CHARLESTON, S.C., Feb. 18,
2025 /PRNewswire/ -- Blackbaud (NASDAQ: BLKB), the
leading provider of software for powering social impact, today
announced financial results for its fourth quarter and full year
ended December 31, 2024.
"2024 is a reflection of our successful work in solidifying
Blackbaud's attractive and improving financial model over the past
five years where our revenue, cash flows and Rule of 40 metrics
have all improved significantly," said Mike
Gianoni, president, CEO and vice chairman of the board of
directors, Blackbaud. "This success is the result of a proven
operating plan, continuous product innovation, refinement of our
go-to-market programs, a focus on efficiencies and effectiveness,
and a steadfast dedication to not only powering social impact but
centering it in all we do with both our customers and employees.
Blackbaud's multi-year trajectory will also be built on these
tenets, and when combined with our future opportunities, we see a
path to becoming a Rule of 45 company by 2030."
Fourth Quarter 2024 Results Compared to Fourth Quarter 2023
Results:
- GAAP total revenue was $302.2
million, up 2.4% and non-GAAP organic revenue increased
3.2%.
- GAAP recurring revenue was $296.2
million, up 3.1% and represented 98% of total revenue.
Non-GAAP organic recurring revenue increased 3.1%.
- GAAP loss from operations was $367.1
million, inclusive of aggregate pre-tax EVERFI impairment
and disposition charges of $405.4
million, with GAAP operating margin of (121.5)%, a decrease
of 13,250 basis points.
- Non-GAAP income from operations was $82.7 million, with non-GAAP operating margin of
27.4%, a decrease of 100 basis points.
- GAAP net loss was $330.8 million,
inclusive of aggregate pre-tax EVERFI impairment and disposition
charges of $405.4 million, with GAAP
diluted loss per share of $6.74, down
$6.84 per share.
- Non-GAAP net income was $54.4
million, with non-GAAP diluted earnings per share of
$1.08, down $0.06 per share.
- Non-GAAP adjusted EBITDA was $102.2
million, up $3.0 million, with
non-GAAP adjusted EBITDA margin of 33.8%, an increase of 20 basis
points.
- GAAP net cash provided by operating activities was $73.6 million, an increase of $76.9 million, with GAAP operating cash flow
margin of 24.3%, an increase of 2,540 basis points.
- Non-GAAP free cash flow was $56.5
million, an increase of $75.1
million, with non-GAAP free cash flow margin of 18.7%, an
increase of 2,500 basis points.
- Non-GAAP adjusted free cash flow was $57.3 million, an increase of $21.0 million, with non-GAAP adjusted free cash
flow margin of 19.0%, an increase of 670 basis points.
"During 2024 we achieved several significant milestones,
including the divestment of EVERFI and the finalization of nearly
all of our outstanding security litigation efforts," said
Tony Boor, executive vice president
and CFO, Blackbaud. "By putting these items behind us, the company
is 100% focused on providing our customers and prospects powerful
solutions to allow them to spend more time on what matters to them:
making a concrete difference through their vital social impact work
and easing their administrative burdens."
"To our existing and prospective shareholders, we remain
committed to delivering an attractive financial investment balanced
between top-line growth, profitability, and cash flow, all of which
are supported by our proven operating plan. In 2024, we repurchased
10% of our outstanding stock and if you add back in net share
settlement on employee stock compensation, the number moves to 11%.
We plan to continue to be purposeful about buying back our stock in
2025, anticipating buying back 3% to 5% of our total outstanding
shares as we look to deliver on Blackbaud's compelling investment
thesis."
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 sale of its EVERFI Inc. business
to a private investment firm unaffiliated with Blackbaud.
- Blackbaud appointed Bradley Pyburn, former chief of staff
of U.S. Cyber Command, to its board of directors.
- At its semi-annual Product Update Briefings in November,
Blackbaud showcased recent innovation and future roadmap direction
across its suite of solutions, diving further into the six waves of
innovation the company announced at bbcon 2024.
- Blackbaud celebrated GivingTuesday, kicking off the global
giving holiday at Nasdaq and also supporting customers through a
Giving Glow-Up Giveaway contest for Blackbaud Donation Form
users.
