These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
For the quarterly period ended
|
|||||
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
For the transition period from
to
.
|
|||||
|
||||||||
|
|
|
||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
| Securities Registered Pursuant to Section 12(b) of the Act: | ||||||||
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on which Registered | ||||||
|
|
|
|
||||||
|
|
☑ | Accelerated filer | ☐ | |||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company |
|
|||||||||||
| Emerging growth company |
|
|||||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
1
|
||||||
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS | |||||||
|
2
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
PART I. FINANCIAL INFORMATION | |||||||
|
Blackbaud, Inc.
Condensed Consolidated Balance Sheets (Unaudited) |
||||||||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ |
|
$ |
|
||||
| Restricted cash |
|
|
||||||
|
Accounts receivable, net of allowance of $
|
|
|
||||||
| Customer funds receivable |
|
|
||||||
| Prepaid expenses and other current assets |
|
|
||||||
| Total current assets |
|
|
||||||
| Property and equipment, net |
|
|
||||||
| Operating lease right-of-use assets |
|
|
||||||
| Software development costs, net |
|
|
||||||
| Goodwill |
|
|
||||||
| Intangible assets, net |
|
|
||||||
| Other assets |
|
|
||||||
| Total assets | $ |
|
$ |
|
||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Trade accounts payable | $ |
|
$ |
|
||||
| Accrued expenses and other current liabilities |
|
|
||||||
| Due to customers |
|
|
||||||
| Debt, current portion |
|
|
||||||
| Deferred revenue, current portion |
|
|
||||||
| Total current liabilities |
|
|
||||||
| Debt, net of current portion |
|
|
||||||
| Deferred tax liability |
|
|
||||||
| Deferred revenue, net of current portion |
|
|
||||||
| Operating lease liabilities, net of current portion |
|
|
||||||
| Other liabilities |
|
|
||||||
| Total liabilities |
|
|
||||||
| Commitments and contingencies (see Note 9) |
|
|
||||||
| Stockholders’ equity: | ||||||||
|
Preferred stock;
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
| Additional paid-in capital |
|
|
||||||
|
Treasury stock, at cost;
|
(
|
(
|
||||||
| Accumulated other comprehensive income (loss) |
|
(
|
||||||
| Retained earnings |
|
|
||||||
| Total stockholders’ equity |
|
|
||||||
| Total liabilities and stockholders’ equity | $ |
|
$ |
|
||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | ||||||||
|
Third Quarter 2021 Form 10-Q
|
|
3
|
||||||
|
Blackbaud, Inc.
Condensed Consolidated Statements of Comprehensive Income (Unaudited) |
|||||||||||||||||
|
Three months ended
September 30, |
Nine months ended
September 30, |
||||||||||||||||
| (dollars in thousands, except per share amounts) | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Revenue | |||||||||||||||||
| Recurring | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| One-time services and other |
|
|
|
|
|||||||||||||
| Total revenue |
|
|
|
|
|||||||||||||
| Cost of revenue | |||||||||||||||||
| Cost of recurring |
|
|
|
|
|||||||||||||
| Cost of one-time services and other |
|
|
|
|
|||||||||||||
| Total cost of revenue |
|
|
|
|
|||||||||||||
| Gross profit |
|
|
|
|
|||||||||||||
| Operating expenses | |||||||||||||||||
| Sales, marketing and customer success |
|
|
|
|
|||||||||||||
| Research and development |
|
|
|
|
|||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||
| Amortization |
|
|
|
|
|||||||||||||
| Restructuring |
|
|
|
|
|||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||
| Income from operations |
|
|
|
|
|||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||
| Other income, net |
|
|
|
|
|||||||||||||
| Income before provision for income taxes |
|
|
|
|
|||||||||||||
| Income tax provision |
|
|
|
|
|||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Earnings per share | |||||||||||||||||
| Basic | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Diluted | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Common shares and equivalents outstanding | |||||||||||||||||
| Basic weighted average shares |
|
|
|
|
|||||||||||||
| Diluted weighted average shares |
|
|
|
|
|||||||||||||
| Other comprehensive (loss) income | |||||||||||||||||
| Foreign currency translation adjustment |
(
|
|
|
(
|
|||||||||||||
| Unrealized gain (loss) on derivative instruments, net of tax |
|
|
|
(
|
|||||||||||||
| Total other comprehensive (loss) income |
(
|
|
|
(
|
|||||||||||||
| Comprehensive income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||
|
4
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Blackbaud, Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited) |
||||||||
|
Nine months ended
September 30, |
||||||||
| (dollars in thousands) | 2021 | 2020 | ||||||
| Cash flows from operating activities | ||||||||
| Net income | $ |
|
$ |
|
||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization |
|
|
||||||
| Provision for credit losses and sales returns |
|
|
||||||
| Stock-based compensation expense |
|
|
||||||
| Deferred taxes |
|
|
||||||
| Amortization of deferred financing costs and discount |
|
|
||||||
| Other non-cash adjustments |
(
|
|
||||||
| Changes in operating assets and liabilities, net of acquisition and disposal of businesses: | ||||||||
| Accounts receivable |
(
|
(
|
||||||
| Prepaid expenses and other assets |
(
|
|
||||||
| Trade accounts payable |
|
(
|
||||||
| Accrued expenses and other liabilities |
|
(
|
||||||
| Deferred revenue |
|
|
||||||
| Net cash provided by operating activities |
|
|
||||||
| Cash flows from investing activities | ||||||||
| Purchase of property and equipment |
(
|
(
|
||||||
| Capitalized software development costs |
(
|
(
|
||||||
| Net cash used in investing activities |
(
|
(
|
||||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of debt |
|
|
||||||
| Payments on debt |
(
|
(
|
||||||
| Debt issuance costs |
|
(
|
||||||
