Blackbaud Announces 2018 First Quarter Results

Blackbaud Announces 2018 First Quarter Results

First Quarter Recurring Revenue Grows 13% representing 89% of total revenue;
Reaffirms 2018 Full Year Financial Guidance

CHARLESTON, S.C., April 30, 2018 /PRNewswire/ -- Blackbaud (NASDAQ: BLKB), the world's leading cloud software company powering social good, today announced financial results for its first quarter ended March 31, 2018.

"We've continued moving the business towards a subscriptions-based revenue model with our mix of recurring revenue now standing at 89% of total, a new all-time high for us," said Mike Gianoni, Blackbaud's president and CEO. "The market remains strong and we continue to integrate our solution portfolio at a rapid pace and deliver innovative new software capabilities to our growing base of over 40,000 customers and to the millions of individual change makers using our platforms."

First Quarter 2018 Results Compared to First Quarter 2017 Results:

    --  Total GAAP revenue was $204.2 million, up 10.3%, with $180.8 million in
        GAAP recurring revenue, representing 88.6% of total GAAP revenue. GAAP
        recurring revenue was up 13.0%.
    --  Total non-GAAP revenue was $204.5 million, up 10.5%, with $181.1 million
        in non-GAAP recurring revenue, representing 88.6% of total non-GAAP
        revenue. Non-GAAP recurring revenue was up 13.2%.
    --  Non-GAAP organic revenue increased 5.3% and non-GAAP organic recurring
        revenue increased 7.2%.
    --  GAAP income from operations increased 32.5% to $17.6 million, with GAAP
        operating margin increasing 140 basis points to 8.6%.
    --  Non-GAAP income from operations increased 18.0% to $43.2 million, with
        non-GAAP operating margin increasing 130 basis points to 21.1%.
    --  GAAP net income increased 35.1% to $17.8 million, with GAAP diluted
        earnings per share of $0.37, up $0.09.
    --  Non-GAAP net income increased 35.8% to $31.9 million, with non-GAAP
        diluted earnings per share of $0.66, up $0.16.
    --  Non-GAAP free cash flow was $(1.1) million, a decrease of $4.6 million.

"Execution against our strategic plan allowed us to post solid results for the quarter," said Tony Boor, Blackbaud's executive vice president and CFO. "We've adopted ASC 606 using the full retrospective method and we're now reporting maintenance and subscriptions combined as recurring revenue given the tremendous progress we've made in shifting our revenue model towards cloud-based subscriptions."

An explanation of all non-GAAP financial measures referenced in this press release 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:

    --  David Benjamin joined Blackbaud as Group President leading its
        International Markets Group (IMG), which includes the company's United
        Kingdom, Australia and New Zealand operations.
    --  Kevin Gregoire joined Blackbaud as Group President leading its
        Enterprise Market Group (EMG) for North America while Brian Boruff
        transitioned to a new role as Executive Vice President of Partner
        Ecosystem and Global Alliances.
    --  The company introduced Blackbaud Grantmaking(TM), its newest and most
        comprehensive grants management solution, which evolves the experience
        previously available with its original grantmaking solution, GIFTS
        Online(TM).
    --  Blackbaud reported strong momentum in adoption rates among higher
        education institutions seeking an integrated, smart cloud solution set.
    --  The Blackbaud Institute for Philanthropic Impact(TM) released one of its
        most highly anticipated annual reports, the 2017 Charitable Giving
        Report.
    --  Blackbaud has been named to the Forbes America's Best Employers for
        Diversity 2018 list.
    --  Blackbaud granted a one-time stock award to eligible employees,
        equivalent to approximately $2,000 (USD).

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 second quarter 2018 dividend of $0.12 per share payable on June 15, 2018 to stockholders of record on May 25, 2018.

Financial Outlook
Blackbaud today reaffirmed its 2018 full year financial guidance:

    --  Non-GAAP revenue of $870 million to $890 million
    --  Non-GAAP operating margin of 20.6% to 21.0%
    --  Non-GAAP diluted earnings per share of $2.75 to $2.88
    --  Non-GAAP free cash flow of $165 million to $175 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.

