blkb-20230503
false000128005800012800582023-05-032023-05-030001280058us-gaap:CommonStockMember2023-05-032023-05-030001280058blkb:PreferredStockPurchaseRightsMember2023-05-032023-05-03

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): May 3, 2023
https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-bblogo.jpg
Blackbaud, Inc.
(Exact name of registrant as specified in its charter)
Delaware000-5060011-2617163
(State or other jurisdiction of incorporation)
(Commission File Number)(IRS Employer ID Number)
65 Fairchild Street, Charleston, South Carolina 29492
(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 ClassTrading Symbol(s)Name of Each Exchange on which Registered
Common Stock, $0.001 Par ValueBLKBNasdaq Global Select Market
Preferred Stock Purchase RightsN/ANasdaq Global Select Market
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 May 3, 2023, Blackbaud, Inc. (the "Company") issued a press release reporting unaudited financial results for the quarter ended March 31, 2023. 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 May 3, 2023 reporting unaudited financial results for the quarter ended March 31, 2023.
101.INSInline XBRL Instance Document - the Instance Document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL Document.
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document.
101.LABInline XBRL Taxonomy Extension Label Linkbase Document.
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document.
104Cover 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: May 3, 2023/s/ Anthony W. Boor
Anthony W. Boor
Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)



Document
  Exhibit 99.1
 
https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-image2.jpg
PRESS RELEASE 


Blackbaud Announces 2023 First Quarter Results
Raises Full Year 2023 Financial Guidance; Accelerates Expectation for Achieving Rule of 40
Charleston, S.C. (May 3, 2023) - Blackbaud (NASDAQ: BLKB), the world's leading provider of software for powering social impact, today announced financial results for its first quarter ended March 31, 2023.

"2023 is off to a strong start," said Mike Gianoni, president and CEO, Blackbaud. "We have been executing on a thoughtful operating plan that is progressing faster than expected as a result of solid execution across our teams and deep relationships with our customers. Our operating plan focuses on five key drivers that will continue enhancing our top and bottom line through the year, leading us to raise our guidance across the board. At the midpoint of our revised full-year guidance, we now anticipate organic revenue growth at constant currency of roughly 5.5%, adjusted EBITDA margin at constant currency of 31%, and a Rule of 40 at constant currency of 36.5%, up 750 basis points versus 2022. With acceleration planned for each sequential quarter, we expect to exit 2023 at an organic revenue growth rate in the high-single digits and Rule of 40 performance to cross the 40% line in the fourth quarter, well ahead of our prior target of 2025. And looking ahead to 2024, we expect continued revenue growth and margin expansion that supports a sustained Rule of 40 for the full year."
First Quarter 2023 Results Compared to First Quarter 2022 Results:
GAAP total revenue was $261.8 million, up 1.8%, with $252.7 million in GAAP recurring revenue, up 3.3%.
Non-GAAP organic recurring revenue increased 3.8%.
GAAP loss from operations was $9.9 million, inclusive of security incident-related costs of $17.8 million, with GAAP operating margin of (3.8)%, a decrease of 150 basis points.
Non-GAAP income from operations was $56.6 million, with non-GAAP operating margin of 21.6%, an increase of 470 basis points.
GAAP net loss was $14.7 million, with GAAP diluted loss per share of $0.28, down $0.08 per share.
Non-GAAP net income was $38.3 million, with non-GAAP diluted earnings per share of $0.72, up $0.15 per share.
Non-GAAP adjusted EBITDA was $71.3 million, up $14.1 million, with non-GAAP adjusted EBITDA margin of 27.2%, an increase of 500 basis points.
GAAP net cash provided by operating activities was $21.8 million, a decrease of $2.7 million.
Non-GAAP adjusted free cash flow was $15.7 million, an increase of $7.3 million, with non-GAAP adjusted free cash flow margin of 6.0%, an increase of 270 basis points.
"Strong first quarter results and our improved outlook underscore the strength of our business and opportunity to drive significant long-term value creation through continued execution of our operating plan," said Tony Boor, executive vice president and CFO, Blackbaud. "Total revenue of $262 million represented organic growth of 2.3%, and when adjusted for $3 million of negative foreign exchange impacts, organic growth at constant currency was 3.4%. Q1 bookings were ahead of initial expectations. Transactional revenue continued to grow versus a tough compare supported by our rate change implementation at the beginning of the year and elevated volumes. Additionally, we are seeing early benefits from our new contractual pricing approach with continued strength in renewal rates and more customers shifting to three-year contracts. Adjusted EBITDA margin of 27.5% at constant currency was a five-point improvement year over year. We expect step-level improvement from Q1 to Q2 supported by the sustainable cost actions that we have already taken."