| Employee taxes paid for withheld shares upon equity award settlement |
(
|
(
|
||||||
| Proceeds from exercise of stock options |
|
|
||||||
| Change in due to customers |
(
|
(
|
||||||
| Change in customer funds receivable |
(
|
(
|
||||||
| Purchase of treasury stock |
(
|
|
||||||
| Dividend payments to stockholders |
|
(
|
||||||
| Net cash used in financing activities |
(
|
(
|
||||||
| Effect of exchange rate on cash, cash equivalents and restricted cash |
|
(
|
||||||
| Net decrease in cash, cash equivalents and restricted cash |
(
|
(
|
||||||
| Cash, cash equivalents and restricted cash, beginning of period |
|
|
||||||
| Cash, cash equivalents and restricted cash, end of period | $ |
|
$ |
|
||||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
| Cash and cash equivalents | $ |
|
$ |
|
||||
| Restricted cash |
|
|
||||||
| Total cash, cash equivalents and restricted cash in the statement of cash flows | $ |
|
$ |
|
||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | ||||||||
|
Third Quarter 2021 Form 10-Q
|
|
5
|
||||||
| (dollars in thousands) | Common stock |
Additional
paid-in capital |
Treasury
stock |
Accumulated
other comprehensive income (loss) |
Retained
earnings |
Total
stockholders' equity |
|||||||||||||||||
| Shares | Amount | ||||||||||||||||||||||
| Balance at December 31, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Net loss | — | — | — | — | — |
(
|
(
|
||||||||||||||||
|
Purchase of
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
— |
|
||||||||||||||||
| Balance at March 31, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||
|
Purchase of
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
— |
|
||||||||||||||||
| Balance at June 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||
|
Purchase of
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive loss | — | — | — | — |
(
|
— |
(
|
||||||||||||||||
| Balance at September 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
|
6
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| (dollars in thousands) | Common stock |
Additional
paid-in capital |
Treasury
stock |
Accumulated
other comprehensive income (loss) |
Retained
earnings |
Total
stockholders' equity |
|||||||||||||||||
| Shares | Amount | ||||||||||||||||||||||
| Balance at December 31, 2019 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||
|
Payment of dividends ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||
| Exercise of stock options and vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive loss | — | — | — | — |
(
|
— |
(
|
||||||||||||||||
| Balance at March 31, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||
| Exercise of stock options and vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive loss | — | — | — | — |
(
|
— |
(
|
||||||||||||||||
| Balance at June 30, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||
| Vesting of restricted stock units |
|
— |
|
— | — | — |
|
||||||||||||||||
|
Employee taxes paid for
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||
| Stock-based compensation | — | — |
|
— | — |
|
|
||||||||||||||||
| Restricted stock grants |
|
|
— | — | — | — |
|
||||||||||||||||
| Restricted stock cancellations |
(
|
— | — | — | — | — | — | ||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
— |
|
||||||||||||||||
| Balance at September 30, 2020 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
7
|
||||||
| 1. Organization | ||
| 2. Basis of Presentation | ||
|
8
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| 3. Goodwill and Other Intangible Assets | ||
| (dollars in thousands) | Total | ||||
| Balance at December 31, 2020 | $ |
|
|||
| Effect of foreign currency translation |
|
||||
| Balance at September 30, 2021 | $ |
|
|||
| 4. Earnings Per Share | ||
|
Third Quarter 2021 Form 10-Q
|
|
9
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands, except per share amounts) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Numerator: | |||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Denominator: | |||||||||||||||||
| Weighted average common shares |
|
|
|
|
|||||||||||||
| Add effect of dilutive securities: | |||||||||||||||||
| Stock-based awards |
|
|
|
|
|||||||||||||
| Weighted average common shares assuming dilution |
|
|
|
|
|||||||||||||
| Earnings per share: | |||||||||||||||||
| Basic | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Diluted | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Anti-dilutive shares excluded from calculations of diluted earnings per share |
|
|
|
|
|||||||||||||
| 5. Fair Value Measurements | ||
| Fair value measurement using | |||||||||||||||||||||||
| (dollars in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
| Fair value as of September 30, 2021 | |||||||||||||||||||||||
| Financial assets: | |||||||||||||||||||||||
| Derivative instruments | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Total financial assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair value as of December 31, 2020 | |||||||||||||||||||||||
| Financial liabilities: | |||||||||||||||||||||||
| Derivative instruments | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Total financial liabilities | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
10
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| 6. Consolidated Financial Statement Details | ||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
| Restricted cash due to customers | $ |
|
$ |
|
||||
| Real estate escrow balances |
|
|
||||||
| Total restricted cash | $ |
|
$ |
|
||||
|
Third Quarter 2021 Form 10-Q
|
|
11
|
||||||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
|
Costs of obtaining contracts
(1)(2)
|
$ |
|
$ |
|
||||
|
Prepaid software maintenance and subscriptions
(3)
|
|
|
||||||
|
Receivables for probable insurance recoveries
(4)(5)
|
|
|
||||||
|
Implementation costs for cloud computing arrangements, net
(6)(7)
|
|
|
||||||
| Unbilled accounts receivable |
|
|
||||||
| Prepaid insurance |
|
|
||||||
| Derivative instruments |
|
|
||||||
| Taxes, prepaid and receivable |
