Blackbaud Announces 2019 Fourth Quarter and Full Year Results

CHARLESTON, S.C., Feb. 10, 2020 /PRNewswire/ -- Blackbaud (NASDAQ: BLKB), the world's leading cloud software company powering social good, today announced financial results for its fourth quarter and full year ended December 31, 2019.

"We had a strong finish to 2019 as we furthered our strategic initiatives and drove valuable outcomes for our over 45,000 customers. Looking ahead, we have a positive outlook as the market remains solid, and we continue to be uniquely positioned to digitally transform the markets we serve," said Mike Gianoni, Blackbaud's president and CEO. "We've made truly transformational changes across the company over the last several years as we built a scalable operating model, created a culture of innovation and better positioned ourselves to capture the large market opportunities in front of us. The structural changes are now largely behind us, and we're well positioned to further differentiate ourselves as the leading cloud software company powering social good and deliver increased value to our customers, employees and our shareholders."

Fourth Quarter 2019 Results Compared to Fourth Quarter 2018 Results:

    --  Total GAAP revenue was $237.8 million, up 7.5%, with $219.8 million in
        GAAP recurring revenue, representing 92.4% of total GAAP revenue. GAAP
        recurring revenue was up 9.9%.
    --  Total non-GAAP revenue was $238.1 million, up 7.3%, with $220.1 million
        in non-GAAP recurring revenue, representing 92.4% of total non-GAAP
        revenue. Non-GAAP recurring revenue was up 9.8%.
    --  Non-GAAP organic recurring revenue increased 6.7%.
    --  GAAP income from operations was $3.6 million, with GAAP operating margin
        of 1.5%, a decrease of 510 basis points.
    --  Non-GAAP income from operations was $35.5 million, with non-GAAP
        operating margin of 14.9%, a decrease of 420 basis points.
    --  GAAP net income was $1.3 million, with GAAP diluted earnings per share
        of $0.03, down $0.16.
    --  Non-GAAP net income was $24.5 million, with non-GAAP diluted earnings
        per share of $0.51, down $0.14.
    --  Non-GAAP free cash flow was $46.1 million, a decrease of $4.6 million.

"Our strong performance in the fourth-quarter allowed us to achieve our full year financial guidance and exceed the mid-point of our ranges for revenue and earnings per share. Over the course of 2019, we made strategic investments to further expand our go-to-market model, drive cloud innovation for our customers and ensure scalability in our business," said Tony Boor, Blackbaud's executive vice president and CFO. "We're optimistic about the year ahead as we continue the positive shift in revenue mix towards recurring revenue. From a profitability and cash flow perspective, we're underway in a multi-year effort to migrate our cloud infrastructure to leading public cloud service providers, and we expect to continue a heightened pace of investment in our go-to-market model and cloud innovation to better position the business for accelerated growth and long term success."

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:

    --  A year after acquiring market-leading corporate social responsibility
        provider, YourCause, Blackbaud reports record growth and expansion of
        its solutions for companies committed to social good.
    --  Blackbaud K-12 Solutions(TM) closes out a marquee 2019 marked by
        increasing revenue and efficiencies for private schools through its
        total school solution.
    --  Blackbaud appoints Margaret "Maggie" Driscoll as its Chief People
        Officer, leading all human resources functions for the company.
    --  Blackbaud, which powers 24 of the top 25 private U.S. colleges as ranked
        by Forbes with its solutions, continues to transform the higher
        education technology landscape and demonstrate growth just a year after
        introducing its comprehensive Cloud Solution for Higher Education.
    --  To celebrate the eighth annual global giving holiday, GivingTuesday,
        Blackbaud unveils a new digital resource to support comprehensive giving
        strategies.

Visit www.blackbaud.com/newsroom for more information about Blackbaud's recent highlights.

Full-Year 2019 Results Compared to Full-Year 2018 Results:

    --  Total GAAP revenue was $900.4 million, up 6.1%, with $831.6 million in
        GAAP recurring revenue, representing 92.4% of total GAAP revenue. GAAP
        recurring revenue was up 9.1%.
    --  Total non-GAAP revenue was $902.4 million, up 6.0%, with $833.5 million
        in non-GAAP recurring revenue, representing 92.4% of total non-GAAP
        revenue. Non-GAAP recurring revenue was up 9.0%.
    --  Non-GAAP organic recurring revenue increased 5.8%.
    --  GAAP income from operations was $27.1 million, with GAAP operating
        margin of 3.0%, a decrease of 400 basis points.
    --  Non-GAAP income from operations was $151.6 million, with non-GAAP
        operating margin of 16.8%, a decrease of 320 basis points.
    --  GAAP net income was $11.9 million, with GAAP diluted earnings per share
        of $0.25, down $0.68.
    --  Non-GAAP net income was $108.0 million, with non-GAAP diluted earnings
        per share of $2.24, down $0.35.
    --  Non-GAAP free cash flow was $124.1 million, a decrease of $24.9 million.