- For the fourth consecutive year, Blackbaud was named to
Newsweek's list of America's Most Responsible Companies, which
recognizes U.S.-based companies for their commitment to making a
positive global impact.
- The company announced that its 2025 annual major gift will
support the Center for Disaster Philanthropy (CDP), a nonprofit
organization that helps individuals, foundations and corporations
increase the effectiveness of their philanthropic response to
disasters and humanitarian crises.
- Blackbaud marked five years of its Social Good Startup
Program, which has now supported 77 startups with a 92% success
rate, providing cutting edge social impact technology to the
sector. The program welcomed its 10th cohort in
January.
- Blackbaud announced an industry-leading partnership with
True Impact® to bring predictive, outcome-based impact data into
Blackbaud Impact Edge™, the company's AI-powered social impact
reporting and storytelling solution for YourCause® from Blackbaud®
corporate customers.
- The company rolled out Blackbaud Donation Forms in Australia and New
Zealand, with its Optimized Donation Forms now available for
Raiser's Edge NXT® users and its Standard and Optimized Donation
Forms now available for Blackbaud CRM™ users in the region.
Visit www.blackbaud.com/newsroom for more information about
Blackbaud's recent highlights.
Full-Year 2024 Results Compared to Full-Year 2023
Results:
- GAAP total revenue was $1.2
billion, up 4.5% and non-GAAP organic revenue increased
5.2%.
- GAAP recurring revenue was $1.1
billion, up 5.4% and represented 98% of total revenue.
Non-GAAP organic recurring revenue increased 5.4%.
- GAAP loss from operations was $270.5
million, inclusive of aggregate pre-tax EVERFI impairment
and disposition charges of $405.4
million, with GAAP operating margin of (23.4)%, a decrease
of 2,740 basis points.
- Non-GAAP income from operations was $320.1 million, with non-GAAP operating margin of
27.7%, an increase of 110 basis points.
- GAAP net loss was $283.2 million,
inclusive of aggregate pre-tax EVERFI impairment and disposition
charges of $405.4 million, with GAAP
diluted loss per share of $5.60, down
$5.63 per share.
- Non-GAAP net income was $210.7
million, with non-GAAP diluted earnings per share of
$4.07, up $0.09 per share.
- Non-GAAP adjusted EBITDA was $388.9
million, up $32.4 million,
with non-GAAP adjusted EBITDA margin of 33.7%, an increase of 150
basis points.
- GAAP net cash provided by operating activities was $296.0 million, an increase of $96.3 million, with GAAP operating cash flow
margin of 25.6%, an increase of 750 basis points.
- Non-GAAP free cash flow was $228.8
million, an increase $93.3
million, with non-GAAP free cash flow margin of 19.8%, an
increase of 750 basis points.
- Non-GAAP adjusted free cash flow was $244.7 million, an increase of $31.2 million, with non-GAAP adjusted free cash
flow margin of 21.2%, an increase of 190 basis points.
Financial Outlook
Blackbaud today announced its 2025 full year financial
guidance:
- GAAP revenue of $1.115 billion to
$1.125 billion
-
- Organic revenue growth at constant currency of 4.5% to
5.4%
- Non-GAAP adjusted EBITDA margin of 34.9% to 35.9%
- Non-GAAP earnings per share of $4.16 to $4.35
- Non-GAAP adjusted free cash flow of $185
million to $195 million
Included in its 2025 full year financial guidance are the
following updated assumptions:
- Non-GAAP annualized effective tax rate is expected to be
approximately 24.5%
- Interest expense for the year is expected to be approximately
$65 million to $69 million
- Fully diluted shares for the year are expected to be
approximately 48.5 million to 49.5 million
- Capital expenditures for the year are expected to be
approximately $55 million to
$65 million, including approximately
$50 million to $60 million of capitalized software 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,
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
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 2025, Blackbaud currently expects net cash outlays of
$3 million to $4 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.
Stock Repurchase Program
As of December 31, 2024, Blackbaud had approximately
$645 million remaining under its
common stock repurchase program that was expanded, replenished and
reauthorized in July 2024.
