Blackbaud Announces 2017 Second Quarter Results

Recurring Revenue Represents Over 80% of Total; Subscriptions Revenue Tops 65%; Management Reaffirms 2017 Full-Year Financial Guidance

CHARLESTON, S.C., July 31, 2017 /PRNewswire/ -- Blackbaud (NASDAQ: BLKB), the world's leading cloud software company powering social good, today announced financial results for its second quarter ended June 30, 2017.

"We're delivering powerful, integrated solutions in the cloud that provide our customers with a modern and truly unified experience," said Mike Gianoni, Blackbaud's president and CEO. "This is quite unique in our industry. Blackbaud is an end-to-end partner that builds, integrates, implements and supports its solutions--no other company in this market offers a value proposition as extensive. Our cloud solutions are fueling strong financial performance, further improving the predictability and stability of our business by shifting us towards a subscription-based revenue model, and positioning us for a long runway of growth ahead. Subscriptions revenue represented 65 percent of total revenue, a new all-time high for us, and non-GAAP organic subscriptions revenue was strong, growing 17 percent this quarter."

Second Quarter 2017 Results Compared to Second Quarter 2016 Results:

    --  Total GAAP revenue was $192.2 million, up 6.7%, with $158.2 million in
        GAAP recurring revenue, representing 82.3% of total revenue, and $125.3
        million in subscription revenue, representing 65.2% of total revenue.
    --  Total non-GAAP revenue was $192.5 million, up 5.8%, with $158.5 million
        in non-GAAP recurring revenue, representing 82.3% of total non-GAAP
        revenue, and $125.6 million in subscription revenue, representing 65.2%
        of total revenue.
    --  Non-GAAP organic revenue increased 4.5%, non-GAAP organic recurring
        revenue increased 9.1%, and non-GAAP organic subscription revenue
        increased 16.7%.
    --  GAAP income from operations increased 22.9% to $16.7 million, with GAAP
        operating margin increasing 110 basis points to 8.7%.
    --  Non-GAAP income from operations increased 16.8% to $40.6 million, with
        non-GAAP operating margin increasing 200 basis points to 21.1%.
    --  GAAP net income increased 23.2% to $11.2 million, with GAAP diluted
        earnings per share of $0.23, up $0.04.
    --  Non-GAAP net income increased 18.5% to $25.8 million, with non-GAAP
        diluted earnings per share of $0.54, up $0.08.
    --  Non-GAAP free cash flow was $31.8 million, an increase of $0.9 million.

"We posted another solid quarter, which was in line with our expectations, and positions us well to achieve our full-year financial guidance and long-term aspirational goals," said Tony Boor, Blackbaud's executive vice president and CFO. "During the quarter, we completed the acquisition of AcademicWorks, adding exciting new scholarship management capabilities to our portfolio, and we also announced our intent to acquire JustGiving, which will expand our footprint in the peer-to-peer fundraising space."

An explanation of all non-GAAP financial measures referenced in this press release, including Blackbaud's definition of non-GAAP free cash flow, is included below under the heading "Non-GAAP Financial Measures." A reconciliation of the company's 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.

Recent Company Highlights:

    --  Blackbaud acquired the market leading scholarship management platform,
        AcademicWorks(TM), extending its offerings for higher education, K-12,
        and corporate and foundation customers.
    --  The company announced its intent to acquire United Kingdom-based
        fundraising services provider JustGiving(TM), whose online social giving
        platform has played a powerful role in the growth of peer-to-peer
        fundraising.
    --  Blackbaud entered into a new credit facility on June 2 in the aggregate
        amount of $700 million as a result of successfully executing against the
        strategy Blackbaud laid out in 2014, causing the company to "outgrow"
        the existing credit facility.
    --  Hundreds of private school professionals collaborated with peers on
        industry best practices, participated in over 90 hands-on training
        sessions, and heard from company executives during Blackbaud's annual
        K-12 user conference.
    --  Blackbaud has been added to Standard & Poor's (S&P) MidCap 400 GICS
        (Global Industry Classification Standard) Application Software
        Sub-Industry index, underscoring its position as a leading innovative
        cloud company that is on a strong trajectory.
    --  Blackbaud was recognized with several major awards and honors: The
        company was recognized on the Forbes America's Best Mid-Size Employers
        2017 list and Forbes Most Innovative Growth Companies 2017 list for a
        second consecutive year; CognitionX named Blackbaud's modern, unique
        approach to social good-optimized Intelligence for Good(TM) "Best Use of
        AI for Charity"; and Raiser's Edge NXT(TM) and eTapestry® were named
        "Leaders" on the 2017 FrontRunners quadrant for Nonprofit Donor
        Software.

