | ||||||||||||
| Non-GAAP revenue |
$ | 113,658 | $ | 93,782 | $ | 208,364 | $ | 180,410 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| GAAP gross profit |
$ | 59,685 | $ | 54,494 | $ | 113,316 | $ | 104,981 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add: Convio deferred revenue writedown |
3,468 | — | 3,468 | — | ||||||||||||
| Add: Stock-based compensation expense |
899 | 810 | 1,683 | 1,611 | ||||||||||||
| Add: Amortization of intangibles from business combinations |
3,567 | 1,636 | 5,346 | 3,259 | ||||||||||||
| Add: Write-off of prepaid proprietary software licenses |
350 | — | 350 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Non-GAAP adjustments |
8,284 | 2,446 | 10,847 | 4,870 | ||||||||||||
| Non-GAAP gross profit |
$ | 67,969 | $ | 56,940 | $ | 124,163 | $ | 109,851 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP gross margin |
60 | % | 61 | % | 60 | % | 61 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| GAAP income (loss) from operations |
$ | (1,877 | ) | $ | 14,487 | $ | 3,375 | $ | 24,295 | |||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add: Convio deferred revenue writedown |
3,468 | — | 3,468 | — | ||||||||||||
| Add: Stock-based compensation expense |
5,788 | 3,530 | 9,624 | 7,326 | ||||||||||||
| Add: Amortization of intangibles from business combinations |
4,097 | 1,882 | 6,073 | 3,738 | ||||||||||||
| Add: Acquisition-related expenses |
4,244 | — | 6,427 | 1,054 | ||||||||||||
| Add: Acquisition integration costs |
3,029 | — | 3,029 | — | ||||||||||||
| Add: Write-off of prepaid proprietary software licenses |
350 | — | 350 | — | ||||||||||||
| Add: Impairment of cost method investment |
200 | — | 200 | — | ||||||||||||
| Less: Gain on sale of assets |
— | — | — | (549 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Non-GAAP adjustments |
21,176 | 5,412 | 29,171 | 11,569 | ||||||||||||
| Non-GAAP income from operations |
$ | 19,299 | $ | 19,899 | $ | 32,546 | $ | 35,864 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP operating margin |
17 | % | 21 | % | 16 | % | 20 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| GAAP net income (loss) |
$ | (2,271 | ) | $ | 9,362 | $ | 488 | $ | 16,655 | |||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add: Total Non-GAAP adjustments affecting income from operations |
21,176 | 5,412 | 29,171 | 11,569 | ||||||||||||
| Less: Tax impact related to Non-GAAP adjustments |
(8,090 | ) | (2,514 | ) | (11,039 | ) | (6,178 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net income |
$ | 10,815 | $ | 12,260 | $ | 18,620 | $ | 22,046 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Shares used in computing Non-GAAP diluted earnings per share |
44,739 | 44,098 | 44,660 | 44,005 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP diluted earnings per share |
$ | 0.24 | $ | 0.28 | $ | 0.42 | $ | 0.50 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Detail of Non-GAAP adjustments: |
||||||||||||||||
| Stock-based compensation expense: |
||||||||||||||||
| Cost of revenue |
||||||||||||||||
| Cost of subscriptions |
$ | 245 | $ | 225 | $ | 426 | $ | 327 | ||||||||
| Cost of services |
565 | 447 | 1,057 | 904 | ||||||||||||
| Cost of maintenance |
89 | 138 | 200 | 380 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Subtotal |
899 | 810 | 1,683 | 1,611 | ||||||||||||
| Operating expenses |
||||||||||||||||
| Sales and marketing |
603 | 272 | 1,020 | 629 | ||||||||||||
| Research and development |
847 | 671 | 1,498 | 1,514 | ||||||||||||
| General and administrative |
3,439 | 1,777 | 5,423 | 3,572 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Subtotal |
4,889 | 2,720 | 7,941 | 5,715 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total stock-based compensation expense |
$ | 5,788 | $ | 3,530 | $ | 9,624 | $ | 7,326 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Amortization of intangibles from business combinations |
||||||||||||||||
| Cost of revenue |
||||||||||||||||
| Cost of license fees |
$ | 124 | $ | 156 | $ | 247 | $ | 321 | ||||||||
| Cost of subscriptions |
2,706 | 816 | 3,688 | 1,617 | ||||||||||||
| Cost of services |
468 | 391 | 879 | 778 | ||||||||||||
| Cost of maintenance |
250 | 253 | 494 | 505 | ||||||||||||
| Cost of other revenue |
19 | 20 | 38 | 38 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Subtotal |
3,567 | 1,636 | 5,346 | 3,259 | ||||||||||||
| Operating expenses |
530 | 246 | 727 | 479 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total amortization of intangibles from business combinations |
$ | 4,097 | $ | 1,882 | $ | 6,073 | $ | 3,738 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Blackbaud, Inc.
Standalone Blackbaud Reconciliation of GAAP to Non-GAAP financial measures
(Unaudited)
| (in thousands, except per share amounts) |
Three months ended June 30, 2012 | |||
| GAAP revenue |
$ | 99,619 | ||
|
|
|
|||
| GAAP gross profit |
$ | 56,394 | ||
| Non-GAAP adjustments: |
||||
| Add: Stock-based compensation expense |
899 | |||
| Add: Amortization of intangibles from business combinations |
1,784 | |||
| Add: Write-off of prepaid proprietary software licenses |
350 | |||
|
|
|
|||
| Total Non-GAAP adjustments |
3,033 | |||
| Non-GAAP gross profit |
$ | 59,427 | ||
|
|
|
|||
| Non-GAAP gross margin |
60 | % | ||
|
|
|
|||
| GAAP income from operations |
$ | 2,461 | ||
| Non-GAAP adjustments: |
||||
| Add: Stock-based compensation expense |
5,788 | |||
| Add: Amortization of intangibles from business combinations |
1,954 | |||
| Add: Acquisition-related expenses |
4,244 | |||
| Add: Acquisition integration costs |
2,134 | |||
| Add: Write-off of prepaid proprietary software licenses |
350 | |||
| Add: Impairment of cost method investment |
200 | |||
|
|
|
|||
| Total Non-GAAP adjustments |
14,670 | |||
| Non-GAAP income from operations |
$ | 17,131 | ||
|
|
|
|||
| Non-GAAP operating margin |
17 | % | ||
|
|
|
|||
| GAAP net loss |
$ | (2,271 | ) | |
| Non-GAAP adjustments: |
||||
| Add: Total Non-GAAP adjustments affecting income from operations |
14,670 | |||
| Less: Tax impact related to Non-GAAP adjustments |
(2,877 | ) | ||
|
|
|
|||
| Non-GAAP net income |
$ | 9,522 | ||
|
|
|
|||
| Shares used in computing Non-GAAP diluted earnings per share |
44,739 | |||
|
|
|
|||
| Non-GAAP diluted earnings per share |
$ | 0.21 | ||
|
|
|
|||