Conference Call
Details
|
|
|
What:
|
Blackbaud's Fourth
Quarter and Full Year 2024 Conference Call
|
When:
|
February 18,
2025
|
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
over $100 billion raised, granted or
managed through Blackbaud 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, India and the
United Kingdom, supporting users
in 100+ countries. Learn more at www.blackbaud.com, or follow us
on X/Twitter, LinkedIn, Instagram, and Facebook.
Investor Contact
IR@blackbaud.com
Media Contact
media@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 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.
As previously disclosed, beginning in 2024, we apply a non-GAAP
effective tax rate of 24.5% when calculating non-GAAP net income
and non-GAAP diluted earnings per share. The non-GAAP tax rate
utilized in future periods will be reviewed annually to determine
whether it remains appropriate in consideration of our financial
results including our periodic effective tax rate calculated in
accordance with GAAP, our operating environment and related tax
legislation in effect and other factors deemed necessary. All 2023
measures of non-GAAP net income and non-GAAP diluted earnings per
share included in this news release are calculated under
Blackbaud's historical non-GAAP effective tax rate of 20.0%.
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 also 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 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 free cash flow and
Non-GAAP adjusted free cash flow are not intended to represent and
should not be viewed as the amount of residual cash flow available
for discretionary expenditures.
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, if any,
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; Security
Incident-related costs; and impairment and disposition charges.
Blackbaud,
Inc.
|
Consolidated Balance
Sheets
|
(Unaudited)
|
|
(dollars in
thousands, except per share amounts)
|
December 31,
2024
|
December 31,
2023
|
Assets
|
|
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$
67,628
|
$
31,251
|
Restricted
cash
|
741,884
|
697,006
|
Accounts receivable,
net of allowance of $5,228 and $6,907 at December 31, 2024 and
December 31, 2023, respectively
|
83,539
|
101,862
|
Customer funds
receivable
|
1,970
|
353
|
Prepaid expenses and
other current assets
|
79,418
|
99,285
|
Total current
assets
|
974,439
|
929,757
|
Property and
equipment, net
|
91,926
|
98,689
|
Operating lease
right-of-use assets
|
26,554
|
36,927
|
Software and content
development costs, net
|
148,319
|
160,194
|
Goodwill
|
1,052,506
|
1,053,738
|
Intangible assets,
net
|
132,881
|
581,937
|
Other
assets
|
67,221
|
51,037
|
Total
assets
|
$ 2,493,846
|
$ 2,912,279
|
Liabilities and
stockholders' equity
|
|
|
Current
liabilities:
|
|
|
Trade accounts
payable
|
$
50,810
|
$
25,184
|
Accrued expenses and
other current liabilities
|
77,453
|
64,322
|
Due to
customers
|
742,340
|
695,842
|
Debt, current
portion
|
23,875
|
19,259
|
Deferred revenue,
current portion
|
359,529
|
392,530
|
Total current
liabilities
|
1,254,007
|
1,197,137
|
Debt, net of current
portion
|
1,051,110
|
760,405
|
Deferred tax
liability
|
9,518
|
93,292
|
Deferred revenue, net
of current portion
|
2,015
|
2,397
|
Operating lease
liabilities, net of current portion
|
34,186
|
40,085
|
Other
liabilities
|
4,796
|
10,258
|
Total
liabilities
|
2,355,632
|
2,103,574
|
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, 70,943,373 and 69,188,304
shares issued at December 31, 2024 and December 31, 2023,
respectively; 49,245,588 and 53,625,440 shares outstanding at
December 31, 2024 and December 31, 2023,
respectively
|
71
|
69
|
Additional paid-in
capital
|
1,291,442
|
1,203,012
|
Treasury stock, at
cost; 21,697,785 and 15,562,864 shares at December 31, 2024
and December 31, 2023, respectively
|
(1,060,348)
|
(591,557)
|
Accumulated other
comprehensive loss
|
(4,869)
|
(1,688)
|
(Accumulated deficit)
retained earnings
|
(88,082)
|
198,869
|
Total stockholders'
equity
|
138,214
|
808,705
|
Total liabilities
and stockholders' equity
|
$ 2,493,846
|
$ 2,912,279
|
Blackbaud,
Inc.