Visit www.blackbaud.com/press-room for more information about Blackbaud's recent highlights.

Dividend

Blackbaud announced today that its Board of Directors has declared a third quarter 2017 dividend of $0.12 per share payable on September 15, 2017 to stockholders of record on August 28, 2017.

Financial Outlook

Blackbaud today reaffirmed its 2017 full-year financial guidance.

    --  Non-GAAP revenue of $775 million to $795 million
    --  Non-GAAP income from operations of $155 million to $163 million
    --  Non-GAAP operating margin of 20.0% to 20.5%
    --  Non-GAAP diluted earnings per share of $2.06 to $2.18
    --  Non-GAAP free cash flow of $120 million to $130 million

Blackbaud has not reconciled forward-looking full-year non-GAAP financial measures contained in this news release to their most directly comparable GAAP measures, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K. Such reconciliations would require unreasonable efforts at this time to estimate and quantify with a reasonable degree of certainty various necessary GAAP components, including for example those related to compensation, acquisition transactions and integration, tax items or others that may arise during the year. These components and other factors could materially impact the amount of the future directly comparable GAAP measures, which may differ significantly from their non-GAAP counterparts.

Conference Call Details


    What:                         Blackbaud's 2017 Second Quarter
                                  Conference Call

    When:                        August 1, 2017

    Time:                        8:00 a.m. (Eastern Time)

    Live Call:                    877-616-0061 (domestic) or
                                  719-325-4844 (international);
                                  passcode 780576.

    Webcast:                      Blackbaud's Investor Relations
                                  Webpage

About Blackbaud

Blackbaud (NASDAQ: BLKB) is the world's leading cloud software company powering social good. Serving the entire social good community--nonprofits, foundations, corporations, education institutions, healthcare institutions and individual change agents--Blackbaud connects and empowers organizations to increase their impact through software, services, expertise, and data intelligence. The Blackbaud portfolio is tailored to the unique needs of vertical markets, with solutions for fundraising and CRM, marketing, advocacy, peer-to-peer fundraising, corporate social responsibility, school management, ticketing, grantmaking, financial management, payment processing, and analytics. Serving the industry for more than three decades, Blackbaud is headquartered in Charleston, South Carolina and has operations in the United States, Australia, Canada and the United Kingdom. For more information, visit www.blackbaud.com.


    Investor Contact:              Media Contact:

    Mark Furlong                   Nicole McGougan

    Director of Investor Relations Blackbaud Public Relations

    843-654-2097                   843-654-3307

    mark.furlong@blackbaud.com     nicole.mcgougan@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: expectations that certain aspects of our operations, financial results and financial condition will continue to improve, and expectations that we will achieve our projected 2017 full-year financial guidance and long-term aspirational goals. 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; uncertainty regarding increased business and renewals from existing customers; a shifting revenue mix that may impact gross margin; continued success in sales growth; risks related to our dividend policy and stock repurchase program, including the possibility that we might discontinue payment of dividends; 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.

Trademarks

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 recurring revenue, non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income and non-GAAP diluted earnings per share. Blackbaud has acquired businesses whose net tangible assets include deferred revenue. In accordance with GAAP reporting requirements, Blackbaud recorded write-downs of deferred revenue to fair value, which resulted in lower recognized revenue. Both on a quarterly and year-to-date basis, the revenue for the acquired businesses is deferred and typically recognized over a one-year period, so Blackbaud's GAAP revenues for the one-year period after the acquisitions will not reflect the full amount of revenues that would have been reported if the acquired deferred revenue was not written down to fair value. The non-GAAP measures described above reverse the acquisition-related deferred revenue write-downs so that the full amount of revenue booked by the acquired companies is included, which Blackbaud believes provides a more accurate representation of a revenue run-rate in a given period. In addition to reversing write-downs of acquisition-related deferred revenue, non-GAAP financial measures discussed above exclude the impact of certain items that Blackbaud believes are not directly related to its performance in any particular period, but are for its long-term benefit over multiple periods.

