Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of software and
related services designed specifically for nonprofit organizations,
today announced financial results for its fourth quarter and full year
ended December 31, 2008.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, "The
Company’s fourth quarter results were highlighted by
better-than-expected profitability and solid execution in the face of an
increasingly challenging macro environment. Moreover, during 2008, the
Company made progress against multiple growth initiatives during what
proved to be one of the most challenging periods non-profit
organizations have ever faced. The continued progress with our eCRM
initiative, growth of our online fundraising solutions, acquisition and
integration of Kintera, momentum of eTapestry and growth of our
international business were all quite encouraging. In addition, fourth
quarter 2008 subscription revenue was approximately twice that of our
perpetual license revenue. The continued growth of our subscription
revenue is a significant and positive evolution of our already strong
business model.”
Chardon continued, "As we enter 2009, we will continue to manage
expenses carefully, balancing our desire to maintain high profitability
levels with the opportunity to invest in initiatives that will enhance
the Company’s long-term growth. We believe Blackbaud is well positioned
to continue executing effectively through this difficult time period and
we expect to emerge with our leadership position further enhanced.”
For the quarter ended December 31, 2008, Blackbaud reported total
revenue of $80.4 million. GAAP income from operations and net income
were $10.1 million and $6.5 million, respectively, compared with GAAP
income from operations of $14.2 million and net income of $9.0 million
in the fourth quarter of 2007. GAAP diluted earnings per share were
$0.15 for the quarter ended December 31, 2008, compared with $0.20 in
the same period last year.
For the quarter ended December 31, 2008, non-GAAP revenue, including a
$1.5 million revenue adjustment related to Kintera purchase accounting,
was $81.9 million, an increase of 17% compared with the fourth quarter
of 2007. Non-GAAP income from operations, which excludes stock-based
compensation expense and amortization of intangibles arising from
business combinations, was $17.6 million, an increase from $17.3 million
in the same period last year. Non-GAAP net income was $10.4 million for
the quarter ended December 31, 2008, compared with $10.5 million in the
same period last year. Non-GAAP diluted earnings per share were $0.24
for the quarter ended December 31, 2008, above the high-end of the
Company’s guidance of $0.22 to $0.23 and up over the year ago period.
A reconciliation of GAAP to non-GAAP results has been provided in the
financial statement tables included in this press release. An
explanation of these measures is also included below under the heading
"Non-GAAP Financial Measures.”
The Company ended the quarter with $16.4 million in cash, with the
increase in cash driven primarily by $12.3 million in cash from
operations.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated, "We
are proud of the Company’s accomplishments in 2008 considering the
increasingly challenging economic environment. During 2008, Blackbaud
generated top line growth organically and even more rapid growth
including strategic acquisitions. In addition, the Company delivered
close to 23% non-GAAP operating margins that drove approximately 13%
growth in non-GAAP EPS, while $60 million in cash from operations were a
primary enabler to the Company returning over $61 million to
stockholders in the form of dividends and share repurchases.”
Full Year 2008 Results
For the year ended December 31, 2008, Blackbaud reported total revenue
of $302.5 million, an increase of 18% compared with 2007. GAAP income
from operations and net income were $47.4 million and $29.9 million,
respectively, for the full year 2008. This compares with income from
operations of $52.4 million and net income of $31.7 million in 2007.
GAAP diluted earnings per share were $0.68 for the year ended December
31, 2008, compared with $0.71 in the same period last year.
For the year ended December 31, 2008, non-GAAP revenue, including a $4.0
million revenue adjustment related to Kintera purchase accounting, was
$306.5 million, an increase of 19% compared with the full year 2007.
Non-GAAP income from operations, which excludes stock-based compensation
expense and amortization of intangibles arising from business
combinations, was $69.5 million, an increase compared with $62.8 million
in the full year 2007. Non-GAAP net income was $41.7 million for the
year ended December 31, 2008, leading to non-GAAP diluted earnings per
share of $0.95. This compares with non-GAAP net income of $37.8 million
and diluted earnings per share of $0.84 in the full year 2007.