|
|
||||||
| Other assets |
|
|
||||||
| Total prepaid expenses and other assets |
|
|
||||||
| Less: Long-term portion |
|
|
||||||
| Prepaid expenses and other current assets | $ |
|
$ |
|
||||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
|
Accrued legal costs
(1)
|
$ |
|
$ |
|
||||
|
Taxes payable
(2)
|
|
|
||||||
| Operating lease liabilities, current portion |
|
|
||||||
| Customer credit balances |
|
|
||||||
| Accrued commissions and salaries |
|
|
||||||
| Unrecognized tax benefit |
|
|
||||||
| Accrued health care costs |
|
|
||||||
| Accrued vacation costs |
|
|
||||||
| Derivative instruments |
|
|
||||||
| Other liabilities |
|
|
||||||
| Total accrued expenses and other liabilities |
|
|
||||||
| Less: Long-term portion |
|
|
||||||
| Accrued expenses and other current liabilities | $ |
|
$ |
|
||||
|
12
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Interest income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Other income (expense), net |
|
(
|
|
|
|||||||||||||
| Other income, net | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| 7. Debt | ||
| Debt balance at |
Weighted average
effective interest rate at |
||||||||||||||||
| (dollars in thousands) |
September 30,
2021 |
December 31,
2020 |
September 30,
2021 |
December 31,
2020 |
|||||||||||||
| Credit facility: | |||||||||||||||||
| Revolving credit loans | $ |
|
$ |
|
|
% |
|
% | |||||||||
| Term loans |
|
|
|
% |
|
% | |||||||||||
| Real estate loans |
|
|
|
% |
|
% | |||||||||||
| Other debt |
|
|
|
% |
|
% | |||||||||||
| Total debt |
|
|
|
% |
|
% | |||||||||||
| Less: Unamortized discount and debt issuance costs |
|
|
|||||||||||||||
| Less: Debt, current portion |
|
|
|
% |
|
% | |||||||||||
| Debt, net of current portion | $ |
|
$ |
|
|
% |
|
% | |||||||||
| (dollars in thousands) |
Term
in Months |
Number of
Annual Payments |
First Annual
Payment Due |
Original Loan
Value |
||||||||||
| Effective dates of agreements: | ||||||||||||||
| December 2019 | 51 | 4 | January 2020 | $ |
|
|||||||||
| January 2020 | 39 | 3 | March 2020 |
|
||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
13
|
||||||
| 8. Derivative Instruments | ||
| (dollars in thousands) | Term of derivative instrument |
Notional
value |
||||||
| Derivative instruments designated as hedging instruments: | ||||||||
| Interest rate swap | November 2020 - October 2024 | $ |
|
|||||
| Interest rate swap | November 2020 - October 2024 |
|
||||||
| Interest rate swap | June 2021 - October 2024 |
|
||||||
| Interest rate swap | July 2021 - October 2024 |
|
||||||
| Interest rate swap | July 2021 - October 2024 |
|
||||||
| $ |
|
|||||||
| Asset derivatives | Liability derivatives | ||||||||||||||||||||||
| (dollars in thousands) | Balance sheet location |
September 30,
2021 |
December 31,
2020 |
Balance sheet location |
September 30,
2021 |
December 31,
2020 |
|||||||||||||||||
| Derivative instruments designated as hedging instruments: | |||||||||||||||||||||||
| Interest rate swaps, current portion |
Prepaid expenses
and other current assets |
$ |
|
$ |
|
Accrued expenses
and other current liabilities |
$ |
|
$ |
|
|||||||||||||
| Interest rate swaps, long-term portion | Other assets |
|
|
Other liabilities |
|
|
|||||||||||||||||
| Total derivative instruments designated as hedging instruments | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Gain (loss) recognized
in accumulated other comprehensive loss as of |
Location
of gain (loss) reclassified from accumulated other comprehensive loss into income |
Gain (loss) reclassified from accumulated
other comprehensive loss into income |
|||||||||||||||
| (dollars in thousands) |
September 30,
2021 |
Three months ended
September 30, 2021
|
Nine months ended
September 30, 2021
|
||||||||||||||
| Interest rate swaps | $ |
|
Interest expense | $ |
(
|
$ |
(
|
||||||||||
|
September 30,
2020 |
Three months ended
September 30, 2020
|
Nine months ended
September 30, 2020
|
|||||||||||||||
| Interest rate swaps | $ |
(
|
Interest expense | $ |
(
|
$ |
(
|
||||||||||
|
14
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| 9. Commitments and Contingencies | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
Operating lease cost
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Variable lease cost |
|
|
|
|
|||||||||||||
| Sublease income |
(
|
(
|
(
|
(
|
|||||||||||||
| Net lease cost | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Third Quarter 2021 Form 10-Q
|
|
15
|
||||||
|
16
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Third Quarter 2021 Form 10-Q
|
|
17
|
||||||
| 10. Income Taxes | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Income tax provision | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Effective income tax rate |
|
% |
|
% |
|
% |
|
% | |||||||||
| 11. Stock-based Compensation | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Included in cost of revenue: | |||||||||||||||||
| Cost of recurring | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Cost of one-time services and other |
|
|
|
|
|||||||||||||
| Total included in cost of revenue |
|
|
|
|
|||||||||||||
| Included in operating expenses: | |||||||||||||||||
| Sales, marketing and customer success |
|
|
|
|
|||||||||||||
| Research and development |
|
|
|
|
|||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||
| Total included in operating expenses |
|
|
|
|
|||||||||||||
| Total stock-based compensation expense | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
18
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| 12. Stockholders' Equity | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Accumulated other comprehensive income (loss), beginning of period | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||
| By component: | |||||||||||||||||
| Gains and losses on cash flow hedges: | |||||||||||||||||
| Accumulated other comprehensive income (loss) balance, beginning of period | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||
|
Other comprehensive income (loss) before reclassifications, net of tax effects of $