Reclassifications
Our revenue from "subscriptions" and "maintenance" and a portion of our "services and other" revenue have been combined within "recurring" revenue beginning in 2018. In order to provide comparability between periods presented, those amounts of revenue have been combined within "recurring" revenue in the previously reported consolidated statements of comprehensive income to conform to presentation of the current period. Similarly, "cost of subscriptions" and "cost of maintenance" and a portion of "cost of services and other" have been combined within "cost of recurring" in the previously reported consolidated statements of comprehensive income to conform to presentation of the current period. "Services and other" revenue has been renamed as "one-time services and other" and consists of revenue that did not meet the description of "recurring" revenue in the consolidated statements of comprehensive income.

Adoption of New Revenue Accounting Standard
On January 1, 2018, we adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers (Topic 606) ("ASU 2014-09"), using the full retrospective method of transition, which requires that the standard be applied to all periods presented. The impacts of adoption are reflected in the financial information herein. We have provided more detailed information regarding the impact of our adoption of ASU 2014-09 in a Form 8-K filed with the SEC today. We have also made that information accessible via the Investor Relations section of our website.


    Conference Call Details

    What:                         Blackbaud's 2018 First Quarter
                                  Conference Call

    When:                        May 1, 2018

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

    Live Call:                    800-289-0462 (US/Canada);
                                  passcode 788816.

    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: the predictability of our financial results, expectations that our revenue will continue to grow, and expectations that we will achieve our projected 2018 full-year financial guidance. 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 uses non-GAAP organic revenue growth, non-GAAP organic revenue growth on a constant currency basis and non-GAAP organic recurring revenue growth, in analyzing its operating performance. Blackbaud believes that these non-GAAP measures are useful to investors, as a supplement to GAAP measures, 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.

As previously disclosed, beginning in 2018, Blackbaud applies a non-GAAP effective tax rate of 20.0% when calculating non-GAAP net income and non-GAAP diluted earnings per share. The non-GAAP tax rate will be reviewed annually to determine whether it remains appropriate in consideration of Blackbaud's financial results including its periodic effective tax rate calculated in accordance with GAAP, its operating environment and related tax legislation in effect and other factors deemed necessary. All first quarter 2017 measures of non-GAAP net income and non-GAAP diluted earnings per share included in this news release are calculated under Blackbaud's historical non-GAAP effective tax rate of 32.0%.

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 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)                                                                                   March 31,            December 31,
                                                                                                                  2018                     2017

    Assets

    Current assets:

    Cash and cash equivalents                                                                                             $25,013                  $29,830

    Restricted cash due to customers                                                                           170,792                  610,344

    Accounts receivable, net of allowance of $5,480 and $5,141 at March 31, 2018                                88,911                   95,679
    and December 31, 2017, respectively

    Customer funds receivable                                                                                    6,373                    1,536

    Prepaid expenses and other current assets                                                                   68,474                   61,978

       Total current assets                                                                                    359,563                  799,367

    Property and equipment, net                                                                                 44,647                   42,243

    Software development costs, net                                                                             57,062                   54,098

    Goodwill                                                                                                   537,433                  530,249

    Intangible assets, net                                                                                     306,776                  314,651

    Other assets                                                                                                62,453                   57,238
                                                                                                                ------                   ------

    Total assets                                                                                                       $1,367,934               $1,797,846

    Liabilities and stockholders' equity

    Current liabilities:

    Trade accounts payable                                                                                                $23,619                  $24,693

    Accrued expenses and other current liabilities                                                              40,113                   54,399

    Due to customers                                                                                           177,165                  611,880

    Debt, current portion                                                                                        8,576                    8,576

    Deferred revenue, current portion                                                                          254,877                  275,063
                                                                                                               -------                  -------

       Total current liabilities                                                                               504,350                  974,611

    Debt, net of current portion                                                                               458,592                  429,648

    Deferred tax liability                                                                                      48,080                   48,023

    Deferred revenue, net of current portion                                                                     5,075                    3,643

