Blackbaud Announces 2017 Third Quarter Results

Subscriptions Represent Roughly Two-Thirds of Total Revenue and Grew 21%; Profitability Hits a 2017 High;

Management Updates 2017 Full-Year Financial Guidance for JustGiving Acquisition

CHARLESTON, S.C., Oct. 25, 2017 /PRNewswire/ -- Blackbaud (NASDAQ: BLKB), the world's leading cloud software company powering social good, today announced financial results for its third quarter ended September 30, 2017.

"Our unique ability to maximize customer outcomes through innovative new technology and industry expertise is a powerful combination, and it is driving our strong financial performance," said Mike Gianoni, Blackbaud's president and CEO. "We just concluded our annual user conference bbcon, and it's quite clear to customers that our social good-optimized cloud Blackbaud SKY(TM) provides the industry's best cloud capabilities, and that we are rapidly evolving it with new innovation. Blackbaud SKY is fueling our strong revenue growth, which is becoming increasingly stable and predictable, as we shift our mix of revenue towards recurring subscriptions. Subscriptions revenue now represents 65 percent of our total revenue and non-GAAP organic subscriptions revenue was strong, growing 19 percent during the third quarter."

Third Quarter 2017 Results Compared to Third Quarter 2016 Results:

    --  Total GAAP revenue was $195.5 million, up 6.8%, with $159.0 million in
        GAAP recurring revenue, representing 81.3% of total revenue, and $127.5
        million in subscription revenue, representing 65.2% of total revenue.
    --  Total non-GAAP revenue was $195.9 million, up 7.0%, with $159.3 million
        in non-GAAP recurring revenue, representing 81.3% of total non-GAAP
        revenue, and $127.8 million in subscription revenue, representing 65.2%
        of total revenue.
    --  Non-GAAP organic revenue increased 5.6%, non-GAAP organic recurring
        revenue increased 10.7%, and non-GAAP organic subscription revenue
        increased 19.0%.
    --  GAAP income from operations increased 32.7% to $18.0 million, with GAAP
        operating margin increasing 180 basis points to 9.2%.
    --  Non-GAAP income from operations increased 23.3% to $42.0 million, with
        non-GAAP operating margin increasing 280 basis points to 21.4%.
    --  GAAP net income increased 40.5% to $12.5 million, with GAAP diluted
        earnings per share of $0.26, up $0.07.
    --  Non-GAAP net income increased 25.8% to $26.9 million, with non-GAAP
        diluted earnings per share of $0.56, up $0.11.
    --  Non-GAAP free cash flow was $59.1 million, an increase of $17.5 million.

"We posted a very solid third quarter balancing accelerated growth in revenue with improved profitability," said Tony Boor, Blackbaud's executive vice president and CFO. "The company's strong financial performance continues to position us well toward achieving our financial guidance and long-term aspirational goals. We've updated our financial expectation for 2017 to include the acquisition of peer-to-peer giving leader JustGiving(TM), which closed on October 2(nd), and we look forward to keeping this steady momentum by finishing the year strong. "

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 shared a series of announcements that deliver high impact for
        the social good community during bbcon 2017. A bbcon 2017 virtual pass
        is now available providing access to main stage, keynote presentations
        and premier content.
    --  Blackbaud and Microsoft announced plans to strengthen their strategic
        partnership to digitally transform the nonprofit sector. The companies
        announced a three-point commitment to collaboration, which includes
        going deeper on integrations, joint innovation and sector leadership to
        scale global good.
    --  Blackbaud was named to the Fortune 2017 Change the World List, which
        recognizes companies that have positive impact through activities that
        are part of their core business strategy.
    --  Blackbaud announced the results of a commissioned Total Economic
        Impact(TM) (TEI) study conducted by Forrester Consulting on behalf of
        Blackbaud, examining the return on investment that University of North
        Texas experienced by deploying Blackbaud Raiser's Edge NXT(TM).
    --  Blackbaud completed the acquisition of U.K.-based JustGiving(TM), whose
        online social giving platform has played a powerful role in the growth
        of peer-to-peer fundraising.
    --  IDC released its July 2017 Worldwide SaaS and Cloud Software Market
        Shares Report and since 2014 Blackbaud's rank has moved up from 30 to
        24.
    --  Blackbaud's President and CEO Mike Gianoni was named to the list of Top
        50 SaaS CEOs by The SaaS Report.

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 fourth quarter 2017 dividend of $0.12 per share payable on December 15, 2017 to stockholders of record on November 28, 2017.