Dividend
Blackbaud announced today that its Board of Directors has declared a first quarter 2020 dividend of $0.12 per share payable on March 13, 2020 to stockholders of record on February 28, 2020.

Financial Outlook
Blackbaud today announced its 2020 full year financial guidance:

    --  Non-GAAP revenue of $930 million to $955 million
    --  Non-GAAP operating margin of 16.0% to 16.5%
    --  Non-GAAP diluted earnings per share of $2.20 to $2.35
    --  Non-GAAP free cash flow of $100 million to $115 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 Fourth Quarter and
                    Full Year 2019 Conference Call



     When:      
     February 11, 2020



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



     Live Call: 
     877-407-3088 (US/Canada)



     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, companies, education institutions, healthcare organizations and individual change agents--Blackbaud connects and empowers organizations to increase their impact through cloud 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, Costa Rica and the United Kingdom. For more information, visit www.blackbaud.com, or follow us on Twitter, LinkedIn, Instagram and Facebook.



     
                Investor Contact:           
     
     Media Contact:



     Steve Hufford                            
     
     media@blackbaud.com



     Director of Investor Relations



     843-654-2655



     
                steve.hufford@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 2020 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.

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)                                       December 31,            December 31,
                                                                                          2019                     2018



       
                Assets



       Current assets:



       Cash and cash equivalents                                                                      $
           31,810                $
        30,866



       Restricted cash due to customers                                               545,485                             418,980


        Accounts receivable, net of allowance of $5,529 and
         $4,722 at December 31, 2019 and December 31, 2018,
         respectively                                                                   88,868                              86,595



       Customer funds receivable                                                          524                               1,753



       Prepaid expenses and other current assets                                       67,852                              59,788



       
                Total current assets                                              734,539                             597,982



       Property and equipment, net                                                     35,546                              40,031



       Operating lease right-of-use assets                                            104,400



       Software development costs, net                                                101,302                              75,099



       Goodwill                                                                       634,088                             545,213



       Intangible assets, net                                                         317,895                             291,617



       Other assets                                                                    65,193                              65,363




       
                Total assets                                                                   $
           1,992,963             $
        1,615,305



       
                Liabilities and stockholders' equity



       Current liabilities:



       Trade accounts payable                                                                         $
           47,676                $
        34,538


        Accrued expenses and other current liabilities                                  73,317                              46,893



       Due to customers                                                               546,009                             420,733



       Debt, current portion                                                            7,500                               7,500



       Deferred revenue, current portion                                              314,335                             295,991




       
                Total current liabilities                                         988,837                             805,655



       Debt, net of current portion                                                   459,600                             379,624



       Deferred tax liability                                                          44,594                              44,291



       Deferred revenue, net of current portion                                         1,802                               2,564


        Operating lease liabilities, net of current portion                             95,624



       Other liabilities                                                                5,742                               9,388



       
                Total liabilities                                               1,596,199                           1,241,522




       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, 60,206,091 and 59,327,633 shares issued
         at December 31, 2019 and December 31, 2018,
         respectively                                                                       60                                  59



       Additional paid-in capital                                                     457,804                             399,241


        Treasury stock, at cost; 11,066,354 and 10,760,574
         shares at December 31, 2019 and December 31, 2018,
         respectively                                                                (290,665)                          (266,884)



       Accumulated other comprehensive loss                                           (5,290)                            (5,110)



       Retained earnings                                                              234,855                             246,477



       
                Total stockholders' equity                                        396,764                             373,783



                     Total liabilities and stockholders' equity                                     $
           1,992,963             $
        1,615,305

    ---


                                                                                            
              
                Blackbaud, Inc.
                                                                                        Consolidated Statements of Comprehensive Income
                                                                                                          (Unaudited)





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



                                                                               
     
     2019        2018                                     2019                     2018