    Other liabilities                                                                                            7,516                    5,632

    Total liabilities                                                                                        1,023,613                1,461,557
                                                                                                             ---------                ---------

    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, 59,233,843                                       59                       59
    and 58,551,761 shares issued at March 31, 2018 and December 31, 2017,
    respectively

    Additional paid-in capital                                                                                 362,113                  351,042

    Treasury stock, at cost; 10,710,248 and 10,475,794 shares at March 31, 2018                              (261,710)               (239,199)
    and December 31, 2017, respectively

    Accumulated other comprehensive income (loss)                                                                7,041                    (642)

    Retained earnings                                                                                          236,818                  225,029

    Total stockholders' equity                                                                                 344,321                  336,289
                                                                                                               -------                  -------

    Total liabilities and stockholders' equity                                                                         $1,367,934               $1,797,846
    ------------------------------------------                                                                         ----------               ----------


                                                                          Blackbaud, Inc.

                                                          Consolidated statements of comprehensive income

                                                                            (Unaudited)


    (dollars in thousands, except per share amounts)                                                                        Three months ended
                                                                                                                                     March 31,

                                                                                                          2018       2017

    Revenue

    Recurring                                                                                                             $180,846               $160,047

    One-time services and other                                                                                    23,338                 25,025

    Total revenue                                                                                                 204,184                185,072

    Cost of revenue

    Cost of recurring                                                                                              69,079                 63,875

    Cost of one-time services and other                                                                            18,958                 21,607

    Total cost of revenue                                                                                          88,037                 85,482
                                                                                                                   ------                 ------

    Gross profit                                                                                                  116,147                 99,590
                                                                                                                  -------                 ------

    Operating expenses

    Sales, marketing and customer success                                                                          45,477                 40,997

    Research and development                                                                                       25,958                 22,706

    General and administrative                                                                                     25,051                 21,923

    Amortization                                                                                                    1,269                    691

    Restructuring                                                                                                     811                      -

    Total operating expenses                                                                                       98,566                 86,317
                                                                                                                   ------                 ------

    Income from operations                                                                                         17,581                 13,273
                                                                                                                   ------                 ------

    Interest expense                                                                                              (3,517)               (2,377)

    Other income, net                                                                                                 160                    286
                                                                                                                      ---                    ---

    Income before provision for income taxes                                                                       14,224                 11,182

    Income tax benefit                                                                                            (3,527)               (1,960)
                                                                                                                   ------                 ------

    Net income                                                                                                             $17,751                $13,142
                                                                                                                           -------                -------

    Earnings per share

    Basic                                                                                                                    $0.38                  $0.28

    Diluted                                                                                                                  $0.37                  $0.28

    Common shares and equivalents outstanding

    Basic weighted average shares                                                                              47,019,603             46,501,761

    Diluted weighted average shares                                                                            48,009,395             47,482,840

    Dividends per share                                                                                                      $0.12                  $0.12

    Other comprehensive income

    Foreign currency translation adjustment                                                                         6,437                    152

    Unrealized gain on derivative instruments, net of tax                                                           1,079                    182
                                                                                                                    -----                    ---

    Total other comprehensive income                                                                                7,516                    334
                                                                                                                    -----                    ---

    Comprehensive income                                                                                                   $25,267                $13,476
    --------------------                                                                                                   -------                -------


                                                                                                 Blackbaud, Inc.

                                                                                      Consolidated statements of cash flows

                                                                                                   (Unaudited)


                                                                                                                                        Three months ended
                                                                                                                                                 March 31,

    (dollars in thousands)                                                                                                       2018                  2017

    Cash flows from operating activities

    Net income                                                                                                                         $17,751               $13,142

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

    Depreciation and amortization                                                                                              19,820                18,091

    Provision for doubtful accounts and sales returns                                                                           1,774                 2,738

    Stock-based compensation expense                                                                                           11,092                 9,294

    Deferred taxes                                                                                                                902                   592

    Amortization of deferred financing costs and discount                                                                         188                   239

    Other non-cash adjustments                                                                                                  (197)                (243)

