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 2022 Form 10-Q
|
|
1
|
||||||
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS | |||||||
|
2
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
PART I. FINANCIAL INFORMATION | |||||||
|
Blackbaud, Inc.
Condensed Consolidated Balance Sheets (Unaudited) |
||||||||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
| 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 and content 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 10) |
|
|
||||||
| Stockholders’ equity: | ||||||||
|
Preferred stock;
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
| Additional paid-in capital |
|
|
||||||
|
Treasury stock, at cost;
|
(
|
(
|
||||||
| Accumulated other comprehensive income |
|
|
||||||
| 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 2022 Form 10-Q
|
|
3
|
||||||
|
Blackbaud, Inc.
Condensed Consolidated Statements of Comprehensive (Loss) Income
(Unaudited)
|
|||||||||||||||||
|
Three months ended
September 30, |
Nine months ended
September 30, |
||||||||||||||||
| (dollars in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | |||||||||||||
| 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 |
|
|
|
|
|||||||||||||
| (Loss) income from operations |
(
|
|
(
|
|
|||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||
| Other income, net |
|
|
|
|
|||||||||||||
| (Loss) income before provision for income taxes |
(
|
|
(
|
|
|||||||||||||
| Income tax (benefit) provision |
(
|
|
(
|
|
|||||||||||||
| Net (loss) income | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| (Loss) 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 on derivative instruments, net of tax |
|
|
|
|
|||||||||||||
| Total other comprehensive (loss) income |
(
|
(
|
(
|
|
|||||||||||||
| Comprehensive (loss) income | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||
|
4
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Blackbaud, Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited) |
||||||||
|
Nine months ended
September 30, |
||||||||
| (dollars in thousands) | 2022 | 2021 | ||||||
| Cash flows from operating activities | ||||||||
| Net (loss) income | $ |
(
|
$ |
|
||||
| Adjustments to reconcile net (loss) 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 and content development costs |
(
|
(
|
||||||
| Purchase of net assets of acquired companies, net of cash and restricted cash acquired |
(
|
|
||||||
| Cash received in sale of business |
|
|
||||||
| Net cash used in investing activities |
(
|
(
|
||||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of debt |
|
|
||||||
| Payments on debt |
(
|
(
|
||||||
| Stock issuance costs |
(
|
|
||||||
| Employee taxes paid for withheld shares upon equity award settlement |
(
|
(
|
||||||
| Change in due to customers |
(
|
(
|
||||||
| Change in customer funds receivable |
(
|
(
|
||||||
| Purchase of treasury stock |
|
(
|
||||||
| 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,
2022 |
December 31,
2021 |
||||||
| 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 2022 Form 10-Q
|
|
5
|
||||||
| (dollars in thousands) | Common stock |
Additional
paid-in capital |
Treasury
stock |
Accumulated
other
comprehensive
loss (income)
|
Retained
earnings |
Total
stockholders' equity |
|||||||||||||||||
| Shares | Amount | ||||||||||||||||||||||
| Balance at December 31, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| Net loss | — | — | — | — | — |
(
|
(
|
||||||||||||||||
|
Stock issuance costs related to purchase of EVERFI (see Note 3)
|
— | — |
(
|
— | — | — |
(
|
||||||||||||||||
|
Retirements of common stock
(1)
|
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||
| 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, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| Net loss | — | — | — | — | — |
(
|
(
|
||||||||||||||||
|
Stock issuance costs related to purchase of EVERFI (see Note 3)
|
— | — |
(
|
— | — | — |
(
|
||||||||||||||||
|
Retirements of common stock
(1)
|
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||
| 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, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| Net loss | — | — | — | — | — |
(
|
(
|
||||||||||||||||
|
Stock issuance costs related to purchase of EVERFI (see Note 3)
|
— | — |
(
|
— | — | — |
(
|
||||||||||||||||
|
Retirements of common stock
(1)
|
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||
| 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, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
|
6
|
|
Third Quarter 2022 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, 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 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||
| The accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
7
|
||||||
| 1. Organization | ||
| 2. Basis of Presentation | ||
|
8
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Third Quarter 2022 Form 10-Q
|
|
9
|
||||||
| 3. Business Combinations and Dispositions | ||
|
10
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| 4. Goodwill and Other Intangible Assets | ||