       
                Revenue



       Recurring                                                                                     $
              219,820                    $
        199,930                                 $
        831,609 $
        762,181



       One-time services and other                                                          18,019                              21,288                        68,814               86,425



       
                Total revenue                                                          237,839                             221,218                       900,423              848,606



       
                Cost of revenue



       Cost of recurring                                                                    98,975                              83,517                       357,988              305,481



       Cost of one-time services and other                                                  17,562                              19,779                        60,436               76,261



       
                Total cost of revenue                                                  116,537                             103,296                       418,424              381,742




       
                Gross profit                                                           121,302                             117,922                       481,999              466,864




       
                Operating expenses



       Sales, marketing and customer success                                                58,189                              49,801                       224,152              192,848



       Research and development                                                             25,860                              23,338                       106,164               98,811



       General and administrative                                                           28,857                              27,962                       113,414              106,354



       Amortization                                                                          2,085                               1,137                         5,316                4,844



       Restructuring                                                                         2,725                               1,005                         5,808                4,590




       
                Total operating expenses                                               117,716                             103,243                       454,854              407,447




       
                Income from operations                                                   3,586                              14,679                        27,145               59,417




       Interest expense                                                                    (4,385)                            (3,938)                     (20,618)            (15,898)



       Other (expense) income, net                                                           (463)                                744                         4,058                1,103




       
                (Loss) income before (benefit) provision for income taxes              (1,262)                             11,485                        10,585               44,622



       Income tax (benefit) provision                                                      (2,586)                              2,151                       (1,323)               (219)




       
                Net income                                                                         $
              1,324                      $
        9,334                                  $
        11,908  $
        44,841




       
                Earnings per share



       Basic                                                                                            $
              0.03                       $
        0.20                                    $
        0.25    $
        0.95



       Diluted                                                                                          $
              0.03                       $
        0.19                                    $
        0.25    $
        0.93



       
                Common shares and equivalents outstanding



       Basic weighted average shares                                                    47,777,635                          47,300,931                    47,695,383           47,206,669



       Diluted weighted average shares                                                  48,572,575                          48,025,617                    48,312,271           48,045,084



       
                Other comprehensive income (loss)



       Foreign currency translation adjustment                                               7,962                             (3,885)                        2,641              (5,218)



       Unrealized gain (loss) on derivative instruments, net of tax                            413                             (1,827)                      (2,821)                 583




       
                Total other comprehensive income (loss)                                  8,375                             (5,712)                        (180)             (4,635)




       
                Comprehensive income                                                               $
              9,699                      $
        3,622                                  $
        11,728  $
        40,206

    ---


                                            
              
                Blackbaud, Inc.
                                             Consolidated Statements of Cash Flows
                                                          (Unaudited)




                                                                                        Years ended
                                                                                       December 31,


                     (dollars in thousands)                         2019                            2018


                     Cash flows from operating activities



       Net income                                                          $
           11,908               $
      44,841


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


        Depreciation and amortization                             85,693                          79,566


        Provision for doubtful accounts and
         sales returns                                             8,725                           6,890


        Stock-based compensation expense                          58,633                          48,274



       Deferred taxes                                           (3,600)                          (619)


        Amortization of deferred financing
         costs and discount                                          752                             752



       Other non-cash adjustments                                 4,906                         (1,912)


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



       Accounts receivable                                      (6,569)                          2,166


        Prepaid expenses and other assets                          6,383                         (5,217)



       Trade accounts payable                                    12,900                           9,487


        Accrued expenses and other
         liabilities                                             (9,718)                        (2,027)



       Deferred revenue                                          12,464                          19,184


                     Net cash provided by operating
                      activities                                 182,477                         201,385


                     Cash flows from investing activities


        Purchase of property and equipment                      (11,492)                       (14,719)


        Capitalized software development
         costs                                                  (46,874)                       (37,629)


        Purchase of net assets of acquired
         companies, net of cash and
         restricted cash acquired                              (109,353)                       (44,943)



       Other investing activities                                   500                           (500)



                     Net cash used in investing activities     (167,219)                       (97,791)


                     Cash flows from financing activities


        Proceeds from issuance of debt                           424,000                         270,900



       Payments on debt                                       (344,500)                      (322,476)


        Employee taxes paid for withheld
         shares upon equity award settlement                    (23,781)                       (27,685)


        Proceeds from exercise of stock
         options                                                       7                              11