Financial Outlook

Blackbaud today updated its 2017 full-year financial guidance to reflect the acquisition of JustGiving, which closed on October 2, 2017:

    --  Non-GAAP revenue of $785 million to $795 million
    --  Non-GAAP income from operations of $159 million to $165 million
    --  Non-GAAP operating margin of 20.3% to 20.8%
    --  Non-GAAP diluted earnings per share of $2.12 to $2.20
    --  Non-GAAP free cash flow of $125 million to $135 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 Third Quarter
                                  Conference Call

    When:                        October 26, 2017

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

    Live Call:                    877-616-0061 (domestic) or
                                  719-325-2171 (international);
                                  passcode 976294.

    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 Public Relations Manager

    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)                                                 September 30, December 31,
                                                                                    2017          2016

    Assets

    Current assets:

    Cash and cash equivalents                                                                 $17,050                $16,902

    Restricted cash due to customers                                             139,095                  353,771

    Accounts receivable, net of allowance of $4,540 and
     $3,291 at September 30, 2017 and December 31, 2016,
     respectively                                                                100,868                   88,932

    Prepaid expenses and other current assets                                     50,082                   48,314

    Total current assets                                                         307,095                  507,919

    Property and equipment, net                                                   43,903                   50,269

    Software development costs, net                                               48,618                   37,582

    Goodwill                                                                     472,776                  438,240

    Intangible assets, net                                                       252,713                  253,676

    Other assets                                                                  21,889                   22,524
                                                                                  ------                   ------

    Total assets                                                                           $1,146,994             $1,310,210

    Liabilities and stockholders' equity

    Current liabilities:

    Trade accounts payable                                                                    $17,830                $23,274

    Accrued expenses and other current liabilities                                45,650                   54,196

    Due to customers                                                             139,095                  353,771

    Debt, current portion                                                          8,576                    4,375

    Deferred revenue, current portion                                            277,008                  244,500
                                                                                 -------                  -------

    Total current liabilities                                                    488,159                  680,116

    Debt, net of current portion                                                 329,380                  338,018

    Deferred tax liability                                                        39,352                   29,558

    Deferred revenue, net of current portion                                       5,412                    6,440

    Other liabilities                                                              7,799                    8,533

    Total liabilities                                                            870,102                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, 58,503,687 and 57,672,401 shares issued
     at September 30, 2017 and December 31, 2016,
     respectively                                                                     59                       58

    Additional paid-in capital                                                   341,476                  310,452

    Treasury stock, at cost; 10,426,122 and 10,166,801
     shares at September 30, 2017 and December 31, 2016,
     respectively                                                              (234,329)               (215,237)

    Accumulated other comprehensive loss                                         (1,013)                   (457)

    Retained earnings                                                            170,699                  152,729

    Total stockholders' equity                                                   276,892                  247,545
                                                                                 -------                  -------

    Total liabilities and stockholders' equity                                             $1,146,994             $1,310,210
    ------------------------------------------                                             ----------             ----------


                                                                             Blackbaud, Inc.
                                                             Consolidated statements of comprehensive income
                                                                               (Unaudited)


    (dollars in thousands, except per share
     amounts)                                                  Three months ended                             Nine months ended
                                                                    September 30,                                 September 30,
                                                                                                                  -------------

                                             2017       2016                   2017          2016

    Revenue

    Subscriptions                                            $127,492                               $105,440                               $370,923 $306,330

    Maintenance                                       31,486                 36,410                              98,184            111,019

    Services and other                                36,535                 41,213                             102,222            115,161

    Total revenue                                    195,513                183,063                             571,329            532,510

    Cost of revenue

    Cost of subscriptions                             58,045                 51,943                             170,336            153,772

    Cost of maintenance                                5,698                  5,531                              17,551             16,547

    Cost of services and other                        23,262                 25,843                              71,595             76,499

    Total cost of revenue                             87,005                 83,317                             259,482            246,818
                                                      ------                 ------                             -------            -------

    Gross profit                                     108,508                 99,746                             311,847            285,692
                                                     -------                 ------                             -------            -------

    Operating expenses

    Sales, marketing and customer success             44,193                 40,690                             129,394            115,707

    Research and development                          22,071                 22,510                              67,647             67,973

    General and administrative                        23,545                 22,319                              67,350             62,089

    Amortization                                         734                    687                               2,164              2,147