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

      Accounts receivable                                                                                                       5,088               (4,027)

      Prepaid expenses and other assets                                                                                      (10,052)              (3,195)

      Trade accounts payable                                                                                                  (1,655)              (1,267)

      Accrued expenses and other liabilities                                                                                 (14,092)             (15,536)

      Deferred revenue                                                                                                       (18,866)              (7,064)

    Net cash provided by operating activities                                                                                  11,753                12,764

    Cash flows from investing activities

    Purchase of property and equipment                                                                                        (5,771)              (2,719)

    Capitalized software development costs                                                                                    (7,103)              (6,583)

    Purchase of net assets of acquired companies, net of cash and restricted cash                                             (5,036)                   59
    acquired

    Net cash used in investing activities                                                                                    (17,910)              (9,243)

    Cash flows from financing activities

    Proceeds from issuance of debt                                                                                             81,700                67,600

    Payments on debt                                                                                                         (52,875)             (53,794)

    Employee taxes paid for withheld shares upon equity award settlement                                                     (22,511)             (14,828)

    Proceeds from exercise of stock options                                                                                         9                    11

    Change in due to customers                                                                                              (434,640)            (195,999)

    Change in customer funds receivable                                                                                       (4,783)                    -

    Dividend payments to stockholders                                                                                         (5,825)              (5,765)

    Net cash used in financing activities                                                                                   (438,925)            (202,775)

    Effect of exchange rate on cash, cash equivalents, and restricted cash                                                        713                    26

    Net decrease in cash, cash equivalents, and restricted cash                                                             (444,369)            (199,228)

    Cash, cash equivalents, and restricted cash, beginning of period                                                          640,174               370,673
                                                                                                                              -------               -------

    Cash, cash equivalents, and restricted cash, end of period                                                                        $195,805              $171,445
    ----------------------------------------------------------                                                                        --------              --------


    The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown above in the
     consolidated statements of cash flows:


    (dollars in thousands)                                                                                                                                                     March 31,              December 31,
                                                                                                                                                                                    2018                       2017

    Cash and cash equivalents                                                                                                                                                               $25,013                            $29,830

    Restricted cash due to customers                                                                                                                                             170,792                    610,344

    Total cash, cash equivalents and restricted cash in the statement of cash flows                                                                                              195,805                    640,174
    -------------------------------------------------------------------------------                                                                                              -------                    -------


                                                                                        Blackbaud, Inc.

                                                                     Reconciliation of GAAP to non-GAAP financial measures

                                                                                          (Unaudited)


    (dollars in thousands, except per share amounts)                                                                                          Three months ended
                                                                                                                                                       March 31,

                                                                                                                           2018       2017

    GAAP Revenue                                                                                                                           $204,184               $185,072

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                                                                               348                      -

    Non-GAAP revenue                                                                                                                       $204,532               $185,072
                                                                                                                                           --------               --------


    GAAP gross profit                                                                                                                      $116,147                $99,590

    GAAP gross margin                                                                                                                56.9%                 53.8%

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                                                                               348                      -

    Add: Stock-based compensation expense                                                                                            1,095                    791

    Add: Amortization of intangibles from business combinations                                                                     10,386                  9,855

    Add: Employee severance                                                                                                            575                    952

    Add: Acquisition-related integration costs                                                                                           -                    86

    Subtotal                                                                                                                        12,404                 11,684

    Non-GAAP gross profit                                                                                                                  $128,551               $111,274
                                                                                                                                           --------               --------

    Non-GAAP gross margin                                                                                                            62.9%                 60.1%


    GAAP income from operations                                                                                                             $17,581                $13,273

    GAAP operating margin                                                                                                             8.6%                  7.2%

    Non-GAAP adjustments:

    Add: Acquisition-related deferred revenue write-down                                                                               348                      -

    Add: Stock-based compensation expense                                                                                           11,092                  9,294

    Add: Amortization of intangibles from business combinations                                                                     11,655                 10,546

    Add: Employee severance                                                                                                            931                  2,746