       Change in due to customers                                77,793                       (188,502)


        Change in customer funds receivable                        1,301                           (844)


        Dividend payments to stockholders                       (23,607)                       (23,312)


                     Net cash provided by (used in)
                      financing activities                       111,213                       (291,908)


        Effect of exchange rate on cash, cash
         equivalents and restricted cash                             978                         (2,014)


                     Net increase (decrease) in cash, cash
                      equivalents and restricted cash            127,449                       (190,328)


                     Cash, cash equivalents and restricted
                      cash, beginning of year                    449,846                         640,174



                     Cash, cash equivalents and restricted
                      cash, end of year                                    $
           577,295              $
      449,846

    ---

The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the 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) December 31,     December 31,
                                         2019              2018


        Cash and
         cash
         equivalents                           $
           31,810           $
      30,866


        Restricted
         cash due
         to
         customers                    545,485                   418,980


        Total
         cash,
         cash
         equivalents
         and
         restricted
         cash in
         the
         statement
         of cash
         flows                                $
           577,295          $
      449,846

    ---



                                                                                                                                                  
              
                Blackbaud, Inc.
                                                                                                                                           Reconciliation of GAAP to Non-GAAP Financial Measures
                                                                                                                                                                (Unaudited)





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


                                                                                                    
              
                2019             2018                                    2019        2018



              
                GAAP Revenue                                                                                                            $
              237,839                               $
        221,218                                                     $
        900,423           $
        848,606



              
                Non-GAAP adjustments:



              Add: Acquisition-related deferred revenue write-down                                                                           241                                     571                                      1,932                              2,409



              
                Non-GAAP revenue                                                                                                        $
              238,080                               $
        221,789                                                     $
        902,355           $
        851,015






              
                GAAP gross profit                                                                                                       $
              121,302                               $
        117,922                                                     $
        481,999           $
        466,864



              
                GAAP gross margin                                                                                                51.0
                                                                                                                                                %                         53.3
            %                            53.5
            %                     55.0
           %



              
                Non-GAAP adjustments:



              Add: Acquisition-related deferred revenue write-down                                                                           241                                     571                                      1,932                              2,409



              Add: Stock-based compensation expense                                                                                          817                                   1,232                                      3,366                              5,242



              Add: Amortization of intangibles from business combinations                                                                 10,799                                  10,545                                     44,769                             42,233



              Add: Employee severance                                                                                                         87                                      52                                      1,221                                918



              Add: Acquisition-related integration costs                                                                                       -                                                                                                                 25



              Subtotal                                                                                                                    11,944                                  12,400                                     51,288                             50,827



              
                Non-GAAP gross profit                                                                                                   $
              133,246                               $
        130,322                                                     $
        533,287           $
        517,691




              
                Non-GAAP gross margin                                                                                            56.0
                                                                                                                                                %                         58.8
            %                            59.1
            %                     60.8
           %





              
                GAAP income from operations                                                                                               $
              3,586                                $
        14,679                                                      $
        27,145            $
        59,417



              
                GAAP operating margin                                                                                   1.5
            %                          6.6
            %                             3.0
            %                      7.0
           %



              
                Non-GAAP adjustments:



              Add: Acquisition-related deferred revenue write-down                                                                           241                                     571                                      1,932                              2,409



              Add: Stock-based compensation expense                                                                                       15,012                                  12,591                                     58,633                             48,274



              Add: Amortization of intangibles from business                                                                              12,884                                  11,682                                     50,085                             47,077
    combinations



              Add: Employee severance                                                                                                        765                                     533                                      4,425                              2,246



              Add: Acquisition-related integration costs                                                                                     189                                     300                                      2,395                              3,683



              Add: Acquisition-related expenses                                                                                              132                                     972                                      1,162                              2,846



              Add: Restructuring costs                                                                                                     2,725                                   1,005                                      5,808                              4,590



              Subtotal                                                                                                                    31,948                                  27,654                                    124,440                            111,125



              
                Non-GAAP income from operations                                                                                          $
              35,534                                $
        42,333                                                     $
        151,585           $
        170,542




              
                Non-GAAP operating margin                                                                                        14.9
                                                                                                                                                %                         19.1
            %                            16.8
            %                     20.0
           %





              
                GAAP (loss) income before (benefit) provision for                                                                       $
              (1,262)                               $
        11,485                                                      $
        10,585            $
        44,622
    income taxes