In addition, Blackbaud discusses non-GAAP organic revenue growth, non-GAAP organic revenue growth on a constant currency basis, non-GAAP organic subscriptions revenue growth and non-GAAP organic recurring revenue growth, which it believes provides useful information for evaluating the periodic growth of its business on a consistent basis. Each of these measures excludes incremental acquisition-related revenue attributable to companies acquired in the current fiscal year. For companies acquired in the immediately preceding fiscal year, each of these measures reflects presentation of full-year incremental non-GAAP revenue derived from such companies as if they were combined throughout the prior period, and it includes the non-GAAP revenue attributable to those companies, as if there were no acquisition-related write-downs of acquired deferred revenue to fair value as required by GAAP. In addition, each of these measures excludes prior period revenue associated with divested businesses. The exclusion of the prior period revenue is to present the results of the divested businesses within the results of the combined company for the same period of time in both the prior and current periods. Blackbaud believes this presentation provides a more comparable representation of its current business' organic revenue growth and revenue run-rate.

Non-GAAP free cash flow is defined as operating cash flow less capital expenditures, including costs required to be capitalized for software development, and capital expenditures for property and equipment.

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 these non-GAAP financial measures reflect the Blackbaud's ongoing business in a manner that allows for meaningful period-to-period comparison and analysis of trends in its business. In addition, Blackbaud believes that the use of these non-GAAP financial measures provides additional information for investors to use in evaluating ongoing operating results and trends and in comparing its financial results from period-to-period with other companies in Blackbaud's industry, many of which present similar non-GAAP financial measures to investors. However, these non-GAAP financial measures may not be completely comparable to similarly titled measures of other companies due to differences in the exact method of calculation between companies. 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.


                                                               Blackbaud, Inc.

                                                         Consolidated balance sheets

                                                                 (Unaudited)


    (dollars in thousands)                                                      June 30,            December 31,
                                                                                    2017                     2016

    Assets

    Current assets:

    Cash and cash equivalents                                                               $17,268                  $16,902

    Restricted cash due to customers                                             289,232                  353,771

    Accounts receivable, net of allowance of $3,738 and
     $3,291 at June 30, 2017 and December 31, 2016,
     respectively                                                                129,890                   88,932

    Prepaid expenses and other current assets                                     51,285                   48,314

      Total current assets                                                       487,675                  507,919

    Property and equipment, net                                                   45,679                   50,269

    Software development costs, net                                               44,962                   37,582

    Goodwill                                                                     472,643                  438,240

    Intangible assets, net                                                       263,347                  253,676

    Other assets                                                                  24,080                   22,524
                                                                                  ------                   ------

    Total assets                                                                         $1,338,386               $1,310,210

    Liabilities and stockholders' equity

    Current liabilities:

    Trade accounts payable                                                                  $17,660                  $23,274

    Accrued expenses and other current liabilities                                46,508                   54,196

    Due to customers                                                             289,232                  353,771

    Debt, current portion                                                          7,500                    4,375

    Deferred revenue, current portion                                            280,816                  244,500
                                                                                 -------                  -------

      Total current liabilities                                                  641,716                  680,116

    Debt, net of current portion                                                 380,162                  338,018

    Deferred tax liability                                                        40,780                   29,558

    Deferred revenue, net of current portion                                       6,067                    6,440

    Other liabilities                                                              7,572                    8,533

    Total liabilities                                                          1,076,297                1,062,665
                                                                               ---------                ---------

    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, 58,456,066 and 57,672,401 shares issued at
     June 30, 2017 and December 31, 2016, respectively                                58                       58

    Additional paid-in capital                                                   330,559                  310,452

    Treasury stock, at cost; 10,397,768 and 10,166,801
     shares at June 30, 2017 and December 31, 2016,
     respectively                                                              (231,881)               (215,237)

    Accumulated other comprehensive loss                                           (558)                   (457)

    Retained earnings                                                            163,911                  152,729

    Total stockholders' equity                                                   262,089                  247,545
                                                                                 -------                  -------

    Total liabilities and stockholders' equity                                           $1,338,386               $1,310,210
    ------------------------------------------                                           ----------               ----------


                                                                                   Blackbaud, Inc.