    Total operating expenses                          90,543                 86,206                             266,555            247,916
                                                      ------                 ------                             -------            -------

    Income from operations                            17,965                 13,540                              45,292             37,776
                                                      ------                 ------                              ------             ------

    Interest expense                                 (3,092)               (2,641)                            (8,685)           (8,037)

    Other income (expense), net                          468                   (15)                              1,581              (185)
                                                         ---                    ---                               -----               ----

    Income before provision for income taxes          15,341                 10,884                              38,188             29,554

    Income tax provision                               2,793                  1,950                               2,964              5,323
                                                       -----                  -----                               -----              -----

    Net income                                                $12,548                                 $8,934                                $35,224  $24,231
                                                              -------                                 ------                                -------  -------

    Earnings per share

    Basic                                                       $0.27                                  $0.19                                  $0.76    $0.53

    Diluted                                                     $0.26                                  $0.19                                  $0.74    $0.51

    Common shares and equivalents
     outstanding

    Basic weighted average shares                 46,711,709             46,159,956                          46,627,213         46,078,306

    Diluted weighted average shares               47,846,997             47,394,106                          47,679,103         47,268,469

    Dividends per share                                         $0.12                                  $0.12                                  $0.36    $0.36

    Other comprehensive (loss) income

    Foreign currency translation adjustment            (188)                   289                               (467)               261

    Unrealized (loss) gain on derivative
     instruments, net of tax                           (267)                   409                                (89)             (378)
                                                        ----                    ---                                 ---               ----

    Total other comprehensive (loss) income            (455)                   698                               (556)             (117)
                                                        ----                    ---                                ----               ----

    Comprehensive income                                      $12,093                                 $9,632                                $34,668  $24,114
    --------------------                                      -------                                 ------                                -------  -------



                                       Blackbaud, Inc.
                            Consolidated statements of cash flows
                                         (Unaudited)


                                                                Nine months ended
                                                                    September 30,

    (dollars in thousands)                            2017        2016

    Cash flows from
     operating activities

    Net income                                                $35,224              $24,231

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

    Depreciation and
     amortization                                   54,765                  53,109

    Provision for doubtful
     accounts and sales
     returns                                         7,246                   3,139

    Stock-based
     compensation expense                           31,055                  25,005

    Deferred taxes                                 (2,511)                  (225)

    Amortization of
     deferred financing
     costs and discount                                650                     718

    Other non-cash
     adjustments                                       572                   (634)

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

    Accounts receivable                           (17,169)                (9,288)

    Prepaid expenses and
     other assets                                      596                   (934)

    Trade accounts payable                         (2,891)                    267

    Accrued expenses and
     other liabilities                             (9,522)               (12,837)

    Restricted cash due to
     customers                                     214,244                 119,291

    Due to customers                             (214,244)              (119,291)

    Deferred revenue                                25,370                  17,593

    Net cash provided by
     operating activities                          123,385                 100,144

    Cash flows from
     investing activities

    Purchase of property
     and equipment                                 (8,417)               (15,459)

    Capitalized software
     development costs                            (20,605)               (19,078)

    Purchase of net assets
     of acquired companies,
     net of cash acquired                         (49,729)                (3,377)

    Purchase of derivative
     instruments                                     (516)                      -

    Proceeds from
     settlement of
     derivative instruments                          1,030                       -
                                                     -----                     ---

    Net cash used in
     investing activities                         (78,237)               (37,914)

    Cash flows from
     financing activities

    Proceeds from issuance
     of debt                                       588,300                 179,000

    Payments on debt                             (594,144)              (212,581)

    Debt issuance costs                            (3,085)                      -

    Employee taxes paid for
     withheld shares upon
     equity award
     settlement                                   (19,092)               (10,497)

    Proceeds from exercise
     of stock options                                   14                      10

    Dividend payments to
     stockholders                                 (17,299)               (17,108)

    Net cash used in
     financing activities                         (45,306)               (61,176)

    Effect of exchange rate
     on cash and cash
     equivalents                                       306                      46

    Net increase in cash
     and cash equivalents                              148                   1,100

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

    Cash and cash
     equivalents, end of
     period                                                   $17,050              $16,462
    --------------------                                      -------              -------


                                                                       Blackbaud, Inc.
                                                    Reconciliation of GAAP to non-GAAP financial measures
                                                                         (Unaudited)


    (dollars in thousands,
     except per share
     amounts)                                   Three months ended                                 Nine months ended
                                                     September 30,                                     September 30,