|
(
|
|
|
(
|
|||||||||||||
| Amounts reclassified from accumulated other comprehensive (loss) income to interest expense |
|
|
|
|
|||||||||||||
| Tax benefit included in provision for income taxes |
(
|
(
|
(
|
(
|
|||||||||||||
| Total amounts reclassified from accumulated other comprehensive (loss) income |
|
|
|
|
|||||||||||||
| Net current-period other comprehensive income (loss) |
|
|
|
(
|
|||||||||||||
| Accumulated other comprehensive income (loss) balance, end of period | $ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||
| Foreign currency translation adjustment: | |||||||||||||||||
| Accumulated other comprehensive income (loss) balance, beginning of period | $ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||
| Translation adjustments |
(
|
|
|
(
|
|||||||||||||
| Accumulated other comprehensive income (loss) balance, end of period |
|
(
|
|
(
|
|||||||||||||
| Accumulated other comprehensive income (loss), end of period | $ |
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||
|
Third Quarter 2021 Form 10-Q
|
|
19
|
||||||
| 13. Revenue Recognition | ||
| (in thousands) |
September 30,
2021 |
December 31,
2020 |
||||||
| Total deferred revenue | $ |
|
$ |
|
||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| United States | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| United Kingdom |
|
|
|
|
|||||||||||||
| Other countries |
|
|
|
|
|||||||||||||
| Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
20
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
(1)
|
2021
|
2020
(1)
|
|||||||||||||
| UMG | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
IMG
|
|
|
|
|
|||||||||||||
| Other |
|
|
|
|
|||||||||||||
| Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2021
|
2020
|
2021
|
2020
|
|||||||||||||
| Contractual recurring | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Transactional recurring |
|
|
|
|
|||||||||||||
| Total recurring revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| 14. Subsequent Events | ||
|
Third Quarter 2021 Form 10-Q
|
|
21
|
||||||
| Executive Summary | ||
| 1 | Expand Total Addressable Market | |||||||||||||
| 2 | Lead with World Class Teams and Operations | |||||||||||||
| 3 | Delight Customers with Innovative Cloud Solutions | |||||||||||||
| 4 | Focus on Employees, Culture and ESG Initiatives | |||||||||||||
|
22
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Third Quarter 2021 Form 10-Q
|
|
23
|
||||||
| Total revenue ($M) | Income from operations ($M) | |||||||
| YoY Growth (%) | YoY Growth (%) | |||||||
| + |
Growth in recurring revenue related to increases in transactional revenue from the continued shift toward virtual fundraising and online charitable giving and, to a lesser extent, early progress in initiatives to bring our pricing in line with the market; also included in the increases in total revenue are increases related to fluctuations in foreign currency exchange rates of $1.9 million and $7.8 million, respectively
|
||||||||||
| - | Decreases in one-time consulting revenue due primarily to less implementation and customization services, in line with our multi-year strategic shift from a license-based and one-time services business model to a cloud subscription business model. Our cloud subscription offerings generally require less implementation and customization services. | ||||||||||
| - | Decreases in one-time analytics revenue as analytics are generally integrated in our cloud solutions | ||||||||||
|
24
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| + | Increase in total revenue, as described above | ||||||||||
| + |
Decrease in restructuring and other real estate costs of $7.4 million due to our workforce strategy changes made in the third quarter of 2020
|
||||||||||
| + |
Decrease in rent expense of $2.3 million related to the purchase of our global headquarters facility during the third quarter of 2020 and our exit of certain other office leases globally during the second half of 2020 in-line with the changes to our workforce strategy at that time
|
||||||||||
| - |
Increase in stock-based compensation expense of $8.1 million primarily due to:
•
Certain changes to our compensation program that are expected to cause stock-based compensation expense to remain higher than historical levels, including
◦
decrease in the vesting period for our annual long-term incentive time-based equity awards from 4 years (1/4 per year) to 3 years (1/3 per year), beginning in February 2021; and
◦
replacement of cash sign-on and retention bonuses with time-based equity awards.
•
Increases in the grant date fair values of our annual equity awards granted to employees; and
•
Overall year-to-date Company performance against 2021 goals.
|
||||||||||
| - |
Increase in transaction-based costs of $5.5 million related to payment services integrated in our cloud solutions
|
||||||||||
| - |
Increase in third-party contractor costs of $4.1 million as we continue to migrate our cloud infrastructure to leading public cloud service providers and invest in security
|
||||||||||
| - |
Increase in compensation costs other than stock-based compensation of $3.9 million primarily due to base salary merit increases in July 2021 and the return of our 401(k)-match program effective January 1, 2021
|
||||||||||
| - |
Increase in marketing costs of $1.3 million primarily due to incremental spending on advertising campaigns and, to a lesser extent, investments in digital marketing
|
||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
25
|
||||||
| - |
Increase in stock-based compensation expense of $34.9 million, respectively, due to:
•
Certain changes to our compensation program that are expected to cause stock-based compensation expense to remain higher than historical levels, including
◦
replacement of our annual cash bonus plans with a short-term performance-based equity award plan
◦
decrease in the vesting period for our annual long-term incentive time-based equity awards from 4 years (1/4 per year) to 3 years (1/3 per year), beginning in February 2021; and