                                                                   Consolidated statements of comprehensive income

                                                                                     (Unaudited)


    (dollars in thousands, except per share amounts)                                     Three months ended                                 Six months ended
                                                                                                   June 30,                                         June 30,


                                                                 2017          2016                                2017                2016

    Revenue

    Subscriptions                                                                      $125,252                         $104,039                                  $243,431 $200,890

    Maintenance                                                              32,917                    37,449                        66,698                74,609

    Services and other                                                       34,026                    38,703                        65,687                73,948

    Total revenue                                                           192,195                   180,191                       375,816               349,447

    Cost of revenue

    Cost of subscriptions                                                    57,365                    52,163                       112,291               101,829

    Cost of maintenance                                                       5,871                     5,698                        11,853                11,016

    Cost of services and other                                               23,759                    25,751                        48,333                50,656

    Total cost of revenue                                                    86,995                    83,612                       172,477               163,501
                                                                             ------                    ------                       -------               -------

    Gross profit                                                            105,200                    96,579                       203,339               185,946
                                                                            -------                    ------                       -------               -------

    Operating expenses

    Sales, marketing and customer success                                    42,961                    39,408                        85,201                75,017

    Research and development                                                 22,870                    22,748                        45,576                45,463

    General and administrative                                               21,882                    20,091                        43,805                39,770

    Amortization                                                                739                       708                         1,430                 1,460

    Total operating expenses                                                 88,452                    82,955                       176,012               161,710
                                                                             ------                    ------                       -------               -------

    Income from operations                                                   16,748                    13,624                        27,327                24,236
                                                                             ------                    ------                        ------                ------

    Interest expense                                                        (3,216)                  (2,721)                      (5,593)              (5,396)

    Other income (expense), net                                                 827                      (65)                        1,113                 (170)
                                                                                ---                       ---                         -----                  ----

    Income before provision for income taxes                                 14,359                    10,838                        22,847                18,670

    Income tax provision                                                      3,194                     1,778                           171                 3,373
                                                                              -----                     -----                           ---                 -----

    Net income                                                                          $11,165                           $9,060                                   $22,676  $15,297
                                                                                        -------                           ------                                   -------  -------

    Earnings per share

    Basic                                                                                 $0.24                            $0.20                                     $0.49    $0.33

    Diluted                                                                               $0.23                            $0.19                                     $0.48    $0.32

    Common shares and equivalents outstanding

    Basic weighted average shares                                        46,662,481                46,083,055                    46,584,263            46,047,788

    Diluted weighted average shares                                      47,691,340                47,263,844                    47,586,893            47,184,926

    Dividends per share                                                                   $0.12                            $0.12                                     $0.24    $0.24

    Other comprehensive (loss) income

    Foreign currency translation adjustment                                   (379)                    (431)                        (279)                 (28)

    Unrealized (loss) gain on derivative instruments, net of tax                (4)                    (118)                          178                 (787)
                                                                                ---                      ----                           ---                  ----

    Total other comprehensive loss                                            (383)                    (549)                        (101)                (815)
                                                                               ----                      ----                          ----                  ----

    Comprehensive income                                                                $10,782                           $8,511                                   $22,575  $14,482
    --------------------                                                                -------                           ------                                   -------  -------


                                                                                                        Blackbaud, Inc.