|
Consolidated
Statements of Comprehensive Loss
|
(Unaudited)
|
|
(dollars in
thousands, except per share amounts)
|
Three months
ended
December 31,
|
|
Years ended
December 31,
|
2024
|
2023
|
|
2024
|
2023
|
Revenue
|
|
|
|
|
|
Recurring
|
$
296,202
|
$
287,381
|
|
$ 1,129,114
|
$ 1,071,520
|
One-time services and
other
|
6,030
|
7,630
|
|
26,381
|
33,912
|
Total
revenue
|
302,232
|
295,011
|
|
1,155,495
|
1,105,432
|
Cost of
revenue
|
|
|
|
|
|
Cost of
recurring
|
132,944
|
127,897
|
|
494,588
|
470,455
|
Cost of one-time
services and other
|
4,925
|
7,938
|
|
21,704
|
31,733
|
Total cost of
revenue
|
137,869
|
135,835
|
|
516,292
|
502,188
|
Gross
profit
|
164,363
|
159,176
|
|
639,203
|
603,244
|
Operating
expenses
|
|
|
|
|
|
Sales, marketing and
customer success
|
50,099
|
52,120
|
|
197,499
|
212,158
|
Research and
development
|
39,348
|
38,602
|
|
160,586
|
153,304
|
General and
administrative
|
35,881
|
35,356
|
|
142,723
|
189,938
|
Amortization
|
817
|
784
|
|
3,541
|
3,139
|
EVERFI
disposition
|
405,360
|
—
|
|
405,360
|
—
|
Total operating
expenses
|
531,505
|
126,862
|
|
909,709
|
558,539
|
(Loss) income from
operations
|
(367,142)
|
32,314
|
|
(270,506)
|
44,705
|
Interest
expense
|
(15,503)
|
(8,473)
|
|
(55,634)
|
(39,922)
|
Other income,
net
|
4,895
|
2,414
|
|
14,549
|
12,861
|
(Loss) income
before (benefit) provision for income taxes
|
(377,750)
|
26,255
|
|
(311,591)
|
17,644
|
Income tax (benefit)
provision
|
(43,207)
|
20,856
|
|
(24,640)
|
15,824
|
Net (loss)
income
|
$ (334,543)
|
$
5,399
|
|
$ (286,951)
|
$
1,820
|
(Loss) earnings per
share
|
|
|
|
|
|
Basic
|
$
(6.82)
|
$
0.10
|
|
$
(5.68)
|
$
0.03
|
Diluted
|
$
(6.82)
|
$
0.10
|
|
$
(5.68)
|
$
0.03
|
Common shares and
equivalents outstanding
|
|
|
|
|
|
Basic weighted average
shares
|
49,051,396
|
52,697,294
|
|
50,560,538
|
52,546,406
|
Diluted weighted
average shares
|
49,051,396
|
54,439,689
|
|
50,560,538
|
53,721,342
|
Other comprehensive
income (loss)
|
|
|
|
|
|
Foreign currency
translation adjustment
|
$
(8,439)
|
$
4,630
|
|
$
(2,822)
|
$
5,049
|
Unrealized gain (loss)
on derivative instruments, net of tax
|
10,457
|
(14,459)
|
|
(359)
|
(15,675)
|
Total other
comprehensive income (loss)
|
2,018
|
(9,829)
|
|
(3,181)
|
(10,626)
|
Comprehensive
loss
|
$ (332,525)
|
$
(4,430)
|
|
$ (290,132)
|
$
(8,806)
|
Blackbaud,
Inc.