https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-image2.jpg
PRESS RELEASE

An explanation of all non-GAAP financial measures referenced in this press release, including the Rule of 40, is included below under the heading "Non-GAAP Financial Measures." A reconciliation of the company's non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.
Recent Company Highlights
Blackbaud announced the availability of SKY API® endpoints for Blackbaud CRM™ and Blackbaud Altru® that will make it easier for customers to further expand and extend the capabilities of these solutions to meet their fundraising and constituent engagement goals.
Blackbaud unveiled its new TeamRaiser activity-tracking feature, Good Move™, designed to help charitable organizations energize their constituents and raise more with a mobile-first gamified activity-tracking and peer-to-peer fundraising experience. This new feature leverages Kilter acquired by Blackbaud in late 2022.
Blackbaud announced expanded partnerships to add value for our customers and their constituents. Blackbaud is working with Almabase to provide a modern solution for advancement teams to unlock higher education and K-12 school engagement and enhanced fundraising. Blackbaud is also working with SwipeTrack Solutions to modernize the patron digital experience and back-office operations for Arts and Cultural organizations.
Blackbaud received an IR Magazine award for Best ESG reporting in the small to mid-cap category.
At the end of April, the company hosted its semi-annual Product Update Briefings, sharing the latest in product innovation.
EVERFI along with Guardian announced the launch of “Minding Your Money: Skills for Life™,” a first-of-its-kind financial wellness curriculum that addresses the intersections of personal finances, relationships and health to help young people learn lasting financial habits before they enter adulthood.
Blackbaud was named to Forbes America’s Best Employers 2023 list for the sixth year in the midsize category, which included 1,000 companies - 500 large employers and 500 midsize employers - selected through an independent survey of approximately 45,000 American employees working for companies with more than 1,000 employees and spanning 25 industry sectors.
Visit www.blackbaud.com/newsroom for more information about Blackbaud’s recent highlights.
Financial Outlook
Blackbaud today revised its 2023 full year financial guidance:
Non-GAAP revenue of $1.095 billion to $1.125 billion
Non-GAAP adjusted EBITDA margin of 30.5% to 31.5%
Non-GAAP earnings per share of $3.63 to $3.94
Non-GAAP adjusted free cash flow of $190 million to $210 million
Included in its 2023 full year financial guidance are the following assumptions:
Non-GAAP annualized effective tax rate is expected to be approximately 20%
Interest expense for the year is expected to be approximately $37 million to $41 million
Fully diluted shares for the year are expected to be in the range of approximately 53 million to 54 million
Capital expenditures for the year are expected to be in the range of approximately $65 million to $75 million, including approximately $55 million to $65 million of capitalized software and content development costs
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,
2

https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-image2.jpg
PRESS RELEASE
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.
In order to provide a meaningful basis for comparison, Blackbaud uses non-GAAP adjusted free cash flow in analyzing its operating performance. Non-GAAP adjusted free cash flow is defined as operating cash flow less capital expenditures, including costs required to be capitalized for software and content development, capital expenditures for property and equipment, plus cash outflows, net of insurance, related to the previously disclosed Security Incident discovered in May 2020 (the "Security Incident"). Total costs related to the Security Incident exceeded the limit of our insurance coverage during the first quarter of 2022. For full year 2023, Blackbaud currently expects net cash outlays of $25 million to $35 million for ongoing legal fees related to the Security Incident. In line with the company's policy, all associated costs due to third-party service providers and consultants, including legal fees, are expensed as incurred. Please refer to the section below titled "Non-GAAP Financial Measures" for more information on Blackbaud's use of non-GAAP financial measures.
Conference Call Details
What:    Blackbaud's 2023 First Quarter Conference Call
When:    May 3, 2023
Time:     8:00 a.m. (Eastern Time)
Live Call:     1-877-407-3088 (US/Canada)
Webcast:    Blackbaud's Investor Relations Webpage
About Blackbaud
Blackbaud (NASDAQ: BLKB) is the leading software provider exclusively dedicated to powering social impact. Serving the nonprofit and education sectors, companies committed to social responsibility and individual change makers, Blackbaud's essential software is built to accelerate impact in fundraising, nonprofit financial management, digital giving, grantmaking, corporate social responsibility and education management. With millions of users and $100 billion donated, granted and invested through its platforms every year, Blackbaud's solutions are unleashing the potential of the people and organizations who change the world. Blackbaud has been named to Newsweek’s list of America’s Most Responsible Companies, Quartz’s list of Best Companies for Remote Workers and Forbes’ list of America’s Best Employers. A remote-first company, Blackbaud has operations in the United States, Australia, Canada, Costa Rica and the United Kingdom, supporting users in 100+ countries. Learn more at www.blackbaud.com, or follow us on Twitter, LinkedIn, Instagram, and Facebook.
Investor ContactMedia Contact
Alexandra Durkeemedia@blackbaud.com
Investor Relations Manager
IR@blackbaud.com
3