First Quarter 2009 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved the
payment of an annual dividend for 2009 of $0.40 per share, unchanged
from 2008, and declared a first quarter dividend of $0.10 per share
payable on March 13, 2009 to stockholders of record on February 27,
2009. Additionally, as of December 31, the Company had approximately $30
million remaining under its common stock share repurchase program that
was authorized in May 2008.
Conference Call Details
Blackbaud will host a conference call today, February 5, 2009, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results,
operations and related matters. To access this call, dial 888-690-2879
(domestic) or 913-981-5522 (international). A replay of this conference
call will be available through February 12, 2009, at 888-203-1112
(domestic) or 719-457-0820 (international). The replay passcode is
8066924. A live webcast of this conference call will be available on the
"Investor Relations" page of the Company's website at www.blackbaud.com/investorrelations,
and a replay will be archived on the website as well.
About Blackbaud
Blackbaud is the leading global provider of software and services
designed specifically for nonprofit organizations, enabling them to
improve operational efficiency, build strong relationships, and raise
more money to support their missions. Approximately 22,000 organizations
— including University of Arizona Foundation, American Red Cross, Cancer
Research UK, The Taft School,
Lincoln Center, InTouch Ministries,
Tulsa Community Foundation, Ursinus College,
Earthjustice,
International Fund for Animal Welfare, and the WGBH Educational
Foundation — use one or more Blackbaud products and services for fundraising,
constituent
relationship management, financial
management, website
management, direct
marketing, education
administration, ticketing,
business
intelligence, prospect
research, consulting,
and analytics.
Since 1981, Blackbaud’s sole focus and expertise has been
partnering with nonprofits and providing them the solutions they need to
make a difference in their local communities and worldwide.
Headquartered in the United States, Blackbaud also has operations in
Canada, the United Kingdom, and Australia. For more information, visit www.blackbaud.com.
All Blackbaud product names appearing herein are trademarks or
registered trademarks of Blackbaud, Inc.
Forward-looking Statements
Except for historical information, all of the statements, expectations,
and assumptions contained in this news release are forward-looking
statements that 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: general economic risks; uncertainty regarding increased
business and renewals from existing customers; continued success in
sales growth; management of integration of acquired companies and other
risks associated with acquisitions; risks associated with successful
implementation of multiple integrated software products; the ability to
attract and retain key personnel; risks related to our dividend policy
and share repurchase program, including potential limitations on our
ability to grow and the possibility that we might discontinue payment of
dividends; risks relating to restrictions imposed by the credit
facility; risks associated with management of growth; lengthy sales and
implementation cycles, particularly in larger organizations;
technological changes that make our products and services less
competitive; 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.
Non-GAAP Financial Measures
Blackbaud has provided in this release financial information that has
not been prepared in accordance with GAAP. This information includes
non-GAAP revenue, non-GAAP income from operations and margin, non-GAAP
net income and non-GAAP diluted earnings per share. Blackbaud uses these
non-GAAP financial measures internally in analyzing its financial
results and believes they are useful to investors, as a supplement to
GAAP measures, in evaluating Blackbaud's ongoing operational
performance. Blackbaud believes that the use of these non-GAAP financial
measures provides an additional tool for investors to use in evaluating
ongoing operating results and trends and in comparing its financial
results with other companies in Blackbaud's industry, many of which
present similar non-GAAP financial measures to investors. As noted, the
non-GAAP financial results discussed above exclude stock-based
compensation expense and costs associated with amortization of
intangibles arising from business combinations and include revenue
associated with the Kintera acquisition that is not recognizable under
GAAP purchase accounting.