|
Consolidated
Statements of Cash Flows
|
(Unaudited)
|
|
|
Years ended
December 31,
|
(dollars in
thousands)
|
2024
|
2023
|
Cash flows from
operating activities
|
|
|
Net (loss)
income
|
$
(286,951)
|
$
1,820
|
Adjustments to
reconcile net (loss) income to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization
|
121,665
|
109,487
|
Provision for credit
losses and sales returns
|
4,932
|
4,500
|
Stock-based
compensation expense
|
104,968
|
127,762
|
Deferred
taxes
|
(85,012)
|
(24,368)
|
Amortization of
deferred financing costs and discount
|
2,540
|
1,775
|
Loss on disposition of
businesses
|
16,847
|
—
|
EVERFI impairment
charges
|
390,204
|
—
|
Other non-cash
adjustments
|
2,462
|
5,023
|
Changes in operating
assets and liabilities, net of acquisition and disposal of
businesses:
|
|
|
Accounts
receivable
|
4,729
|
(3,237)
|
Prepaid expenses and
other assets
|
5,208
|
16,851
|
Trade accounts
payable
|
28,336
|
(18,576)
|
Accrued expenses and
other liabilities
|
(11,419)
|
(30,275)
|
Deferred
revenue
|
(2,541)
|
8,872
|
Net cash provided
by operating activities
|
295,968
|
199,634
|
Cash flows from
investing activities
|
|
|
Purchase of property
and equipment
|
(7,443)
|
(4,685)
|
Capitalized software
and content development costs
|
(59,757)
|
(59,443)
|
Purchase of net assets
of acquired companies, net of cash and restricted cash
acquired
|
—
|
(13)
|
Cash (used) received
in disposition of business
|
(1,179)
|
—
|
Other investing
activities
|
(5,029)
|
(250)
|
Net cash used in
investing activities
|
(73,408)
|
(64,391)
|
Cash flows from
financing activities
|
|
|
Proceeds from issuance
of debt
|
1,441,400
|
293,200
|
Payments on
debt
|
(1,144,709)
|
(374,595)
|
Debt issuance
costs
|
(6,458)
|
—
|
Employee taxes paid
for withheld shares upon equity award settlement
|
(56,828)
|
(35,867)
|
Change in due to
customers
|
46,957
|
(6,812)
|
Change in customer
funds receivable
|
(1,679)
|
(60)
|
Purchase of treasury
stock
|
(418,034)
|
(18,831)
|
Net cash used in
financing activities
|
(139,351)
|
(142,965)
|
Effect of exchange rate
on cash, cash equivalents and restricted cash
|
(1,954)
|
2,048
|
Net increase
(decrease) in cash, cash equivalents and restricted
cash
|
81,255
|
(5,674)
|
Cash, cash
equivalents and restricted cash, beginning of year
|
728,257
|
733,931
|
Cash, cash
equivalents and restricted cash, end of year
|
$
809,512
|
$
728,257
|
|
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,
2024
|
December 31,
2023
|
Cash and cash
equivalents
|
$
67,628
|
$
31,251
|
Restricted
cash
|
741,884
|
697,006
|
Total cash, cash
equivalents and restricted cash in the statement of cash
flows
|
$
809,512
|
$
728,257
|
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,
|
2024
|
2023
|
|
2024
|
2023
|
GAAP
Revenue
|
$ 302,232
|
$ 295,011
|
|
$
1,155,495
|
$
1,105,432
|
|
|
|
|
|
|
GAAP gross
profit
|
$ 164,363
|
$ 159,176
|
|
$ 639,203
|
$ 603,244
|
GAAP gross
margin
|
54.4 %
|
54.0 %
|
|
55.3 %
|
54.6 %
|
Non-GAAP
adjustments:
|
|
|
|
|
|
Add: Stock-based
compensation expense
|
4,026
|
4,416
|
|
14,092
|
16,658
|
Add: Amortization of
intangibles from business combinations
|
12,988
|
13,099
|
|
56,957
|
52,463
|
Add: Employee
severance
|
—
|
—
|
|
—
|
797
|
Subtotal
|
17,014
|
17,515
|
|
71,049
|
69,918
|
Non-GAAP gross
profit
|
$ 181,377
|
$ 176,691
|
|
$ 710,252
|
$ 673,162
|
Non-GAAP gross
margin
|
60.0 %
|
59.9 %
|
|
61.5 %
|
60.9 %
|
|
|
|
|
|
|
GAAP (loss) income
from operations
|
$
(367,142)
|
$
32,314
|
|
$
(270,506)
|
$
44,705
|
GAAP operating
margin
|
(121.5) %
|
11.0 %
|
|
(23.4) %
|
4.0 %
|
Non-GAAP
adjustments:
|
|
|
|
|
|
Add: Stock-based
compensation expense
|
28,538
|
32,094
|
|
104,968
|
127,762
|
Add: Amortization of
intangibles from business combinations
|