                             2017       2016                   2017          2016

    GAAP Revenue                             $195,513                               $183,063                                       $571,329   $532,510

    Non-GAAP adjustments:

    Add: Acquisition-
     related deferred
     revenue write-down                  349                      -                                   697                 3,639

    Non-GAAP revenue                         $195,862                               $183,063                                       $572,026   $536,149
                                             --------                               --------                                       --------   --------


    GAAP gross profit                        $108,508                                $99,746                                       $311,847   $285,692

    GAAP gross margin                  55.5%                 54.5%                                 54.6%                53.7%

    Non-GAAP adjustments:

    Add: Acquisition-
     related deferred
     revenue write-down                  349                      -                                   697                 3,639

    Add: Stock-based
     compensation expense                934                    916                                  2,675                 2,603

    Add: Amortization of
     intangibles from
     business combinations             9,976                  9,862                                 29,903                29,670

    Add: Employee severance                -                    18                                    973                   160

    Add: Acquisition-
     related integration
     costs                                 -                     -                                    86                     -

    Subtotal                          11,259                 10,796                                 34,334                36,072

    Non-GAAP gross profit                    $119,767                               $110,542                                       $346,181   $321,764
                                             --------                               --------                                       --------   --------

    Non-GAAP gross margin              61.1%                 60.4%                                 60.5%                60.0%


    GAAP income from
     operations                               $17,965                                $13,540                                        $45,292    $37,776

    GAAP operating margin               9.2%                  7.4%                                  7.9%                 7.1%

    Non-GAAP adjustments:

    Add: Acquisition-
     related deferred
     revenue write-down                  349                      -                                   697                 3,639

    Add: Stock-based
     compensation expense             10,926                  8,818                                 31,055                25,005

    Add: Amortization of
     intangibles from
     business combinations            10,710                 10,549                                 32,067                31,817

    Add: Employee severance              128                     72                                  2,994                   473

    Add: Acquisition-
     related integration
     costs                               383                    917                                    613                 1,419

    Add: Acquisition-
     related expenses                  1,519                    152                                  3,851                   265

    Subtotal                          24,015                 20,508                                 71,277                62,618

    Non-GAAP income from
     operations                               $41,980                                $34,048                                       $116,569   $100,394
                                                                                                                                 --------   --------

    Non-GAAP operating
     margin                            21.4%                 18.6%                                 20.4%                18.7%


    GAAP net income                           $12,548                                 $8,934                                        $35,224    $24,231


    Shares used in computing
     GAAP diluted earnings
     per share                    47,846,997             47,394,106                             47,679,103            47,268,469

    GAAP diluted earnings
     per share                                  $0.26                                  $0.19                                          $0.74      $0.51


    Non-GAAP adjustments:

    Add: Total Non-GAAP
     adjustments affecting
     income from operations           24,015                 20,508                                 71,277                62,618

    Add (less): Loss (gain)
     on derivative
     instrument                            3                      -                                 (472)                    -

    Add: Loss on debt
     extinguishment                      137                      -                                   299                     -

    Less: Tax impact related
     to Non-GAAP
     adjustments                     (9,846)               (8,096)                              (32,010)             (24,172)
                                      ------                 ------

    Non-GAAP net income                       $26,857                                $21,346                                        $74,318    $62,677
                                              -------                                -------                                        -------    -------


    Shares used in computing
     Non-GAAP diluted
     earnings per share           47,846,997             47,394,106                             47,679,103            47,268,469

    Non-GAAP diluted
     earnings per share                         $0.56                                  $0.45                                          $1.56      $1.33
    -------------------                         -----                                  -----                                          -----      -----


                                                                        Blackbaud, Inc.
                                               Reconciliation of GAAP to Non-GAAP financial measures (continued)
                                                                          (Unaudited)


    (dollars in thousands)                                  Three months ended                          Nine months ended
                                                                 September 30,                              September 30,

                                          2017       2016                  2017         2016

    Detail of certain Non-GAAP
     adjustments:

    Stock-based compensation expense:

    Included in cost of revenue:

    Cost of subscriptions                                       $331                              $318                              $963    $904

    Cost of maintenance                               103                   137                               294            391

    Cost of services and other                        500                   461                             1,418          1,308

    Total included in cost of revenue                 934                   916                             2,675          2,603

    Included in operating expenses:

    Sales, marketing and customer success           1,686                 1,055                             4,906          2,972

    Research and development                        2,093                 1,674                             5,877          4,874