◦
replacement of cash sign-on and retention bonuses with time-based equity awards.
•
Increases in the grant date fair values of our annual equity awards granted to employees; and
•
Overall Company performance against 2020 and year-to-date Company performance against 2021 goals.
|
||||||||||
| - |
Increase in transaction-based costs of $7.1 million related to payment services integrated in our cloud solutions
|
||||||||||
| - |
Increase in marketing costs of $2.7 million primarily due to investments in digital marketing and, to a lesser extent, incremental spending on advertising campaigns
|
||||||||||
| - |
Increases in third-party contractor and hosting costs of $2.5 million and $2.1 million, respectively, as we continue to migrate our cloud infrastructure to leading public cloud service providers and invest in security
|
||||||||||
| - |
Increase in corporate costs of $1.8 million primarily related to increases in third-party consulting fees and insurance costs, partially offset by a decrease in bad debt expense
|
||||||||||
| + |
Increase in total revenue, as described above
|
||||||||||
| + |
Decrease in compensation costs other than stock-based compensation of $9.2 million primarily due to a decrease in headcount, partially offset by base salary merit increases in July 2021 and the return of our 401(k)-match program effective January 1, 2021
|
||||||||||
| + |
Decrease in rent expense of $7.7 million related to the purchase of our global headquarters facility during the third quarter of 2020 and our exit of certain other office leases globally during the second half of 2020 in-line with the changes to our workforce strategy at that time
|
||||||||||
| + |
Decrease in real estate activity costs of $7.4 million due to our workforce strategy changes made in the third quarter of 2020
|
||||||||||
| + |
Decrease in amortization of intangible assets from business combinations of $3.8 million
|
||||||||||
| + |
Decrease in travel costs of $3.5 million due to our restriction on non-essential employee travel in response to the COVID-19 pandemic
|
||||||||||
| + |
Decrease in employee severance of $3.1 million, related to a modest and targeted headcount reduction during the three months ended June 30, 2020, in response to the COVID-19 pandemic
|
||||||||||
|
26
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| Customer retention | ||||||||
|
Third Quarter 2021 Form 10-Q
|
|
27
|
||||||
| Results of Operations | ||
| Recurring | ||||||||||||||
| Revenue ($M) | Cost of revenue ($M) |
Gross profit ($M)
and gross margin (%) |
||||||||||||
| YoY Growth (%) | YoY Growth (%) | |||||||||||||
|
28
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| + |
Increases in transactional revenue of $15.3 million and $15.9 million, respectively, primarily due to the continued shift toward virtual fundraising and online charitable giving; also included in the increases in transactional revenue are increases related to fluctuations in foreign currency exchange rates of $1.2 million and $4.2 million, respectively
|
||||||||||
| + |
Increases in contractual recurring revenue of $3.1 million and $5.1 million, respectively, related to the performance of our cloud solutions, partially offset by a decrease in maintenance revenue as customers migrate to our cloud solutions; also included in the increases in contractual recurring revenue are increases related to fluctuations in foreign currency exchange rates of $0.7 million and $3.6 million, respectively
|
||||||||||
| + |
Increases in transaction-based costs of $5.5 million and $7.2 million, respectively, related to payment services integrated in our cloud solutions
|
||||||||||
| + |
Increases in compensation costs of $3.4 million and $7.6 million, respectively, primarily related to stock-based compensation due to the factors discussed above on page 26 and a shift in resources historically supporting one-time services and other towards recurring revenue
|
||||||||||
| + |
Increases in third-party contractor and hosting costs of $3.2 million and $4.7 million, respectively, as we continue to migrate our cloud infrastructure to leading public cloud service providers and make investments in security
|
||||||||||
| - |
Decrease in amortization of intangible assets from business combinations of $2.0 million during the nine months ended September 30, 2021
|
||||||||||
| - |
Decrease in amortization of software development costs of $1.7 million, during the nine months ended September 30, 2021 due to an impairment charge in Q2 2020 which did not recur in 2021
|
||||||||||
| - |
Decrease in rent expense of $0.8 million, during the nine months ended September 30, 2021, largely due to a decrease in leased hardware, including servers, network gear and storage
|
||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
29
|
||||||
| One-time services and other | ||||||||||||||
| Revenue ($M) | Cost of revenue ($M) |
Gross profit ($M)
and gross margin (%) |
||||||||||||
| YoY Growth (%) | YoY Growth (%) | |||||||||||||
| - |
Decreases in one-time consulting revenue of $1.4 million and $8.5 million, respectively, due primarily to less implementation and customization services, in line with our multi-year strategic shift from a license-based and one-time services business model to a cloud subscription business model. Our cloud subscription offerings generally require less implementation and customization services.
|
||||||||||
| - |
Decreases in one-time analytics revenue of $1.2 million and $3.0 million, respectively, as analytics are generally integrated in our cloud solutions
|
||||||||||
| - |
Decrease in amortization of intangible assets from business combinations of $1.1 million
|
||||||||||
| - |
Decrease in compensation costs of $1.0 million largely due to a decrease in headcount, as well as a shift in resources historically supporting one-time services and other towards recurring revenue
|
||||||||||
|
30
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| - |
