In the news release, Blackbaud Announces 2024 Fourth Quarter and
Full Year Results, issued 18-Feb-2025
by Blackbaud over PR Newswire, we are advised by the company that
the original content distributed was incorrect. The entire release
has been updated. The complete, corrected release follows:
Blackbaud Announces 2024 Fourth Quarter and Full Year Results
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
|
81,287
|
99,285
|
Total current assets
|
976,308
|
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
|
$ 2,495,715
|
$ 2,912,279
|
Liabilities and stockholders'
equity
|
|
|
Current
liabilities:
|
|
|
Trade accounts
payable
|
$
50,810
|
$
25,184
|
Accrued expenses and
other current liabilities
|
75,543
|
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
|
1,252,097
|
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
|
2,353,722
|
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
|
(84,303)
|
198,869
|
Total stockholders' equity
|
141,993
|
808,705
|
Total liabilities and stockholders'
equity
|
$ 2,495,715
|
$ 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
|
(46,986)
|
20,856
|
|
(28,419)
|
15,824
|
Net (loss) income
|
$ (330,764)
|
$
5,399
|
|
$ (283,172)
|
$
1,820
|
(Loss) earnings per share
|
|
|
|
|
|
Basic
|
$
(6.74)
|
$
0.10
|
|
$
(5.60)
|
$
0.03
|
Diluted
|
$
(6.74)
|
$
0.10
|
|
$
(5.60)
|
$
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
|
$ (328,746)
|
$
(4,430)
|
|
$ (286,353)
|
$
(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
|
$
(283,172)
|
$
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
|
(85,011)
|
(24,368)
|
Amortization of
deferred financing costs and discount
|
2,538
|
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
|
3,339
|
16,851
|
Trade accounts
payable
|
28,336
|
(18,576)
|
Accrued expenses and
other liabilities
|
(13,328)
|
(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
|
$ (330,764)
|
$
5,399
|
|
$ (283,172)
|
$
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
|
$
(6.74)
|
$
0.10
|
|
$
(5.60)
|
$
0.03
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
Add: GAAP income tax
(benefit) provision
|
(46,986)
|
20,856
|
|
(28,419)
|
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
|
$
(330,764)
|
$
5,399
|
|
$
(283,172)
|
$
1,820
|
Non-GAAP adjustments:
|
|
|
|
|
|
Add: Interest,
net
|
13,638
|
6,208
|
|
45,788
|
31,101
|
Add: GAAP income tax
(benefit) provision
|
(46,986)
|
20,856
|
|
(28,419)
|
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
|
(3,011)
|
56,272
|
|
141,935
|
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.
|
(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