    General and administrative                      6,213                 5,173                            17,597         14,556
                                                    -----                 -----

    Total included in operating expenses            9,992                 7,902                            28,380         22,402
                                                    -----                 -----

    Total stock-based compensation
     expense                                                 $10,926                            $8,818                           $31,055 $25,005
                                                             -------                            ------                           ------- -------


    Amortization of intangibles from
     business combinations:

    Included in cost of revenue:

    Cost of subscriptions                                     $8,061                            $7,790                           $24,099 $23,454

    Cost of maintenance                             1,289                 1,332                             3,871          3,996

    Cost of services and other                        626                   740                             1,933          2,220

    Total included in cost of revenue               9,976                 9,862                            29,903         29,670

    Included in operating expenses                    734                   687                             2,164          2,147
                                                      ---                   ---                             -----          -----

    Total amortization of intangibles
     from business combinations                              $10,710                           $10,549                           $32,067 $31,817
    ---------------------------------                        -------                           -------                           ------- -------


                              
    Blackbaud, Inc.
    Reconciliation of GAAP to Non-GAAP financial measures (continued)
    (Unaudited)


    (dollars in
     thousands)                               Three months ended                                Nine months ended
                                                   September 30,                                    September 30,

                         2017      2016                      2017          2016

    GAAP revenue                           $195,513                               $183,063                                       $571,329           $532,510

    GAAP revenue growth            6.8%                                              7.3%

    (Less) Add: Non-GAAP
     acquisition-related
     revenue (1)                (2,134)                        -                              (4,048)                    3,639

    Total Non-GAAP
     adjustments                (2,134)                        -                              (4,048)                    3,639

    Non-GAAP revenue (2)                   $193,379                               $183,063                                       $567,281           $536,149
                                           --------                               --------                                       --------           --------

    Non-GAAP organic
     revenue growth                5.6%                                              5.8%


    Non-GAAP revenue (2)                   $193,379                               $183,063                                       $567,281           $536,149

    Foreign currency
     impact on Non-GAAP
     revenue (3)                  (480)                        -                                  785                         -

    Non-GAAP revenue on
     constant currency
     basis (3)                             $192,899                               $183,063                                       $568,066           $536,149
                                           --------                               --------                                       --------           --------

    Non-GAAP organic
     revenue growth on
     constant currency
     basis                         5.4%                                              6.0%


    GAAP subscriptions
     revenue                               $127,492                               $105,440                                       $370,923           $306,330

    GAAP subscriptions
     revenue growth               20.9%                                             21.1%

    (Less) Add: Non-GAAP
     acquisition-related
     revenue (1)                (1,986)                        -                              (3,749)                    3,534

    Total Non-GAAP
     adjustments                (1,986)                        -                              (3,749)                    3,534

    Non-GAAP organic
     subscriptions
     revenue                               $125,506                               $105,440                                       $367,174           $309,864
                                           --------                               --------                                       --------           --------

    Non-GAAP organic
     subscriptions
     revenue growth               19.0%                                             18.5%


    GAAP subscriptions
     revenue                               $127,492                               $105,440                                       $370,923           $306,330

    GAAP maintenance
     revenue                                $31,486                                $36,410                                98,184            111,019
                                                                                                                        ------            -------

    GAAP recurring
     revenue                               $158,978                               $141,850                                       $469,107           $417,349

    GAAP recurring
     revenue growth               12.1%                                             12.4%

    (Less) Add: Non-GAAP
     acquisition-related
     revenue (1)                (1,986)                        -                              (3,749)                    3,625

    Total Non-GAAP
     adjustments                (1,986)                        -                              (3,749)                    3,625

    Non-GAAP recurring
     revenue                               $156,992                               $141,850                                       $465,358           $420,974
                                           --------                               --------                                       --------           --------

    Non-GAAP organic
     recurring revenue
     growth                       10.7%                                             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)                         Nine months ended
                                                       September 30,

                                  2017     2016

    GAAP net cash provided by
     operating activities                       $123,385             $100,144

    Less: purchase of property and
     equipment                          (8,417)             (15,459)

    Less: capitalized software
     development costs                 (20,605)             (19,078)

    Non-GAAP free cash flow                      $94,363              $65,607
    -----------------------                      -------              -------

View original content with multimedia:http://www.prnewswire.com/news-releases/blackbaud-announces-2017-third-quarter-results-300543201.html

SOURCE Blackbaud, Inc.