Non-GAAP financial measures should not be considered in isolation from,
or as a substitute for, financial information prepared in accordance
with GAAP. Investors are encouraged to review the reconciliation of
these non-GAAP measures to their most directly comparable GAAP financial
measure below. As previously mentioned, a reconciliation of our 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.
|
Blackbaud, Inc.
|
|
Consolidated balance sheets
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
(in thousands, except share amounts)
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
16,361
|
|
|
$
|
14,775
|
|
|
Donor restricted cash
|
|
|
12,363
|
|
|
|
-
|
|
|
Accounts receivable, net of allowance of $2,777 and $1,935
|
|
|
|
|
|
at December 31, 2008 and December 31, 2007, respectively
|
|
|
52,554
|
|
|
|
44,689
|
|
|
Prepaid expenses and other current assets
|
|
|
17,281
|
|
|
|
11,279
|
|
|
Deferred tax asset, current portion
|
|
|
6,858
|
|
|
|
2,276
|
|
|
Total current assets
|
|
|
105,417
|
|
|
|
73,019
|
|
|
Property and equipment, net
|
|
|
21,384
|
|
|
|
16,962
|
|
|
Deferred tax asset
|
|
|
64,762
|
|
|
|
51,696
|
|
|
Goodwill
|
|
|
73,615
|
|
|
|
58,275
|
|
|
Intangible assets, net
|
|
|
48,171
|
|
|
|
37,272
|
|
|
Other assets
|
|
|
537
|
|
|
|
470
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
313,886
|
|
|
$
|
237,694
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Trade accounts payable
|
|
$
|
7,023
|
|
|
$
|
5,802
|
|
|
Accrued expenses and other current liabilities
|
|
|
21,758
|
|
|
|
20,575
|
|
|
Donations payable
|
|
|
12,363
|
|
|
|
-
|
|
|
Capital lease obligations, current portion
|
|
|
384
|
|
|
|
513
|
|
|
Debt, current portion
|
|
|
60,049
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
113,802
|
|
|
|
93,106
|
|
|
Total current liabilities
|
|
|
215,379
|
|
|
|
119,996
|
|
|
Capital lease obligations, noncurrent
|
|
|
203
|
|
|
|
586
|
|
|
Long-term debt, net of current portion
|
|
|
1,288
|
|
|
|
-
|
|
|
Deferred revenue, noncurrent
|
|
|
5,838
|
|
|
|
2,994
|
|
|
Other noncurrent liabilities
|
|
|
670
|
|
|
|
1,015
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
223,378
|
|
|
|
124,591
|
|
|
|
|
|
|
|
|
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, 51,269,081 and 50,450,675 shares issued
|
|
|
|
|
|
at December 31, 2008 and December 31, 2007, respectively
|
|
|
51
|
|
|
|
50
|
|
|
Additional paid-in capital
|
|
|
116,846
|
|
|
|
105,687
|
|
|
Treasury stock, at cost; 7,494,466 and 5,431,852 shares at
|
|
|
|
|
|
December 31, 2008 and December 31, 2007, respectively
|
|
|
(130,594
|
)
|
|
|
(85,487
|
)
|
|
Accumulated other comprehensive (loss) income
|
|
|
(899
|
)
|
|
|
137
|
|
|
Retained earnings
|
|
|
105,104
|
|
|
|
92,716
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
90,508
|
|
|
|
113,103
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
313,886
|
|
|
$
|
237,694
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of operations
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