                                                                                             Consolidated statements of cash flows

                                                                                                          (Unaudited)


                                                                                                                                                Six months ended
                                                                                                                                                        June 30,

    (dollars in thousands)                                                                                                              2017                 2016

    Cash flows from operating activities

    Net income                                                                                                                               $22,676              $15,297

    Adjustments to reconcile net income to net cash provided by operating activities:

    Depreciation and amortization                                                                                                     36,481               35,549

    Provision for doubtful accounts and sales returns                                                                                  5,469                2,264

    Stock-based compensation expense                                                                                                  20,129               16,187

    Deferred taxes                                                                                                                   (1,239)               (287)

    Amortization of deferred financing costs and discount                                                                                468                  478

    Other non-cash adjustments                                                                                                         (540)               (429)

    Changes in operating assets and liabilities, net of acquisition and disposal of businesses:

      Accounts receivable                                                                                                           (44,887)            (30,097)

      Prepaid expenses and other assets                                                                                              (2,501)             (6,011)

      Trade accounts payable                                                                                                         (3,951)               8,857

      Accrued expenses and other liabilities                                                                                         (8,467)            (12,713)

      Restricted cash due to customers                                                                                                64,288               62,038

      Due to customers                                                                                                              (64,288)            (62,038)

      Deferred revenue                                                                                                                30,913               19,658

    Net cash provided by operating activities                                                                                         54,551               48,753

    Cash flows from investing activities

    Purchase of property and equipment                                                                                               (5,666)            (12,569)

    Capitalized software development costs                                                                                          (13,614)            (12,168)

    Purchase of net assets of acquired companies, net of cash                                                                       (49,729)                 530

    Purchase of derivative instruments                                                                                                 (516)                   -

    Net cash used in investing activities                                                                                           (69,525)            (24,207)

    Cash flows from financing activities

    Proceeds from issuance of debt                                                                                                   575,700              120,900

    Payments on debt                                                                                                               (529,169)           (126,088)

    Debt issuance costs                                                                                                              (3,085)                   -

    Employee taxes paid for withheld shares upon equity award settlement                                                            (16,644)             (8,037)

    Proceeds from exercise of stock options                                                                                               14                    5

    Dividend payments to stockholders                                                                                               (11,530)            (11,398)

    Net cash provided by (used in) financing activities                                                                               15,286             (24,618)

    Effect of exchange rate on cash and cash equivalents                                                                                  54                 (27)

    Net increase (decrease) in cash and cash equivalents                                                                                 366                 (99)

    Cash and cash equivalents, beginning of period                                                                                    16,902               15,362
                                                                                                                                      ------               ------

    Cash and cash equivalents, end of period                                                                                                 $17,268              $15,263
    ----------------------------------------                                                                                                 -------              -------


                                                                                         Blackbaud, Inc.

                                                                      Reconciliation of GAAP to non-GAAP financial measures

                                                                                           (Unaudited)


    (dollars in thousands, except per share amounts)                                          Three months ended                                   Six months ended
                                                                                                        June 30,                                           June 30,

                                                                     2017          2016                                   2017                2016

    GAAP Revenue                                                                           $192,195                            $180,191                                $375,816 $349,447

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                            348                     1,853                              348               3,639

    Non-GAAP revenue                                                                       $192,543                            $182,044                                $376,164 $353,086
                                                                                           --------                            --------                                -------- --------


    GAAP gross profit                                                                      $105,200                             $96,579                                $203,339 $185,946

    GAAP gross margin                                                             54.7%                    53.6%                           54.1%              53.2%

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                            348                     1,853                              348               3,639

    Add: Stock-based compensation expense                                           950                       842                            1,741               1,687

    Add: Amortization of intangibles from business combinations                  10,072                     9,927                           19,927              19,808

    Add: Employee severance                                                          21                        78                              973                 142

    Add: Acquisition-related integration costs                                        -                        -                              86                   -

    Subtotal                                                                     11,391                    12,700                           23,075              25,276

    Non-GAAP gross profit                                                                  $116,591                            $109,279                                $226,414 $211,222
                                                                                           --------                            --------                                -------- --------

    Non-GAAP gross margin                                                         60.6%                    60.0%                           60.2%              59.8%


    GAAP income from operations                                                             $16,748                             $13,624                                 $27,327  $24,236

    GAAP operating margin                                                          8.7%                     7.6%                            7.3%               6.9%

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                            348                     1,853                              348               3,639

    Add: Stock-based compensation expense                                        10,835                     8,444                           20,129              16,187

    Add: Amortization of intangibles from business combinations                  10,811                    10,635                           21,357              21,268

    Add: Employee severance                                                         120                       113                            2,866                 401

    Add: Acquisition-related integration costs                                        -                      119                              230                 502