| (dollars in thousands) | Total | ||||
| Balance at December 31, 2021 | $ |
|
|||
|
Additions related to business combination
(1)
|
|
||||
|
Adjustments related to prior year business combination
(2)
|
(
|
||||
|
Adjustments related to dispositions
(3)
|
(
|
||||
| Effect of foreign currency translation |
(
|
||||
| Balance at September 30, 2022 | $ |
|
|||
| 5. (Loss) Earnings Per Share | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands, except per share amounts) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Numerator: | |||||||||||||||||
| Net (loss) income | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| Denominator: | |||||||||||||||||
| Weighted average common shares |
|
|
|
|
|||||||||||||
| Add effect of dilutive securities: | |||||||||||||||||
| Stock-based awards |
|
|
|
|
|||||||||||||
| Weighted average common shares assuming dilution |
|
|
|
|
|||||||||||||
| (Loss) earnings per share: | |||||||||||||||||
| Basic | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| Diluted | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| Anti-dilutive shares excluded from calculations of diluted (loss) earnings per share |
|
|
|
|
|||||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
11
|
||||||
| 6. Fair Value Measurements | ||
| Fair value measurement using | |||||||||||||||||||||||
| (dollars in thousands) |
Quoted Prices in Active Markets for Identical Assets and Liabilities
(Level 1) |
Significant Other Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
Total | |||||||||||||||||||
| Fair value as of September 30, 2022 | |||||||||||||||||||||||
|
Derivative instruments:
|
|||||||||||||||||||||||
| Interest rate swaps | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Foreign currency forward contracts |
|
|
|
|
|||||||||||||||||||
| Total financial assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair value as of September 30, 2022 | |||||||||||||||||||||||
| Contingent consideration obligations | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Total financial liabilities | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair value as of December 31, 2021 | |||||||||||||||||||||||
|
Derivative instruments:
|
|||||||||||||||||||||||
| Interest rate swaps | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Total financial assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
12
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Third Quarter 2022 Form 10-Q
|
|
13
|
||||||
| 7. Consolidated Financial Statement Details | ||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
| Restricted cash due to customers | $ |
|
$ |
|
||||
| Letters of credit for operating leases |
|
|
||||||
|
Real estate escrow balances and other
|
|
|
||||||
| Total restricted cash | $ |
|
$ |
|
||||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
|
Costs of obtaining contracts
(1)(2)
|
$ |
|
$ |
|
||||
| Derivative instruments |
|
|
||||||
|
Prepaid software maintenance and subscriptions
(3)
|
|
|
||||||
|
Implementation costs for cloud computing arrangements, net
(4)(5)
|
|
|
||||||
|
Receivables for probable insurance recoveries
(6)(7)
|
|
|
||||||
| Prepaid insurance |
|
|
||||||
| Unbilled accounts receivable |
|
|
||||||
| Taxes, prepaid and receivable |
|
|
||||||
| Deferred tax assets |
|
|
||||||
| Other assets |
|
|
||||||
| Total prepaid expenses and other assets |
|
|
||||||
| Less: Long-term portion |
|
|
||||||
| Prepaid expenses and other current assets | $ |
|
$ |
|
||||
|
14
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
|
Taxes payable
(1)
|
$ |
|
$ |
|
||||
|
Accrued legal costs
(2)
|
|
|
||||||
| Operating lease liabilities, current portion |
|
|
||||||
| Customer credit balances |
|
|
||||||
| Accrued commissions and salaries |
|
|
||||||
|
Contingent consideration liability
(3)
|
|
|
||||||
| Accrued vacation costs |
|
|
||||||
| Accrued health care costs |
|
|
||||||
| Accrued transaction-based costs related to payments services |
|
|
||||||
| Accrued bonuses |
|
|
||||||
| Unrecognized tax benefit |
|
|
||||||
|
Amounts payable to former EVERFI option holders
(4)
|
|
|
||||||
| Other liabilities |
|
|
||||||
| Total accrued expenses and other liabilities |
|
|
||||||
| Less: Long-term portion |
|
|
||||||
| Accrued expenses and other current liabilities | $ |
|
$ |
|
||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Interest income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Currency revaluation gains (losses) |
|
|
|
(
|
|||||||||||||
| Other income, net |
|
|
|
|
|||||||||||||
| Other income, net | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Third Quarter 2022 Form 10-Q
|
|
15
|
||||||
| 8. Debt | ||
| Debt balance at |
Weighted average
effective interest rate at |
||||||||||||||||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
September 30,
2022 |
December 31,
2021 |
|||||||||||||
| 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 | $ |
|
$ |
|
|
% |
|
% | |||||||||
|
16
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| (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 | $ |
|
|||||||||
| 9. Derivative Instruments | ||
|
Third Quarter 2022 Form 10-Q