    Add: Acquisition-related integration costs                                                                                         433                    230

    Add: Acquisition-related expenses                                                                                                  394                    570

    Add: Restructuring costs                                                                                                           811                      -

    Subtotal                                                                                                                        25,664                 23,386

    Non-GAAP income from operations                                                                                                         $43,245                $36,659

    Non-GAAP operating margin                                                                                                        21.1%                 19.8%


    GAAP income before provision for income taxes                                                                                           $14,224                $11,182

    GAAP net income                                                                                                                         $17,751                $13,142


    Shares used in computing GAAP diluted earnings per share                                                                    48,009,395             47,482,840

    GAAP diluted earnings per share                                                                                                           $0.37                  $0.28


    Non-GAAP adjustments:

    Add: GAAP income tax benefit                                                                                                   (3,527)               (1,960)

    Add: Total non-GAAP adjustments affecting income from operations                                                                25,664                 23,386

    Non-GAAP income before provision for income taxes                                                                               39,888                 34,568

    Assumed non-GAAP income tax provision(1)                                                                                                 $7,978                $11,062
                                                                                                                                             ------                -------

    Non-GAAP net income                                                                                                                     $31,910                $23,506
                                                                                                                                            -------                -------


    Shares used in computing non-GAAP diluted earnings per share                                                                48,009,395             47,482,840

    Non-GAAP diluted earnings per share                                                                                                       $0.66                  $0.50
    -----------------------------------                                                                                                       -----                  -----


    (1)               Beginning in 2018, Blackbaud
                      applies a non-GAAP effective
                      tax rate of 20.0% when
                      calculating non-GAAP net
                      income and non-GAAP diluted
                      earnings per share. The 2017
                      measures of non-GAAP net
                      income and non-GAAP diluted
                      earnings per share are
                      calculated under Blackbaud's
                      historical non-GAAP effective
                      tax rate of 32.0%.


                                                                                        Blackbaud, Inc.

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

                                                                                          (Unaudited)


    (dollars in thousands)                                                                                                                       Three months ended
                                                                                                                                                          March 31,

                                                                                                                                 2018    2017

    GAAP revenue                                                                                                                              $204,184               $185,072

    GAAP revenue growth                                                                                                                 10.3%

    (Less) Add: Non-GAAP acquisition-related revenue (1)                                                                                  348                  9,202

    Total Non-GAAP adjustments                                                                                                            348                  9,202

    Non-GAAP revenue (2)                                                                                                                      $204,532               $194,274
                                                                                                                                              --------               --------

    Non-GAAP organic revenue growth                                                                                                      5.3%


    Non-GAAP revenue (2)                                                                                                                      $204,532               $194,274

    Foreign currency impact on non-GAAP revenue (3)                                                                                   (2,093)                     -

    Non-GAAP revenue on constant currency basis (3)                                                                                           $202,439               $194,274
                                                                                                                                              --------               --------

    Non-GAAP organic revenue growth on constant currency basis                                                                           4.2%



    GAAP recurring revenue                                                                                                                    $180,846               $160,047

    GAAP recurring revenue growth                                                                                                       13.0%

    (Less) Add: Non-GAAP acquisition-related revenue (1)                                                                                  303                  9,009

    Total Non-GAAP adjustments                                                                                                            303                  9,009

    Non-GAAP recurring revenue                                                                                                                $181,149               $169,056
                                                                                                                                              --------               --------

    Non-GAAP organic recurring revenue growth                                                                                            7.2%
    -----------------------------------------                                                                                             ---


    (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)                                        Three months ended
                                                                           March 31,

                                                   2018    2017

    GAAP net cash provided by operating activities               $11,753             $12,764

    Less: purchase of property and equipment            (5,771)              (2,719)

    Less: capitalized software development costs        (7,103)              (6,583)

    Non-GAAP free cash flow                                     $(1,121)             $3,462
    -----------------------                                      -------              ------

View original content with multimedia:http://www.prnewswire.com/news-releases/blackbaud-announces-2018-first-quarter-results-300639314.html

SOURCE Blackbaud