13,805
|
13,883
|
|
60,498
|
55,602
|
Add: Employee
severance
|
—
|
55
|
|
—
|
5,149
|
Add: Acquisition and
disposition-related costs(1)
|
1,201
|
657
|
|
6,100
|
7,456
|
Add: Security
Incident-related costs(2)
|
918
|
4,780
|
|
13,700
|
53,426
|
Add: EVERFI impairment
and disposition charges
|
405,360
|
—
|
|
405,360
|
—
|
Subtotal
|
449,822
|
51,469
|
|
590,626
|
249,395
|
Non-GAAP income from
operations
|
$
82,680
|
$
83,783
|
|
$ 320,120
|
$ 294,100
|
Non-GAAP operating
margin
|
27.4 %
|
28.4 %
|
|
27.7 %
|
26.6 %
|
|
|
|
|
|
|
GAAP (loss) income
before (benefit) provision for income taxes
|
$
(377,750)
|
$
26,255
|
|
$
(311,591)
|
$
17,644
|
GAAP net (loss)
income
|
$
(334,543)
|
$
5,399
|
|
$
(286,951)
|
$
1,820
|
|
|
|
|
|
|
Shares used in
computing GAAP diluted (loss) earnings per share
|
49,051,396
|
54,439,689
|
|
50,560,538
|
53,721,342
|
GAAP diluted (loss)
earnings per share
|
$
(6.82)
|
$
0.10
|
|
$
(5.68)
|
$
0.03
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
Add: GAAP income tax
(benefit) provision
|
(43,207)
|
20,856
|
|
(24,640)
|
15,824
|
Add: Total non-GAAP
adjustments affecting income from operations
|
449,822
|
51,469
|
|
590,626
|
249,395
|
Non-GAAP income
before provision for income taxes
|
72,072
|
77,724
|
|
279,035
|
267,039
|
Assumed non-GAAP
income tax provision(3)
|
17,658
|
15,545
|
|
68,364
|
53,408
|
Non-GAAP net
income
|
$
54,414
|
$
62,179
|
|
$ 210,671
|
$ 213,631
|
|
|
|
|
|
|
Shares used in
computing non-GAAP diluted earnings per share
|
50,591,254
|
54,439,689
|
|
51,750,308
|
53,721,342
|
Non-GAAP diluted
earnings per share
|
$
1.08
|
$
1.14
|
|
$
4.07
|
$
3.98
|
|
|
(1)
|
Includes noncash
impairment charges incurred during the twelve months ended December
31, 2024 and 2023 related to the subleases of our Washington, DC
office location, the lease of which was acquired during the EVERFI
acquisition.
|
(2)
|
Includes Security
Incident-related costs incurred during the three and twelve months
ended December 31, 2024 of $0.9 million and $13.7 million,
respectively, which included approximately $6.8 million in recorded
liabilities for loss contingencies, and during the three and twelve
months ended December 31, 2023 of $4.8 million and $53.4 million,
respectively, which included approximately $1.0 million and $31.0
million, respectively, in recorded liabilities for loss
contingencies. Recorded expenses consisted primarily of payments to
third-party service providers and consultants, including legal
fees, as well as settlements of customer claims, negotiated
settlements and accruals for certain loss contingencies. Not
included in this adjustment were costs associated with enhancements
to our cybersecurity program. For the year ended December 31, 2025,
we currently expect pre-tax expenses of approximately $2 million to
$3 million and cash outlays of approximately $3 million to $4
million for ongoing legal fees related to the Security Incident. In
line with our policy, legal fees are expensed as incurred. As of
December 31, 2024, we have recorded approximately $0.7 million in
aggregate liabilities for loss contingencies based primarily on
recent negotiations with certain customers 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 for which we have not recorded a liability
for a loss contingency as of December 31, 2024 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 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.
|
(3)
|
Beginning in 2024, we
now apply a non-GAAP effective tax rate of 24.5% when calculating
non-GAAP net income and non-GAAP diluted earnings per share. For
the twelve months ended December 31, 2023, the tax impact related
to non-GAAP adjustments is calculated under our historical non-GAAP
effective tax rate of 20.0%.