Decrease in amortization intangible assets from business combinations of $1.3 million
|
||||||||||
| - |
Decrease in third-party contractor costs of $1.2 million, primarily due to a decrease in partners delivering services
|
||||||||||
| - |
Decrease in compensation costs other than stock-based compensation of $0.7 million largely due to a decrease in headcount, as well as a shift in resources historically supporting one-time services and other towards recurring revenue
|
||||||||||
| - |
Decrease in allocated costs of $1.4 million primarily related to a decrease in rent expense, as discussed below in General and Administrative
|
||||||||||
| + |
Increase in stock-based compensation costs of $2.1 million due to the factors discussed above on page 23
|
||||||||||
|
Sales, marketing and
customer success ($M) |
Research and
development ($M) |
General and
administrative ($M) |
||||||||||||
| Percentages indicate expenses as a percentage of total revenue | ||||||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
31
|
||||||
| - |
Decreases in compensation costs other than stock-based compensation of $3.9 million and $17.9 million, respectively, primarily due to the targeted reduction in sales headcount during the second quarter of 2020, discussed above
|
||||||||||
| - |
Decreases in allocated costs of $1.5 million and $5.8 million, respectively, primarily related to a decrease in rent expense and the impact of the targeted reduction in sales headcount during the second quarter of 2020, as discussed above
|
||||||||||
| - |
Decrease in travel costs of $2.0 million, during the nine months ended September 30, 2021, due to our restriction on non-essential employee travel in response to the COVID-19 pandemic, which went into effect during March 2020
|
||||||||||
| - |
Decrease in commissions expense of $1.4 million, during the nine months ended September 30, 2021, related to a decrease in overall commissionable bookings during 2020 due to the COVID-19 pandemic and a decrease in commissionable one-time services and other bookings during 2021
|
||||||||||
| + |
Increases in advertising costs of $1.3 million and $2.7 million, respectively, primarily due to incremental spending on advertising campaigns and investments in digital marketing
|
||||||||||
| + |
Increases in stock-based compensation costs of $0.9 million and $5.0 million, respectively, due to the factors discussed beginning on page 25
|
||||||||||
| + |
Increases in compensation costs of $6.1 million and $14.2 million, respectively, primarily related to stock-based compensation due to the factors discussed above on page 26
|
||||||||||
| + |
Increases in third-party contractor costs of $1.6 million and $2.1 million, respectively, as we continue to migrate our cloud infrastructure to leading public cloud service providers and make investments in security
|
||||||||||
| + |
Decrease in software development costs of $2.5 million, during the nine months ended September 30, 2021, that were required to be capitalized under the internal-use software guidance
|
||||||||||
|
32
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| + |
Increases in stock-based compensation costs of $4.6 million and $13.7 million, respectively, due to the factors discussed above on page 25
|
||||||||||
| + |
Increases in compensation expense, excluding stock-based compensation costs, of $1.9 million and $1.8 million, respectively, due to base salary merit increases on July 2021, as well as an increase in headcount
|
||||||||||
| + |
Increases in corporate costs of $1.6 million and $2.0 million, respectively, primarily related to increases in third-party consulting fees and insurance costs, partially offset by decreases in bad debt expense
|
||||||||||
| - |
Decreases in real estate activity costs of $6.6 million and $7.4 million, respectively, due to our workforce strategy changes made in the third quarter of 2020
|
||||||||||
| - |
Decreases in rent expense, net of allocated costs, of $1.0 million and $1.9 million, respectively, primarily related to the purchase of our global headquarters facility during the third quarter of 2020 and our exit of certain other office leases globally during the second half of 2020 in-line with changes to our workforce strategy at that time
|
||||||||||
| - |
Decrease in third-party contractor costs of $1.1 million during the nine months ended September 30, 2021
|
||||||||||
| Interest expense ($M) | ||||||||
| Percentages indicate expenses as a percentage of total revenue | ||||||||
|
Third Quarter 2021 Form 10-Q
|
|
33
|
||||||
| (dollars in millions) | Timing of recognition |
September 30,
2021 |
December 31,
2020 |
Change | ||||||||||
| Recurring |
Over the period billed in advance,
generally one year |
$ | 314.5 | $ | 303.8 | 3.5 | % | |||||||
| One-time services and other | As services are delivered | 19.5 | 13.1 | 49.0 | % | |||||||||
|
Total deferred revenue
(1)
|
334.0 | 316.9 | 5.4 | % | ||||||||||
| Less: Long-term portion | 4.5 | 4.7 | (3.2) | % | ||||||||||
|
Current portion
(1)
|
$ | 329.4 | $ | 312.2 | 5.5 | % | ||||||||
|
Income tax provision ($M)
|
||||||||
| Percentages indicate effective income tax rates | ||||||||
|
34
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
Third Quarter 2021 Form 10-Q
|
|
35
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||||||||
| (dollars in millions, except per share amounts) |
2021
|
2020
|
Change |
2021
|
2020
|
Change | |||||||||||||||||
| GAAP Revenue | $ | 231.2 | $ | 215.0 | 7.5 | % | $ | 679.8 | $ | 670.6 | 1.4 | % | |||||||||||
| GAAP gross profit | $ | 123.5 | $ | 116.3 | 6.2 | % | $ | 360.7 | $ | 362.1 | (0.4) | % | |||||||||||
| GAAP gross margin | 53.4 | % | 54.1 | % | 53.1 | % | 54.0 | % | |||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Stock-based compensation expense | 4.3 | 3.7 | 15.6 | % | 14.9 | 7.1 | 108.6 | % | |||||||||||||||
| Add: Amortization of intangibles from business combinations | 8.6 | 9.2 | (6.8) | % | 26.6 | 29.8 | (10.8) | % | |||||||||||||||