              
                GAAP net income                                                                                                           $
              1,324                                 $
        9,334                                                      $
        11,908            $
        44,841





              Shares used in computing GAAP diluted earnings per share                                                                48,572,575                              48,025,617                                 48,312,271                         48,045,084



              
                GAAP diluted earnings per share                                                                                            $
              0.03                                  $
        0.19                                                        $
        0.25              $
        0.93





              
                Non-GAAP adjustments:



              Add: GAAP income tax (benefit) provision                                                                                   (2,586)                                  2,151                                    (1,323)                             (219)



              Add: Total non-GAAP adjustments affecting income from                                                                       31,948                                  27,654                                    124,440                            111,125
    operations



              
                Non-GAAP income before provision for income taxes                                                              30,686                                  39,139                                    135,025                            155,747



              Assumed non-GAAP income tax provision(1)                                                                                     6,137                                   7,828                                              $
           27,005                                $
     31,149




              
                Non-GAAP net income                                                                                                      $
              24,549                                $
        31,311                                                     $
        108,020           $
        124,598






              Shares used in computing non-GAAP diluted earnings per                                                                  48,572,575                              48,025,617                                 48,312,271                         48,045,084
    share



              
                Non-GAAP diluted earnings per share                                                                                        $
              0.51                                  $
        0.65                                                        $
        2.24              $
        2.59

    ---


              (1)    Blackbaud applies a non-GAAP effective tax rate of 20.0% when calculating non-GAAP net income and non-GAAP diluted earnings per share.



                                                                                               
              
                Blackbaud, Inc.
                                                                                  Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
                                                                                                             (Unaudited)





       
                (dollars in thousands)                                                                                       Three months ended           
         
              Years ended
                                                                                                                                        December 31,                           December 31,


                                                                                
        
                2019           2018                                2019 2018



       GAAP revenue                                                                                                    $
              237,839                     $
         221,218                    $
     900,423 $
     848,606



       
                GAAP revenue growth                                                                          7.5                                                      6.1
                                                                                                           
            %                                              
            %



       (Less) Add: Non-GAAP acquisition-related revenue(1)                                                   (5,903)                                571                        (20,097)    5,627



       Non-GAAP organic revenue(2)                                                                                     $
              231,936                     $
         221,789                    $
     880,326 $
     854,233




       
                Non-GAAP organic revenue growth                                                              4.6                                                      3.1
                                                                                                           
            %                                              
            %





       Non-GAAP organic revenue(2)                                                                                     $
              231,936                     $
         221,789                    $
     880,326 $
     854,233



       Foreign currency impact on non-GAAP organic revenue(3)                                                    607                                                              6,020



       Non-GAAP organic revenue on constant currency basis(3)                                                          $
              232,543                     $
         221,789                    $
     886,346 $
     854,233




       
                Non-GAAP organic revenue growth on constant currency basis                                   4.8                                                      3.8
                                                                                                           
            %                                              
            %





       GAAP recurring revenue                                                                                          $
              219,820                     $
         199,930                    $
     831,609 $
     762,181



       
                GAAP recurring revenue growth                                                                9.9                                                      9.1
                                                                                                           
            %                                              
            %



       (Less) Add: Non-GAAP acquisition-related revenue(1)                                                   (5,841)                                571                        (19,804)    5,458



       Non-GAAP organic recurring revenue                                                                              $
              213,979                     $
         200,501                    $
     811,805 $
     767,639




       
                Non-GAAP organic recurring revenue growth                                                    6.7                                                      5.8
                                                                                                           
            %                                              
            %

    ---




              (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 organic revenue for
                                  the prior year periods
                                  presented herein may not agree
                                  to non-GAAP organic 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 Australian Dollar,
                                  British Pound, Canadian Dollar
                                  and EURO.



       
                (dollars in thousands)                                               Years ended
                                                                                         December 31,


                                                                    2019      2018



       
                GAAP net cash provided by operating activities                $
     182,477             $
     201,385



       Less: purchase of property and equipment                         (11,492)                (14,719)



       Less: capitalized software development costs                     (46,874)                (37,629)



       
                Non-GAAP free cash flow                                       $
     124,111             $
     149,037

    ---

View original content to download multimedia:http://www.prnewswire.com/news-releases/blackbaud-announces-2019-fourth-quarter-and-full-year-results-301002039.html

SOURCE Blackbaud