|
Blackbaud,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Financial Measures (continued)
|
(Unaudited)
|
|
(dollars in
thousands)
|
Three months
ended
December 31,
|
|
Years ended
December 31,
|
2024
|
2023
|
|
2024
|
2023
|
GAAP
revenue(1)
|
$ 302,232
|
$
295,011
|
|
$ 1,155,495
|
$ 1,105,432
|
GAAP revenue
growth
|
2.4 %
|
|
|
4.5 %
|
|
Less: Non-GAAP revenue
from divested businesses(2)
|
—
|
(2,213)
|
|
—
|
(7,402)
|
Non-GAAP organic
revenue(2)
|
$ 302,232
|
$
292,798
|
|
$ 1,155,495
|
$ 1,098,030
|
Non-GAAP organic
revenue growth
|
3.2 %
|
|
|
5.2 %
|
|
|
|
|
|
|
|
Non-GAAP organic
revenue(3)
|
$ 302,232
|
$
292,798
|
|
$ 1,155,495
|
$ 1,098,030
|
Foreign currency impact
on non-GAAP organic revenue(4)
|
(857)
|
—
|
|
(2,987)
|
—
|
Non-GAAP organic
revenue on constant currency basis(4)
|
$ 301,375
|
$
292,798
|
|
$ 1,152,508
|
$ 1,098,030
|
Non-GAAP organic
revenue growth on constant currency basis
|
2.9 %
|
|
|
5.0 %
|
|
|
|
|
|
|
|
GAAP recurring
revenue
|
$ 296,202
|
$
287,381
|
|
$ 1,129,114
|
$ 1,071,520
|
GAAP recurring
revenue growth
|
3.1 %
|
|
|
5.4 %
|
|
Less: Non-GAAP
recurring revenue from divested businesses(2)
|
—
|
—
|
|
—
|
—
|
Non-GAAP organic
recurring revenue(3)
|
$ 296,202
|
$
287,381
|
|
$ 1,129,114
|
$ 1,071,520
|
Non-GAAP organic
recurring revenue growth
|
3.1 %
|
|
|
5.4 %
|
|
|
|
|
|
|
|
Non-GAAP organic
recurring revenue(2)
|
$ 296,202
|
$
287,381
|
|
$ 1,129,114
|
$ 1,071,520
|
Foreign currency impact
on non-GAAP organic recurring revenue(4)
|
(843)
|
—
|
|
(2,913)
|
—
|
Non-GAAP organic
recurring revenue on constant currency
basis(4)
|
$ 295,359
|
$
287,381
|
|
$ 1,126,201
|
$ 1,071,520
|
Non-GAAP organic
recurring revenue growth on constant currency basis
|
2.8 %
|
|
|
5.1 %
|
|
|
|
(1)
|
Includes EVERFI revenue
of $18.7 million and $26.4 million for the three months ended
December 31, 2024 and 2023, respectively, and $85.5 million and
$106.9 million for the year ended December 31, 2024 and 2023,
respectively.
|
(2)
|
Non-GAAP revenue from
divested businesses excludes revenue associated with divested
businesses in the prior period. 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.
|
(3)
|
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.
|
(4)
|
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.