https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-image2.jpg
PRESS RELEASE
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 condition and results of operations. 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; cybersecurity and data protection risks and related liabilities; potential litigation involving us; 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. Blackbaud uses non-GAAP financial measures internally in analyzing its operational performance. Accordingly, Blackbaud believes these non-GAAP measures are useful to investors, as a supplement to GAAP measures, in evaluating its ongoing operational performance 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 potential differences in the exact method of calculation between companies.
The non-GAAP financial measures discussed above exclude the impact of certain transactions that Blackbaud believes are not directly related to its operating performance in any particular period, but are for its long-term benefit over multiple periods. Blackbaud believes these non-GAAP financial measures reflect its ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in its business.
While Blackbaud believes these non-GAAP measures provide useful supplemental information, 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 reconciliations of these non-GAAP measures to their most directly comparable GAAP financial measures.
Non-GAAP free cash flow is defined as operating cash flow less capital expenditures, including costs required to be capitalized for software and content development, and capital expenditures for property and equipment. In addition, and in order to provide a meaningful basis for comparison, Blackbaud now uses non-GAAP adjusted free cash flow in analyzing its operating performance. Non-GAAP adjusted free cash flow is defined as operating cash flow less capital expenditures, including costs required to be capitalized for software and content development, and capital expenditures for property and equipment, plus cash outflows, net of insurance, related to the Security Incident. Blackbaud believes non-GAAP free cash flow and non-GAAP adjusted free cash flow provide useful measures of the company's operating performance. Non-GAAP adjusted free cash flow is not intended to represent and should not be viewed as the amount of residual cash flow available for discretionary expenditures.
4

https://cdn.kscope.io/95e47c30790fa46920dd41922505dbb9-image2.jpg
PRESS RELEASE
In addition, Blackbaud uses non-GAAP organic revenue growth, non-GAAP organic revenue growth on a constant currency basis, non-GAAP organic recurring revenue growth and non-GAAP organic recurring revenue growth on a constant currency basis, 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. 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.
Rule of 40 is defined as non-GAAP organic revenue growth plus non-GAAP adjusted EBITDA margin. Non-GAAP adjusted EBITDA is defined as GAAP net income plus interest, net; income tax provision (benefit); depreciation; amortization of intangible assets from business combinations; amortization of software and content development costs; stock-based compensation; employee severance; acquisition and disposition-related costs; restructuring and other real estate activities; costs, net of insurance, related to the Security Incident; and impairment of capitalized software development costs.
5