Years ended December 31,
|
|
(in thousands, except share and per share amounts)
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
License fees
|
|
$
|
8,595
|
|
|
$
|
9,923
|
|
|
$
|
35,932
|
|
|
$
|
37,569
|
|
|
Services
|
|
|
24,836
|
|
|
|
24,503
|
|
|
|
100,824
|
|
|
|
91,376
|
|
|
Maintenance
|
|
|
28,092
|
|
|
|
24,987
|
|
|
|
107,304
|
|
|
|
94,602
|
|
|
Subscriptions
|
|
|
16,363
|
|
|
|
7,994
|
|
|
|
49,705
|
|
|
|
25,389
|
|
|
Other revenue
|
|
|
2,573
|
|
|
|
2,606
|
|
|
|
8,730
|
|
|
|
8,102
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
80,459
|
|
|
|
70,013
|
|
|
|
302,495
|
|
|
|
257,038
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
|
656
|
|
|
|
891
|
|
|
|
3,316
|
|
|
|
2,870
|
|
|
Cost of services
|
|
|
16,659
|
|
|
|
14,603
|
|
|
|
63,960
|
|
|
|
54,908
|
|
|
Cost of maintenance
|
|
|
5,523
|
|
|
|
4,582
|
|
|
|
20,185
|
|
|
|
17,119
|
|
|
Cost of subscriptions
|
|
|
6,848
|
|
|
|
3,465
|
|
|
|
20,587
|
|
|
|
10,306
|
|
|
Cost of other revenue
|
|
|
2,527
|
|
|
|
2,402
|
|
|
|
8,368
|
|
|
|
7,274
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue
|
|
|
32,213
|
|
|
|
25,943
|
|
|
|
116,416
|
|
|
|
92,477
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
48,246
|
|
|
|
44,070
|
|
|
|
186,079
|
|
|
|
164,561
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
17,588
|
|
|
|
15,238
|
|
|
|
65,185
|
|
|
|
56,994
|
|
|
Research and development
|
|
|
10,731
|
|
|
|
7,519
|
|
|
|
38,708
|
|
|
|
28,525
|
|
|
General and administrative
|
|
|
9,685
|
|
|
|
6,972
|
|
|
|
34,072
|
|
|
|
26,144
|
|
|
Amortization
|
|
|
189
|
|
|
|
166
|
|
|
|
713
|
|
|
|
491
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Total operating expenses
|
|
|
38,193
|
|
|
|
29,895
|
|
|
|
138,678
|
|
|
|
112,154
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
10,053
|
|
|
|
14,175
|
|
|
|
47,401
|
|
|
|
52,407
|
|
|
Interest income
|
|
|
108
|
|
|
|
131
|
|
|
|
526
|
|
|
|
813
|
|
|
Interest expense
|
|
|
(705
|
)
|
|
|
(98
|
)
|
|
|
(1,526
|
)
|
|
|
(1,164
|
)
|
|
Other expense, net
|
|
|
(2
|
)
|
|
|
(83
|
)
|
|
|
(194
|
)
|
|
|
(503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
9,454
|
|
|
|
14,125
|
|
|
|
46,207
|
|
|
|
51,553
|
|
|
Income tax provision
|
|
|
2,922
|
|
|
|
5,168
|
|
|
|
16,329
|
|
|
|
19,829
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
6,532
|
|
|
$
|
8,957
|
|
|
$
|
29,878
|
|
|
$
|
31,724
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
$
|
0.20
|
|
|
$
|
0.70
|
|
|
$
|
0.73
|
|
|
Diluted
|
|
$
|
0.15
|
|
|
$
|
0.20
|
|
|
$
|
0.68
|
|
|
$
|
0.71
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares and equivalents outstanding
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares
|
|
|
42,502,499
|
|
|
|
43,899,634
|
|
|
|
42,958,947
|
|
|
|
43,619,158
|
|
|
Diluted weighted average shares
|
|
|
43,138,344
|
|
|
|
44,813,282
|
|
|
|
43,958,557
|
|
|
|
44,595,483
|
|
|
Dividends per share
|
|
$
|
0.100
|
|
|
$
|
0.085
|
|
|
$
|
0.400
|
|
|
$
|
0.340
|
|
|
Blackbaud, Inc.
