UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 10, 2020
 | ||
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer ID Number) |
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (843 ) 216-6200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Securities Registered Pursuant to Section 12(b) of the Act: | ||
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on which Registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On February 10, 2020, Blackbaud, Inc. (the "Company") issued a press release reporting unaudited financial results for the quarter and fiscal year ended December 31, 2019. A copy of this press release is attached hereto as Exhibit 99.1.
The information in this Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. | Description | |
Press release dated February 10, 2020 reporting unaudited financial results for the quarter and fiscal year ended December 31, 2019. | ||
101.INS* | Inline XBRL Instance Document - the Instance Document does not appear in the interactive data file because its XBRL tags, including Cover Page XBRL tags, are embedded within the Inline XBRL Document. | |
101.SCH* | Inline XBRL Taxonomy Extension Schema Document. | |
101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | |
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |
101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
BLACKBAUD, INC. | |||||
Date: | February 10, 2020 | /s/ Anthony W. Boor | |||
Anthony W. Boor | |||||
Executive Vice President and Chief Financial Officer | |||||
(Principal Financial and Accounting Officer) | |||||
FINAL - 2/6/2020 12:10pm | Exhibit 99.1 | |
| ||
PRESS RELEASE | ||
Blackbaud Announces 2019 Fourth Quarter and Full Year Results
Fourth Quarter Recurring Revenue Grows 10%; Delivers on 2019 Financial Guidance; Announces 2020 Financial Guidance
Charleston, S.C. (February 10, 2020) - 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.
 | ||
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 SolutionsTM closes out 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
2
| ||
PRESS RELEASE | ||
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, 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.
3
| ||
PRESS RELEASE | ||
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.
4
Blackbaud, Inc.
Consolidated Balance Sheets
(Unaudited)
(dollars in thousands) | December 31, 2019 | December 31, 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 | ||
5
Blackbaud, Inc.
Consolidated Statements of Comprehensive Income
(Unaudited)
(dollars in thousands, except per share amounts) | Three months ended December 31, | Years ended 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 | |||||
6
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, 2019 | December 31, 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 | ||
7
Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
(dollars in thousands, except per share amounts) | Three months ended December 31, | Years ended 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 combinations | 12,884 | 11,682 | 50,085 | 47,077 | |||||||||
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 income taxes | $ | (1,262 | ) | $ | 11,485 | $ | 10,585 | $ | 44,622 | ||||
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 operations | 31,948 | 27,654 | 124,440 | 111,125 | |||||||||
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 share | 48,572,575 | 48,025,617 | 48,312,271 | 48,045,084 | |||||||||
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. |
8
Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
(Unaudited)
(dollars in thousands) | Three months ended December 31, | Years ended 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 | ||
9