Blackbaud, Inc.
Consolidated Balance Sheets
(Unaudited)
(dollars in thousands, except per share amounts)March 31,
2023
December 31,
2022
Assets
Current assets:
Cash and cash equivalents$24,083 $31,691 
Restricted cash364,071 702,240 
Accounts receivable, net of allowance of $7,688 and $7,318 at March 31, 2023 and December 31, 2022, respectively
100,253 102,809 
Customer funds receivable2,136 249 
Prepaid expenses and other current assets88,779 81,654 
Total current assets579,322 918,643 
Property and equipment, net105,309 107,426 
Operating lease right-of-use assets47,176 45,899 
Software and content development costs, net145,705 141,023 
Goodwill1,051,652 1,050,272 
Intangible assets, net622,237 635,136 
Other assets87,947 94,304 
Total assets$2,639,348 $2,992,703 
Liabilities and stockholders’ equity
Current liabilities:
Trade accounts payable$46,528 $42,559 
Accrued expenses and other current liabilities72,799 86,002 
Due to customers364,397 700,860 
Debt, current portion19,136 18,802 
Deferred revenue, current portion361,003 382,419 
Total current liabilities863,863 1,230,642 
Debt, net of current portion858,912 840,241 
Deferred tax liability131,460 125,759 
Deferred revenue, net of current portion6,956 2,817 
Operating lease liabilities, net of current portion45,190 44,918 
Other liabilities13,234 4,294 
Total liabilities1,919,615 2,248,671 
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, 69,154,863 and 67,814,044 shares issued at March 31, 2023 and December 31, 2022, respectively
69 68 
Additional paid-in capital1,105,189 1,075,264 
Treasury stock, at cost; 15,278,827 and 14,745,230 shares at March 31, 2023 and December 31, 2022, respectively
(568,277)(537,287)
Accumulated other comprehensive income404 8,938 
Retained earnings182,348 197,049 
Total stockholders’ equity719,733 744,032 
Total liabilities and stockholders’ equity$2,639,348 $2,992,703 

6

Blackbaud, Inc.
Consolidated Statements of Comprehensive Loss
(Unaudited)
(dollars in thousands, except per share amounts)Three months ended
March 31,
20232022
Revenue
Recurring$252,748 $244,666 
One-time services and other9,005 12,458 
Total revenue261,753 257,124 
Cost of revenue
Cost of recurring114,500 112,174 
Cost of one-time services and other8,612 11,188 
Total cost of revenue123,112 123,362 
Gross profit138,641 133,762 
Operating expenses
Sales, marketing and customer success54,385 55,216 
Research and development40,591 39,952 
General and administrative52,838 43,762 
Amortization774 811 
Total operating expenses148,588 139,741 
Loss from operations(9,947)(5,979)
Interest expense(10,662)(7,599)
Other income, net2,007 1,121 
Loss before benefit for income taxes(18,602)(12,457)
Income tax benefit(3,901)(2,050)
Net loss$(14,701)$(10,407)
Loss per share
Basic$(0.28)$(0.20)
Diluted$(0.28)$(0.20)
Common shares and equivalents outstanding
Basic weighted average shares52,132,999 51,199,717 
Diluted weighted average shares52,132,999 51,199,717 
Other comprehensive (loss) income
Foreign currency translation adjustment2,158 (2,132)
Unrealized (loss) gain on derivative instruments, net of tax(10,692)10,905 
Total other comprehensive (loss) income(8,534)8,773 
Comprehensive loss$(23,235)$(1,634)
7

Blackbaud, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
Three months ended
March 31,
(dollars in thousands)20232022
Cash flows from operating activities
Net loss$(14,701)$(10,407)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization27,272 25,545 
Provision for credit losses and sales returns1,522 1,875 
Stock-based compensation expense29,925 27,860 
Deferred taxes9,245 (7,431)
Amortization of deferred financing costs and discount500 645 
Other non-cash adjustments(215)(150)
Changes in operating assets and liabilities, net of acquisition and disposal of businesses:
Accounts receivable1,139 9,010 
Prepaid expenses and other assets(2,750)(2,067)
Trade accounts payable3,362 15,919 
Accrued expenses and other liabilities(15,931)(13,430)
Deferred revenue(17,562)(22,865)
Net cash provided by operating activities21,806 24,504 
Cash flows from investing activities
Purchase of property and equipment(1,364)(4,266)
Capitalized software and content development costs(13,967)(12,683)
Purchase of net assets of acquired companies, net of cash and restricted cash acquired— (19,985)
Net cash used in investing activities(15,331)(36,934)
Cash flows from financing activities
Proceeds from issuance of debt92,600 59,400 
Payments on debt(75,403)(33,765)
Employee taxes paid for withheld shares upon equity award settlement(31,417)(34,674)
Change in due to customers(337,159)(315,294)
Change in customer funds receivable(1,859)(1,115)
Net cash used in financing activities(353,238)(325,448)
Effect of exchange rate on cash, cash equivalents and restricted cash986 (504)
Net decrease in cash, cash equivalents and restricted cash(345,777)(338,382)
Cash, cash equivalents and restricted cash, beginning of period733,931 651,762 
Cash, cash equivalents and restricted cash, end of period$388,154 $313,380 
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)March 31,
2023
December 31,
2022
Cash and cash equivalents$24,083 $31,691 
Restricted cash364,071 702,240 
Total cash, cash equivalents and restricted cash in the statement of cash flows$388,154 $733,931 
8

Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
(dollars in thousands, except per share amounts)Three months ended
March 31,
20232022
GAAP Revenue$261,753 $257,124 
GAAP gross profit$138,641 $133,762 
GAAP gross margin53.0 %52.0 %
Non-GAAP adjustments:
Add: Stock-based compensation expense3,954 4,149 
Add: Amortization of intangibles from business combinations13,111 12,489 
Add: Employee severance743 — 
Subtotal17,808 16,638 
Non-GAAP gross profit$156,449 $150,400 
Non-GAAP gross margin59.8 %58.5 %
GAAP loss from operations$(9,947)$(5,979)
GAAP operating margin(3.8)%(2.3)%
Non-GAAP adjustments:
Add: Stock-based compensation expense
29,925 27,860 
Add: Amortization of intangibles from business combinations
13,885 13,300 
Add: Employee severance
4,322 — 
Add: Acquisition and disposition-related costs
619 957 
Add: Restructuring and other real estate activities
— 71 
Add: Security Incident-related costs, net of insurance(1)
17,783 7,201 
Subtotal66,534 49,389 
Non-GAAP income from operations$56,587 $43,410 
Non-GAAP operating margin21.6 %16.9 %
GAAP loss before benefit for income taxes$(18,602)$(12,457)
GAAP net loss$(14,701)$(10,407)
Shares used in computing GAAP diluted loss per share52,132,999 51,199,717 
GAAP diluted loss per share$(0.28)$(0.20)
Non-GAAP adjustments:
Less: GAAP income tax benefit(3,901)(2,050)
Add: Total non-GAAP adjustments affecting income from operations66,534 49,389 
Non-GAAP income before provision for income taxes47,932 36,932 
Assumed non-GAAP income tax provision(2)
9,586 7,386 
Non-GAAP net income$38,346 $29,546 
Shares used in computing non-GAAP diluted earnings per share53,171,410 52,076,858 
Non-GAAP diluted earnings per share$0.72 $0.57 
    
(1)Includes Security Incident-related costs incurred during the three months ended March 31, 2023 of $17.8 million, which includes approximately $10.2 million in recorded liabilities for loss contingencies, net of insurance recoveries during the same period of $0.0 million and during the three months ended March 31, 2022 of $9.0 million, net of insurance recoveries during the same period of $1.8 million. Recorded expenses consisted primarily of payments to third-party service providers and consultants, including legal fees, as well as settlements of customer claims and accruals for certain loss contingencies. Not included in this adjustment were costs associated with enhancements to our cybersecurity program. For full year 2023, we currently expect net pre-tax expense of approximately $20 million to $30 million and net cash outlays of approximately $25 million to $35 million for ongoing legal fees related to the Security Incident. Not included in these ranges are our previous settlements or current accruals for loss contingencies related to the matters discussed below. In line with our policy, legal fees, are expensed as incurred. As of March 31, 2023, we have recorded approximately $30.2 million in aggregate liabilities for loss contingencies based primarily on recent negotiations with certain governmental agencies related to the Security Incident that we believe we can reasonably estimate. It is reasonably possible that our estimated or actual losses may change in the near term for those matters and be materially in excess of the amounts accrued, but we are unable at this time to reasonably estimate the possible additional loss. There are other Security Incident-related matters, including customer claims, customer constituent class actions and governmental investigations, for which we have not recorded a liability for a loss contingency as of March 31, 2023 because we are unable at this time to reasonably estimate the possible loss or range of loss. Each of these matters could, separately or in the aggregate, result in an adverse
9

Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
(Unaudited)
judgment, settlement, fine, penalty or other resolution, the amount, scope and timing of which we are currently unable to predict, but could have a material adverse impact on our results of operations, cash flows or financial condition.
(2)Blackbaud applies a non-GAAP effective tax rate of 20.0% when calculating non-GAAP net income and non-GAAP diluted earnings per share.