| Add: Employee severance | — | — | 100.0 | % | — | 0.8 | (96.4) | % | |||||||||||||||
|
Subtotal
(1)
|
12.9 | 12.9 | (0.3) | % | 41.5 | 37.8 | 9.8 | % | |||||||||||||||
|
Non-GAAP gross profit
(1)
|
$ | 136.4 | $ | 129.2 | 5.6 | % | $ | 402.2 | $ | 399.9 | 0.6 | % | |||||||||||
| Non-GAAP gross margin | 59.0 | % | 60.1 | % | 59.2 | % | 59.6 | % | |||||||||||||||
| GAAP income from operations | $ | 11.8 | $ | 10.1 | 17.4 | % | $ | 31.5 | $ | 38.1 | (17.2) | % | |||||||||||
| GAAP operating margin | 5.1 | % | 4.7 | % | 4.6 | % | 5.7 | % | |||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Stock-based compensation expense | 28.9 | 20.8 | 38.8 | % | 89.5 | 54.6 | 64.0 | % | |||||||||||||||
| Add: Amortization of intangibles from business combinations | 9.2 | 10.0 | (8.2) | % | 28.3 | 32.1 | (11.8) | % | |||||||||||||||
| Add: Employee severance | 0.1 | 0.2 | (70.7) | % | 1.5 | 4.6 | (67.1) | % | |||||||||||||||
| Add: Acquisition-related integration costs | — | — | 13.3 | % | (0.1) | (0.1) | (2.5) | % | |||||||||||||||
| Add: Acquisition-related expenses | 0.1 | 0.1 | 4.7 | % | 0.2 | 0.3 | (31.9) | % | |||||||||||||||
| Add: Restructuring and other real estate activities | (0.4) | 6.9 | (106.0) | % | (0.4) | 7.0 | (105.9) | % | |||||||||||||||
|
Add: Security Incident-related costs, net of insurance
(2)
|
0.9 | — | 100.0 | % | 1.3 | — | 100.0 | % | |||||||||||||||
|
Subtotal
(1)
|
38.6 | 38.0 | 1.6 | % | 120.3 | 98.4 | 22.2 | % | |||||||||||||||
|
Non-GAAP income from operations
(1)
|
$ | 50.5 | $ | 48.1 | 4.9 | % | $ | 151.8 | $ | 136.5 | 11.2 | % | |||||||||||
| Non-GAAP operating margin | 21.8 | % | 22.4 | % | 22.3 | % | 20.4 | % | |||||||||||||||
| GAAP income before provision for income taxes | $ | 8.7 | $ | 6.6 | 31.3 | % | $ | 17.7 | $ | 28.3 | (37.4) | % | |||||||||||
| GAAP net income | $ | 6.2 | $ | 4.9 | 26.9 | % | $ | 12.8 | $ | 21.3 | (40.2) | % | |||||||||||
| Shares used in computing GAAP diluted earnings per share | 48,274,072 | 48,859,707 | (1.2) | % | 48,259,956 | 48,582,068 | (0.7) | % | |||||||||||||||
| GAAP diluted earnings per share | $ | 0.13 | $ | 0.10 | 30.0 | % | $ | 0.26 | $ | 0.44 | (40.9) | % | |||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: GAAP income tax provision | 2.5 | 1.8 | 43.3 | % | 4.9 | 6.9 | (28.8) | % | |||||||||||||||
| Add: Total non-GAAP adjustments affecting income from operations | 38.6 | 38.0 | 1.6 | % | 120.3 | 98.4 | 22.2 | % | |||||||||||||||
| Non-GAAP income before provision for income taxes | 47.3 | 44.7 | 6.0 | % | 138.0 | 126.7 | 8.9 | % | |||||||||||||||
|
Assumed non-GAAP income tax provision
(3)
|
9.5 | 8.9 | 6.0 | % | 27.6 | 25.3 | 8.9 | % | |||||||||||||||
|
Non-GAAP net income
(1)
|
$ | 37.9 | $ | 35.7 | 6.0 | % | $ | 110.4 | $ | 101.3 | 8.9 | % | |||||||||||
| Shares used in computing non-GAAP diluted earnings per share | 48,274,072 | 48,859,707 | (1.2) | % | 48,259,956 | 48,582,068 | (0.7) | % | |||||||||||||||
| Non-GAAP diluted earnings per share | $ | 0.78 | $ | 0.73 | 6.8 | % | $ | 2.29 | $ | 2.09 | 9.6 | % | |||||||||||
|
36
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| (dollars in millions) |
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||||
| GAAP revenue | $ | 231.2 | $ | 215.0 | $ | 679.8 | $ | 670.6 | |||||||||
| GAAP revenue growth | 7.5 | % | 1.4 | % | |||||||||||||
|
Add: Non-GAAP acquisition-related revenue
(1)
|
— | — | — | — | |||||||||||||
|
Non-GAAP organic revenue
(2)
|
$ | 231.2 | $ | 215.0 | $ | 679.8 | $ | 670.6 | |||||||||
| Non-GAAP organic revenue growth | 7.5 | % | 1.4 | % | |||||||||||||
|
Non-GAAP organic revenue
(2)
|
$ | 231.2 | $ | 215.0 | $ | 679.8 | $ | 670.6 | |||||||||
|
Foreign currency impact on Non-GAAP organic revenue
(3)
|
(2.0) | — | (8.4) | — | |||||||||||||
|
Non-GAAP organic revenue on constant currency basis
(3)
|
$ | 229.2 | $ | 215.0 | $ | 671.5 | $ | 670.6 | |||||||||
| Non-GAAP organic revenue growth on constant currency basis | 6.6 | % | 0.1 | % | |||||||||||||
| GAAP recurring revenue | $ | 218.5 | $ | 200.1 | $ | 642.3 | $ | 621.2 | |||||||||
| GAAP recurring revenue growth | 9.2 | % | 3.4 | % | |||||||||||||
|
Add: Non-GAAP acquisition-related revenue
(1)
|
— | — | — | — | |||||||||||||
| Non-GAAP organic recurring revenue | $ | 218.5 | $ | 200.1 | $ | 642.3 | $ | 621.2 | |||||||||
| Non-GAAP organic recurring revenue growth | 9.2 | % | 3.4 | % | |||||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
37
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||||||||
| (dollars in millions) |
2021
|
2020
|
Change |
2021
|
2020
|
Change | |||||||||||||||||
| GAAP net income | $ | 6.2 | $ | 4.9 | 26.9 | % | $ | 12.8 | $ | 21.3 | (40.2) | % | |||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Interest, net | 3.9 | 3.2 | 21.4 | % | 13.9 | 10.7 | 30.1 | % | |||||||||||||||
| Add: GAAP income tax provision | 2.5 | 1.8 | 43.3 | % | 4.9 | 6.9 | (28.8) | % | |||||||||||||||
| Add: Depreciation | 3.1 | 3.7 | (15.8) | % | 9.5 | 10.9 | (12.6) | % | |||||||||||||||
| Add: Amortization of intangibles from business combinations | 9.2 | 10.0 | (8.2) | % | 28.3 | 32.1 | (11.8) | % | |||||||||||||||
|
Add: Amortization of software development costs
(1)
|
8.0 | 7.8 | 2.5 | % | 24.1 | 24.8 | (3.1) | % | |||||||||||||||
|
Subtotal
(2)
|
26.7 | 26.5 | 0.9 | % | 80.6 | 85.3 | (5.5) | % | |||||||||||||||
|
Non-GAAP EBITDA
(2)
|
$ | 32.9 | $ | 31.3 | 5.0 | % | $ | 93.4 | $ | 106.7 | (12.5) | % | |||||||||||
| Non-GAAP EBITDA margin | 14.2 | % | 13.7 | % | |||||||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Stock-based compensation expense | 28.9 | 20.8 | 38.8 | % | 89.5 | 54.6 | 64.0 | % | |||||||||||||||
| Add: Employee severance | 0.1 | 0.2 | (70.7) | % | 1.5 | 4.6 | (67.1) | % | |||||||||||||||
| Add: Acquisition-related integration costs | — | — | 13.3 | % | (0.1) | (0.1) | (2.5) | % | |||||||||||||||
| Add: Acquisition-related expenses | 0.1 | 0.1 | 4.7 | % | 0.2 | 0.3 | (31.9) | % | |||||||||||||||
| Add: Restructuring and other real estate activities | (0.4) | 6.9 | (106.0) | % | (0.4) | 7.0 | (105.9) | % | |||||||||||||||