|
|
Consolidated statements of cash flows
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
(in thousands)
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
|
$
|
29,878
|
|
|
$
|
31,724
|
|
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
12,865
|
|
|
|
8,149
|
|
|
Provision for doubtful accounts and sales returns
|
|
|
5,090
|
|
|
|
2,042
|
|
|
Stock-based compensation expense
|
|
|
12,085
|
|
|
|
6,934
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
(1,497
|
)
|
|
|
(4,931
|
)
|
|
Deferred taxes
|
|
|
6,407
|
|
|
|
12,491
|
|
|
Other non-cash adjustments
|
|
|
110
|
|
|
|
65
|
|
|
Changes in assets and liabilities, net of acquisition:
|
|
|
|
|
|
Accounts receivable
|
|
|
(11,104
|
)
|
|
|
(9,748
|
)
|
|
Prepaid expenses and other assets
|
|
|
(5,635
|
)
|
|
|
(2,005
|
)
|
|
Trade accounts payable
|
|
|
614
|
|
|
|
(830
|
)
|
|
Accrued expenses and other current liabilities
|
|
|
(7,907
|
)
|
|
|
6,079
|
|
|
Donor restricted cash
|
|
|
(3,763
|
)
|
|
|
-
|
|
|
Donations payable
|
|
|
3,763
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
19,404
|
|
|
|
12,897
|
|
|
Net cash provided by operating activities
|
|
|
60,310
|
|
|
|
62,867
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(7,692
|
)
|
|
|
(8,123
|
)
|
|
Purchase of net assets of acquired companies, net of cash acquired
|
|
|
(49,916
|
)
|
|
|
(84,405
|
)
|
|
Proceeds from sale and maturity of marketable securities
|
|
|
1,575
|
|
|
|
-
|
|
|
Net cash used in investing activities
|
|
|
(56,033
|
)
|
|
|
(92,528
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issuance of debt
|
|
|
86,000
|
|
|
|
48,000
|
|
|
Proceeds from exercise of stock options
|
|
|
883
|
|
|
|
5,451
|
|
|
Excess tax benefit on exercise of stock options
|
|
|
1,497
|
|
|
|
4,931
|
|
|
Payments on debt
|
|
|
(27,527
|
)
|
|
|
(49,934
|
)
|
|
Payments of deferred financing fees
|
|
|
(47
|
)
|
|
|
(418
|
)
|
|
Payments on capital lease obligations
|
|
|
(540
|
)
|
|
|
(477
|
)
|
|
Purchase of treasury stock
|
|
|
(43,727
|
)
|
|
|
(15,857
|
)
|
|
Dividend payments to stockholders
|
|
|
(17,497
|
)
|
|
|
(15,074
|
)
|
|
Net cash used in financing activities
|
|
|
(958
|
)
|
|
|
(23,378
|
)
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
(1,733
|
)
|
|
|
31
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
1,586
|
|
|
|
(53,008
|
)
|
|
Cash and cash equivalents, beginning of year
|
|
|
14,775
|
|
|
|
67,783
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
16,361
|
|
|
$
|
14,775
|
|
|
Blackbaud, Inc.
|
|
Reconciliation of GAAP to Non-GAAP financial measures
|
|
(Unaudited)
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
|
Years ended December 31,
|
|
|
|
2008
|
2007
|
|
|
2008
|
2007
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
$
|
80,459
|
|
$
|
70,013
|
|
|
|
$
|
302,495
|
|
$
|
257,038
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
1,488
|
|
|
-
|
|
|
|
|
4,043
|
|
|
-
|
|
|
Total Non-GAAP adjustments
|
|
|
1,488
|
|
|
-
|
|
|
|
|
4,043
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue
|
|
$
|
81,947
|
|
$
|
70,013
|
|
|
|
$
|
306,538
|
|
$
|
257,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
48,246
|
|
$
|
44,070
|
|
|
|
$
|
186,079
|
|
$
|
164,561
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
1,488
|
|
|
-
|
|
|
|
|
4,043
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
725
|
|
|
402
|
|
|
|
|
2,259
|
|
|
1,135
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,707
|
|
|
898
|
|
|
|
|
5,248
|
|
|
2,945