    Add: Acquisition-related expenses                                             1,762                         -                           2,332                 113

    Subtotal                                                                     23,876                    21,164                           47,262              42,110

    Non-GAAP income from operations                                                         $40,624                             $34,788                                 $74,589  $66,346


    Non-GAAP operating margin                                                     21.1%                    19.1%                           19.8%              18.8%


    GAAP net income                                                                         $11,165                              $9,060                                 $22,676  $15,297


    Shares used in computing GAAP diluted earnings per share                 47,691,340                47,263,844                       47,586,893          47,184,926

    GAAP diluted earnings per share                                                           $0.23                               $0.19                                   $0.48    $0.32


    Non-GAAP adjustments:

    Add: Total Non-GAAP adjustments affecting income from operations             23,876                    21,164                           47,262              42,110

    Less: Gain on derivative instrument                                           (475)                        -                           (475)                  -

    Add: Loss on debt extinguishment                                                162                         -                             162                   -

    Less: Tax impact related to Non-GAAP adjustments                            (8,941)                  (8,463)                        (22,164)           (16,076)
                                                                                 ------                    ------

    Non-GAAP net income                                                                     $25,787                             $21,761                                 $47,461  $41,331
                                                                                            -------                             -------                                 -------  -------


    Shares used in computing Non-GAAP diluted earnings per share             47,691,340                47,263,844                       47,586,893          47,184,926

    Non-GAAP diluted earnings per share                                                       $0.54                               $0.46                                   $1.00    $0.88
    -----------------------------------                                                       -----                               -----                                   -----    -----


                                                                                          Blackbaud, Inc.

                                                                 Reconciliation of GAAP to Non-GAAP financial measures (continued)

                                                                                            (Unaudited)


    (dollars in thousands)                                                                          Three months ended                             Six months ended
                                                                                                              June 30,                                     June 30,

                                                                                2017         2016                              2017           2016

    Detail of certain Non-GAAP adjustments:

    Stock-based compensation expense:

      Included in cost of revenue:

    Cost of subscriptions                                                                               $338                           $311                               $632    $586

    Cost of maintenance                                                                       105                   136                        191                 254

    Cost of services and other                                                                507                   395                        918                 847

      Total included in cost of revenue                                                       950                   842                      1,741               1,687

      Included in operating expenses:

    Sales, marketing and customer success                                                   1,781                 1,021                      3,220               1,917

    Research and development                                                                2,067                 1,729                      3,784               3,200

    General and administrative                                                              6,037                 4,852                     11,384               9,383
                                                                                            -----                 -----

      Total included in operating expenses                                                  9,885                 7,602                     18,388              14,500
                                                                                            -----                 -----

    Total stock-based compensation expense                                                           $10,835                         $8,444                            $20,129 $16,187
                                                                                                     -------                         ------                            ------- -------


    Amortization of intangibles from business combinations:

      Included in cost of revenue:

    Cost of subscriptions                                                                             $8,127                         $7,853                            $16,038 $15,664

    Cost of maintenance                                                                     1,289                 1,332                      2,582               2,664

    Cost of services and other                                                                656                   742                      1,307               1,480

      Total included in cost of revenue                                                    10,072                 9,927                     19,927              19,808

      Included in operating expenses                                                          739                   708                      1,430               1,460
                                                                                              ---                   ---                      -----               -----

    Total amortization of intangibles from business combinations                                     $10,811                        $10,635                            $21,357 $21,268
    ------------------------------------------------------------                                     -------                        -------                            ------- -------


                                                                                                                Blackbaud, Inc.