|
Blackbaud,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Financial Measures (continued)
|
(Unaudited)
|
|
(dollars in
thousands)
|
Three months
ended
December 31,
|
|
Years ended
December 31,
|
2024
|
2023
|
|
2024
|
2023
|
GAAP net (loss)
income
|
$
(334,543)
|
$
5,399
|
|
$
(286,951)
|
$
1,820
|
Non-GAAP
adjustments:
|
|
|
|
|
|
Add: Interest,
net
|
13,638
|
6,208
|
|
45,788
|
31,101
|
Add: GAAP income tax
(benefit) provision
|
(43,207)
|
20,856
|
|
(24,640)
|
15,824
|
Add:
Depreciation
|
3,207
|
3,142
|
|
12,828
|
13,043
|
Add: Amortization of
intangibles from business combinations
|
13,805
|
13,883
|
|
60,498
|
55,602
|
Add: Amortization of
software and content development costs(1)
|
13,325
|
12,183
|
|
51,240
|
45,296
|
Subtotal
|
768
|
56,272
|
|
145,714
|
160,866
|
Non-GAAP
EBITDA
|
$
(333,775)
|
$
61,671
|
|
$
(141,237)
|
$
162,686
|
Non-GAAP EBITDA
margin(2)
|
(110.4) %
|
|
|
(12.2) %
|
|
|
|
|
|
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
Add: Stock-based
compensation expense
|
$
28,538
|
$
32,094
|
|
$ 104,968
|
$
127,762
|
Add: Employee
severance
|
—
|
55
|
|
—
|
5,149
|
Add: Acquisition and
disposition-related costs(3)
|
1,201
|
657
|
|
6,100
|
7,456
|
Add: Security
Incident-related costs(3)
|
918
|
4,780
|
|
13,700
|
53,426
|
Add: EVERFI impairment
and disposition charges
|
405,360
|
—
|
|
405,360
|
—
|
Subtotal
|
436,017
|
37,586
|
|
530,128
|
193,793
|
Non-GAAP adjusted
EBITDA
|
$ 102,242
|
$
99,257
|
|
$ 388,891
|
$
356,479
|
Non-GAAP adjusted
EBITDA margin(4)
|
33.8 %
|
|
|
33.7 %
|
|
|
|
|
|
|
|
Rule of
40(5)
|
37.0 %
|
|
|
38.9 %
|
|
|
|
|
|
|
|
Non-GAAP adjusted
EBITDA
|
$ 102,242
|
$
99,257
|
|
$ 388,891
|
$
356,479
|
Foreign currency
impact on Non-GAAP adjusted EBITDA(6)
|
(559)
|
(716)
|
|
(1,618)
|
(7)
|
Non-GAAP adjusted
EBITDA on constant currency basis(6)
|
$ 101,683
|
$
98,541
|
|
$ 387,273
|
$
356,472
|
Non-GAAP adjusted
EBITDA margin on constant currency basis
|
33.7 %
|
|
|
33.6 %
|
|
|
|
|
|
|
|
Rule of 40 on
constant currency basis(7)
|
36.6 %
|
|
|
38.6 %
|
|
|
|
(1)
|
Includes amortization
expense related to software and content development costs, and
amortization expense from capitalized cloud computing
implementation costs.
|
(2)
|
Measured by GAAP
revenue divided by non-GAAP EBITDA.
|
(3)
|
See additional details
in the reconciliation of GAAP to Non-GAAP operating income
above.
|
(4)
|
Measured by non-GAAP
organic revenue divided by non-GAAP adjusted EBITDA.
|
(5)
|
Measured by non-GAAP
organic revenue growth plus non-GAAP adjusted EBITDA margin. See
Non-GAAP organic revenue growth table above.
|
(6)
|
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.
|
(7)
|
Measured by non-GAAP
organic revenue growth on constant currency basis plus non-GAAP
adjusted EBITDA margin on constant currency basis.
|
Blackbaud,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Financial Measures (continued)
|
(Unaudited)
|
|
(dollars in
thousands)
|
Years ended
December 31,
|
2024
|
2023
|
GAAP net cash
provided by operating activities
|
$ 295,968
|
$ 199,634
|
GAAP operating cash
flow margin
|
25.6 %
|
18.1 %
|
Non-GAAP
adjustments:
|
|
|
Less: purchase of
property and equipment
|
(7,443)
|
(4,685)
|
Less: capitalized
software and content development costs
|
(59,757)
|
(59,443)
|
Non-GAAP free cash
flow
|
$ 228,768
|
$ 135,506
|
Non-GAAP free cash
flow margin
|
19.8 %
|
12.3 %
|
Non-GAAP
adjustments:
|
|
|
Add: Security
Incident-related cash flows
|
15,925
|
78,010
|
Non-GAAP adjusted
free cash flow
|
$ 244,693
|
$ 213,516
|
Non-GAAP adjusted
free cash flow margin
|
21.2 %
|
19.3 %
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/blackbaud-announces-2024-fourth-quarter-and-full-year-results-302378627.html
SOURCE Blackbaud