|
|
|
Total Non-GAAP adjustments
|
|
|
3,920
|
|
|
1,300
|
|
|
|
|
11,550
|
|
|
4,080
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
52,166
|
|
$
|
45,370
|
|
|
|
$
|
197,629
|
|
$
|
168,641
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
64
|
%
|
|
65
|
%
|
|
|
|
64
|
%
|
|
66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations
|
|
$
|
10,053
|
|
$
|
14,175
|
|
|
|
$
|
47,401
|
|
$
|
52,407
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Kintera deferred revenue writedown
|
|
|
1,488
|
|
|
-
|
|
|
|
|
4,043
|
|
|
-
|
|
|
Add back: Stock-based compensation expense (see table below)
|
|
|
4,173
|
|
|
2,066
|
|
|
|
|
12,085
|
|
|
6,934
|
|
|
Add back: Amortization of intangibles from business combinations
(see table below)
|
|
|
1,896
|
|
|
1,064
|
|
|
|
|
5,961
|
|
|
3,436
|
|
|
Total Non-GAAP adjustments
|
|
|
7,557
|
|
|
3,130
|
|
|
|
|
22,089
|
|
|
10,370
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations
|
|
$
|
17,610
|
|
$
|
17,305
|
|
|
|
$
|
69,490
|
|
$
|
62,777
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating margin
|
|
|
21
|
%
|
|
25
|
%
|
|
|
|
23
|
%
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
6,532
|
|
$
|
8,957
|
|
|
|
$
|
29,878
|
|
$
|
31,724
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Add back: Total Non-GAAP adjustments affecting income from operations
|
|
|
7,557
|
|
|
3,130
|
|
|
|
|
22,089
|
|
|
10,370
|
|
|
Add back: Tax impact related to Non-GAAP adjustments
|
|
|
(3,712
|
)
|
|
(1,561
|
)
|
|
|
|
(10,306
|
)
|
|
(4,321
|
)
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
$
|
10,377
|
|
$
|
10,526
|
|
|
|
$
|
41,661
|
|
$
|
37,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing Non-GAAP diluted earnings per share
|
|
|
43,138
|
|
|
45,216
|
|
|
|
|
43,959
|
|
|
44,976
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
$
|
0.24
|
|
$
|
0.23
|
|
|
|
$
|
0.95
|
|
$
|
0.84
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Stock-based compensation expense:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of services
|
|
$
|
430
|
|
$
|
101
|
|
|
|
$
|
1,442
|
|
$
|
627
|
|
|
Cost of maintenance
|
|
|
165
|
|
|
83
|
|
|
|
|
534
|
|
|
234
|
|
|
Cost of subscriptions
|
|
|
130
|
|
|
218
|
|
|
|
|
283
|
|
|
274
|
|
|
Subtotal
|
|
|
725
|
|
|
402
|
|
|
|
|
2,259
|
|
|
1,135
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
602
|
|
|
287
|
|
|
|
|
1,607
|
|
|
831
|
|
|
Research and development
|
|
|
787
|
|
|
424
|
|
|
|
|
2,396
|
|
|
1,219
|
|
|
General and administrative
|
|
|
2,059
|
|
|
953
|
|
|
|
|
5,823
|
|
|
3,749
|
|
|
Subtotal
|
|
|
3,448
|
|
|
1,664
|
|
|
|
|
9,826
|
|
|
5,799
|
|
|
Total stock-based compensation expense
|
|
$
|
4,173
|
|
$
|
2,066
|
|
|
|
$
|
12,085
|
|
$
|
6,934
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from business combinations:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
Cost of license fees
|
|
$
|
80
|
|
$
|
43
|
|
|
|
$
|
246
|
|
$
|
153
|
|
|
Cost of services
|
|
|
334
|
|
|
327
|
|
|
|
|
1,338
|
|
|
1,178
|
|
|
Cost of maintenance
|
|
|
329
|
|
|
115
|
|
|
|
|
895
|
|
|
406
|
|
|
Cost of subscriptions
|
|
|
945
|
|
|
382
|
|
|
|
|
2,694
|
|
|
1,112
|
|
|
Cost of other revenue
|
|
|
19
|
|
|
31
|
|
|
|
|
75
|
|
|
96
|
|
|
Subtotal
|
|
|
1,707
|
|
|
898
|
|
|
|
|
5,248
|
|
|
2,945
|
|
|
Operating expenses
|
|
|
189
|
|
|
166
|
|
|
|
|
713
|
|
|
491
|
|
|
Total amortization of intangibles from business combinations
|
|
$
|
1,896
|
|
$
|
1,064
|
|
|
|
$
|
5,961
|
|
$
|
3,436
|
|