                                                                                       Reconciliation of GAAP to Non-GAAP financial measures (continued)

                                                                                                                  (Unaudited)


    (dollars in thousands)                                                                                          Three months ended                                              Six months ended
                                                                                                                              June 30,                                                      June 30,

                                                                                           2017          2016                                   2017                     2016

    GAAP revenue                                                                                                 $192,195                               $180,191                                          $375,816                               $349,447

    GAAP revenue growth                                                                                  6.7%                                              7.5%

    (Less) Add: Non-GAAP acquisition-related revenue (1)                                              (1,914)                    1,853                               (1,914)                    3,639

    Total Non-GAAP adjustments                                                                        (1,914)                    1,853                               (1,914)                    3,639

    Non-GAAP revenue (2)                                                                                         $190,281                               $182,044                                          $373,902                               $353,086
                                                                                                                 --------                               --------                                          --------                               --------

    Non-GAAP organic revenue growth                                                                      4.5%                                              5.9%


    Non-GAAP revenue (2)                                                                                         $190,281                               $182,044                                          $373,902                               $353,086

    Foreign currency impact on Non-GAAP revenue (3)                                                     1,125                         -                                1,265                         -

    Non-GAAP revenue on constant currency basis (3)                                                              $191,406                               $182,044                                          $375,167                               $353,086
                                                                                                                 --------                               --------                                          --------                               --------

    Non-GAAP organic revenue growth on constant currency basis                                           5.1%                                              6.3%


    GAAP subscriptions revenue                                                                                   $125,252                               $104,039                                          $243,431                               $200,890

    GAAP subscriptions revenue growth                                                                   20.4%                                             21.2%

    (Less) Add: Non-GAAP acquisition-related revenue (1)                                              (1,763)                    1,780                               (1,763)                    3,534

    Total Non-GAAP adjustments                                                                        (1,763)                    1,780                               (1,763)                    3,534

    Non-GAAP organic subscriptions revenue                                                                       $123,489                               $105,819                                          $241,668                               $204,424
                                                                                                                 --------                               --------                                          --------                               --------

    Non-GAAP organic subscriptions revenue growth                                                       16.7%                                             18.2%


    GAAP subscriptions revenue                                                                                   $125,252                               $104,039                                          $243,431                               $200,890

    GAAP maintenance revenue                                                                                      $32,917                                $37,449                                66,698                    74,609


    GAAP recurring revenue                                                                                       $158,169                               $141,488                                          $310,129                               $275,499

    GAAP recurring revenue growth                                                                       11.8%                                             12.6%

    (Less) Add: Non-GAAP acquisition-related revenue (1)                                              (1,763)                    1,844                               (1,763)                    3,625

    Total Non-GAAP adjustments                                                                        (1,763)                    1,844                               (1,763)                    3,625

    Non-GAAP recurring revenue                                                                                   $156,406                               $143,332                                          $308,366                               $279,124
                                                                                                                 --------                               --------                                          --------                               --------

    Non-GAAP organic recurring revenue growth                                                            9.1%                                             10.5%
    -----------------------------------------                                                             ---                                               ----

    (1) Non-GAAP acquisition-related revenue excludes incremental acquisition-related revenue calculated in accordance with GAAP that is attributable to companies acquired in the current fiscal year. For companies acquired in the immediately preceding fiscal
     year, non-GAAP acquisition-related revenue reflects presentation of full-year incremental non-GAAP revenue derived from such companies, as if they were combined throughout the prior period, and it includes the non-GAAP revenue from the acquisition-related
     deferred revenue write-down attributable to those companies.

    (2) Non-GAAP revenue for the prior year periods presented herein may not agree to non-GAAP revenue presented in the respective prior period quarterly financial information solely due to the manner in which non-GAAP organic revenue growth is calculated.

    (3) To determine non-GAAP organic revenue growth on a constant currency basis, revenues from entities reporting in foreign currencies were translated to U.S. Dollars using the comparable prior period's quarterly weighted average foreign currency exchange rates.
     The primary foreign currencies creating the impact are the Canadian Dollar, EURO, British Pound and Australian Dollar.


    (dollars in thousands)                                                                                                                                                                                              Six months ended
                                                                                                                                                                                                                                June 30,

                                                                                           2017          2016

    GAAP net cash provided by operating activities                                                                $54,551                                $48,753

    Less: purchase of property and equipment                                                                                                                                                                (5,666)                 (12,569)

    Less: capitalized software development costs                                                                                                                                                           (13,614)                 (12,168)

    Non-GAAP free cash flow                                                                                       $35,271                                $24,016
    -----------------------                                                                                       -------                                -------

View original content with multimedia:http://www.prnewswire.com/news-releases/blackbaud-announces-2017-second-quarter-results-300496814.html

SOURCE Blackbaud