(dollars in thousands)Three months ended
March 31,
20232022
GAAP revenue$261,753 $257,124 
GAAP revenue growth1.8 %
Less: Non-GAAP revenue from divested businesses(1)
— (1,309)
Non-GAAP organic revenue(2)
$261,753 $255,815 
Non-GAAP organic revenue growth2.3 %
Non-GAAP organic revenue(2)
$261,753 $255,815 
Foreign currency impact on non-GAAP organic revenue(3)
2,677 — 
Non-GAAP organic revenue on constant currency basis(3)
$264,430 $255,815 
Non-GAAP organic revenue growth on constant currency basis3.4 %
GAAP recurring revenue$252,748 $244,666 
GAAP recurring revenue growth3.3 %
Less: Non-GAAP recurring revenue from divested businesses(1)
— (1,279)
Non-GAAP organic recurring revenue(2)
$252,748 $243,387 
Non-GAAP organic recurring revenue growth3.8 %
Non-GAAP organic recurring revenue(2)
$252,748 $243,387 
Foreign currency impact on non-GAAP organic recurring revenue(3)
2,472 — 
Non-GAAP organic recurring revenue on constant currency basis(3)
$255,220 $243,387 
Non-GAAP organic recurring revenue growth on constant currency basis4.9 %
(1)Non-GAAP revenue from divested businesses excludes revenue associated with divested businesses. The exclusion of the prior period revenue is to present the results of the divested business with the results of the combined company for the same period of time in both the prior and current periods.
(2)Non-GAAP organic revenue and non-GAAP organic recurring revenue for the prior year periods presented herein may not agree to non-GAAP organic revenue and non-GAAP organic recurring revenue presented in the respective prior period quarterly financial information solely due to the manner in which non-GAAP organic revenue growth and non-GAAP organic recurring revenue growth are calculated.
(3)To determine non-GAAP organic revenue growth and non-GAAP organic recurring 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.

10

Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
(Unaudited)
(dollars in thousands)Three months ended
March 31,
20232022
GAAP net loss$(14,701)$(10,407)
Non-GAAP adjustments:
Add: Interest, net
9,426 7,476 
Add: GAAP income tax (benefit) provision(3,901)(2,050)
Add: Depreciation
3,336 3,538 
Add: Amortization of intangibles from business combinations
13,885 13,300 
Add: Amortization of software and content development costs(1)
10,606 9,245 
Subtotal33,352 31,509 
Non-GAAP EBITDA$18,651 $21,102 
Non-GAAP EBITDA margin7.1 %
Non-GAAP adjustments:
Add: Stock-based compensation expense
29,925 27,860 
Add: Employee severance
4,322 — 
Add: Acquisition and disposition-related costs
619 957 
Add: Restructuring and other real estate activities
— 71 
Add: Security Incident-related costs, net of insurance(2)
17,783 7,201 
Subtotal52,649 36,089 
Non-GAAP adjusted EBITDA$71,300 $57,191 
Non-GAAP adjusted EBITDA margin27.2 %
Rule of 40(3)
29.5 %
Non-GAAP adjusted EBITDA71,300 57,191 
Foreign currency impact on Non-GAAP adjusted EBITDA(4)
1,297 501 
Non-GAAP adjusted EBITDA on constant currency basis(4)
$72,597 $57,692 
Non-GAAP adjusted EBITDA margin on constant currency basis27.5 %
Rule of 40 on constant currency basis(5)
30.9 %
(1)Includes amortization expense related to software and content development costs, and amortization expense from capitalized cloud computing implementation costs.
(2)See additional details in the reconciliation of GAAP to Non-GAAP operating income above.
(3)Measured by non-GAAP organic revenue growth plus non-GAAP adjusted EBITDA margin. See Non-GAAP organic revenue growth table above.
(4)To determine non-GAAP adjusted EBITDA on a constant currency basis, non-GAAP adjusted EBITDA 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.
(5)Measured by non-GAAP organic revenue growth on constant currency basis plus non-GAAP adjusted EBITDA margin on constant currency basis.
(dollars in thousands)Three months ended
March 31,
20232022
GAAP net cash provided by operating activities$21,806 $24,504 
Less: purchase of property and equipment(1,364)(4,266)
Less: capitalized software and content development costs(13,967)(12,683)
Non-GAAP free cash flow$6,475 $7,555 
Add: Security Incident-related cash flows, net of insurance9,223 823 
Non-GAAP adjusted free cash flow$15,698 $8,378 
11