|
Add: Security Incident-related costs, net of insurance
(3)
|
0.9 | — | 100.0 | % | 1.3 | — | 100.0 | % | |||||||||||||||
|
Subtotal
(2)
|
29.5 | 28.1 | 5.0 | % | 92.0 | 66.3 | 38.7 | % | |||||||||||||||
|
Non-GAAP Adjusted EBITDA
(2)
|
$ | 62.4 | $ | 59.4 | 5.0 | % | $ | 185.4 | $ | 173.0 | 7.1 | % | |||||||||||
| Non-GAAP Adjusted EBITDA margin | 27.0 | % | 27.3 | % | |||||||||||||||||||
|
Rule of 40
(4)
|
34.5 | % | 28.7 | % | |||||||||||||||||||
|
Nine months ended
September 30,
|
|||||||||||
| (dollars in millions) |
2021
|
2020
|
Change | ||||||||
| GAAP net cash provided by operating activities | $ | 169.8 | $ | 109.2 | 55.5 | % | |||||
| Less: purchase of property and equipment | (8.3) | (25.8) | (67.8) | % | |||||||
| Less: capitalized software development costs | (29.7) | (32.0) | (7.4) | % | |||||||
| Non-GAAP free cash flow | $ | 131.8 | $ | 51.3 | 156.9 | % | |||||
|
38
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| Liquidity and Capital Resources | ||
| (dollars in millions) |
September 30,
2021 |
December 31,
2020 |
Change | ||||||||
| Cash and cash equivalents | $ | 27.6 | $ | 35.8 | (22.8) | % | |||||
| Property and equipment, net | 103.3 | 105.2 | (1.7) | % | |||||||
| Software development costs, net | 118.9 | 111.8 | 6.3 | % | |||||||
| Total carrying value of debt | 527.4 | 531.0 | (0.7) | % | |||||||
| Working capital | (202.1) | (194.3) | (4.0) | % | |||||||
|
Nine months ended September 30,
|
|||||||||||
| (dollars in millions) |
2021
|
2020
|
Change | ||||||||
| Net cash provided by operating activities | $ | 169.8 | $ | 109.2 | 55.5 | % | |||||
| Net cash used in investing activities | (38.0) | (57.9) | (34.3) | % | |||||||
| Net cash used in financing activities | (533.1) | (393.8) | 35.4 | % | |||||||
|
Third Quarter 2021 Form 10-Q
|
|
39
|
||||||
|
40
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| Financial covenant | Requirement |
Ratio as of September 30, 2021
|
||||||
| Net leverage ratio | ≤ 4.00 to 1.00 | 1.70 to 1.00 | ||||||
| Interest coverage ratio | ≥ 2.50 to 1.00 | 16.32 to 1.00 | ||||||
|
Third Quarter 2021 Form 10-Q
|
|
41
|
||||||
| Payments due by period | |||||||||||||||||
| (in millions) |
Total
(1)
|
Less than 1
year |
1-3 years | 3-5 years |
More than 5
years |
||||||||||||
| Recorded contractual obligations: | |||||||||||||||||
|
Debt
(2)
|
$ | 529.5 | $ | 12.9 | $ | 23.5 | $ | 441.2 | $ | 51.9 | |||||||
|
Interest payments on debt
(3)
|
1.6 | 1.4 | 0.2 | — | — | ||||||||||||
|
Operating leases
(4)
|
22.6 | 8.0 | 9.6 | 3.0 | 2.0 | ||||||||||||
| Unrecorded contractual obligations: | |||||||||||||||||
|
Interest payments on debt
(5)
|
71.6 | 11.3 | 24.8 | 13.9 | 21.5 | ||||||||||||
|
Purchase obligations
(6)
|
39.7 | 27.5 | 12.2 | — | — | ||||||||||||
| Total contractual obligations | $ | 664.9 | $ | 61.2 | $ | 70.2 | $ | 458.0 | $ | 75.5 | |||||||
| Off-Balance Sheet Arrangements | ||
|
42
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| Foreign Currency Exchange Rates | ||
| Critical Accounting Policies and Estimates | ||
| Recently Issued Accounting Pronouncements | ||
| Interest Rate Risk | ||
|
Third Quarter 2021 Form 10-Q
|
|
43
|
||||||
| Foreign Currency Risk | ||
| Evaluation of Disclosure Controls and Procedures | ||
| Changes in Internal Control Over Financial Reporting | ||
|
44
|
|
Third Quarter 2021 Form 10-Q
|
||||||
|
PART II. OTHER INFORMATION | |||||||
| Operational Risks | ||
|
Third Quarter 2021 Form 10-Q
|
|
45
|
||||||
| Issuer Purchases of Equity Securities | ||
| Period |
Total
number
of shares
purchased
(1)
|
Average
price paid per share |
Total number
of shares
purchased as
part of
publicly
announced
plans or
programs
(2)
|
Approximate
dollar value of shares that may yet be purchased under the plans or programs (in thousands) |
|||||||||||||||||||
| Beginning balance, July 1, 2021 | $ | 150,925 | |||||||||||||||||||||
| July 1, 2021 through July 31, 2021 | — | $ | — | — | 150,925 | ||||||||||||||||||
| August 1, 2021 through August 31, 2021 | 4,313 | 69.40 | — | 150,925 | |||||||||||||||||||
| September 1, 2021 through September 30, 2021 | 583,280 | 69.06 | 583,280 | 110,646 | |||||||||||||||||||
| Total | 587,593 | $ | 69.06 | 583,280 | $ | 110,646 | |||||||||||||||||
|
46
|
|
Third Quarter 2021 Form 10-Q
|
||||||
| Filed In | ||||||||||||||||||||||||||||||||
|
Exhibit
Number |
Description of Document | Filed Herewith | Form | Exhibit Number | Filing Date | |||||||||||||||||||||||||||
| X | ||||||||||||||||||||||||||||||||
| X | ||||||||||||||||||||||||||||||||
| X | ||||||||||||||||||||||||||||||||
| X | ||||||||||||||||||||||||||||||||
| X | ||||||||||||||||||||||||||||||||
| 101.INS | Inline XBRL Instance Document - the Instance Document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL Document. | X | ||||||||||||||||||||||||||||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document. | X | ||||||||||||||||||||||||||||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | X | ||||||||||||||||||||||||||||||
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document. | X | ||||||||||||||||||||||||||||||
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document. | X | ||||||||||||||||||||||||||||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | X | ||||||||||||||||||||||||||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | X | ||||||||||||||||||||||||||||||
|
Third Quarter 2021 Form 10-Q
|
|
47
|
||||||
|
SIGNATURES | |||||||
| BLACKBAUD, INC. | |||||||||||
| Date: | November 4, 2021 | By: | /s/ Michael P. Gianoni | ||||||||
| Michael P. Gianoni | |||||||||||
| President and Chief Executive Officer | |||||||||||
| (Principal Executive Officer) | |||||||||||
| Date: | November 4, 2021 | By: | /s/ Anthony W. Boor | ||||||||
| Anthony W. Boor | |||||||||||
| Executive Vice President and Chief Financial Officer | |||||||||||
| (Principal Financial and Accounting Officer) | |||||||||||
|
48
|
|
Third Quarter 2021 Form 10-Q
|
||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|