|
|
17
|
||||||
| Asset derivatives | |||||||||||||||||||||||
| (dollars in thousands) | Balance sheet location |
September 30,
2022 |
December 31,
2021 |
||||||||||||||||||||
| Derivative instruments designated as hedging instruments: | |||||||||||||||||||||||
|
Foreign currency forward contracts, current portion
|
Prepaid expenses
and other current assets
|
$ |
|
$ |
|
||||||||||||||||||
|
Interest rate swaps, long-term
|
Other assets |
|
|
||||||||||||||||||||
| Total derivative instruments designated as hedging instruments | $ |
|
$ |
|
|||||||||||||||||||
|
Gain recognized
in accumulated other
comprehensive
income as of
|
Location
of gain
reclassified from
accumulated other
comprehensive
income into
(loss) income
|
Gain (loss) reclassified from accumulated
other comprehensive income into (loss) income
|
|||||||||||||||
| (dollars in thousands) |
September 30,
2022 |
Three months ended
September 30, 2022
|
Nine months ended
September 30, 2022
|
||||||||||||||
| Cash Flow Hedges | |||||||||||||||||
| Interest rate swaps | $ |
|
Interest expense | $ |
|
$ |
|
||||||||||
| Foreign currency forward contracts | $ |
|
Revenue | $ |
|
$ |
|
||||||||||
| Net Investment Hedges | |||||||||||||||||
| Foreign currency forward contracts | $ |
|
$ |
|
$ |
|
|||||||||||
|
September 30,
2021 |
Three months ended
September 30, 2021
|
Nine months ended
September 30, 2021
|
|||||||||||||||
| Cash Flow Hedges | |||||||||||||||||
| Interest rate swaps | $ |
|
Interest expense | $ |
(
|
$ |
(
|
||||||||||
|
18
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| 10. Commitments and Contingencies | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Operating lease cost
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Variable lease cost |
|
|
|
|
|||||||||||||
| Sublease income |
(
|
(
|
(
|
(
|
|||||||||||||
| Net lease cost | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Third Quarter 2022 Form 10-Q
|
|
19
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Gross expense | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Offsetting probable insurance recoveries |
|
(
|
(
|
(
|
|||||||||||||
| Net expense | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| (dollars in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
| Cumulative gross expense | $ |
|
$ |
|
||||
| Cumulative offsetting insurance recoveries recognized |
(
|
(
|
||||||
| Cumulative net expense | $ |
|
$ |
|
||||
| Cumulative offsetting insurance recoveries paid | $ |
(
|
$ |
(
|
||||
|
20
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Third Quarter 2022 Form 10-Q
|
|
21
|
||||||
| 11. Income Taxes | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Income tax (benefit) provision | $ |
(
|
$ |
|
$ |
(
|
$ |
|
|||||||||
| Effective income tax rate |
|
% |
|
% |
|
% |
|
% | |||||||||
|
22
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| 12. Stockholders' Equity | ||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| 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 income (loss) |
(
|
|
(
|
|
|||||||||||||
| Tax expense (benefit) included in provision for income taxes |
|
(
|
|
(
|
|||||||||||||
| Total amounts reclassified from accumulated other comprehensive income (loss) |
(
|
|
(
|
|
|||||||||||||
| Net current-period other comprehensive income |
|
|
|
|
|||||||||||||
| Accumulated other comprehensive income balance, end of period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Foreign currency translation adjustment: | |||||||||||||||||
| Accumulated other comprehensive (loss) income balance, beginning of period | $ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||
| Translation adjustment |
(
|
(
|
(
|
|
|||||||||||||
| Accumulated other comprehensive (loss) income balance, end of period |
(
|
|
(
|
|
|||||||||||||
| Accumulated other comprehensive income, end of period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| 13. Revenue Recognition | ||
|
Third Quarter 2022 Form 10-Q
|
|
23
|
||||||
| (in thousands) |
September 30,
2022 |
December 31,
2021 |
||||||
| Total deferred revenue | $ |
|
$ |
|
||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| United States | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| United Kingdom |
|
|
|
|
|||||||||||||
| Other countries |
|
|
|
|
|||||||||||||
| Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Social Sector | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Corporate Sector
|
|
|
|
|
|||||||||||||
| Other |
|
|
(
|
|
|||||||||||||
| Total revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
24
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||
| (dollars in thousands) |
2022
|
2021
|
2022
|
2021
|
|||||||||||||
| Contractual recurring | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Transactional recurring |
|
|
|
|
|||||||||||||
| Total recurring revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| 14. Subsequent Events | ||
|
Third Quarter 2022 Form 10-Q
|
|
25
|
||||||
| 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 | |||||||||||||
|
26
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Third Quarter 2022 Form 10-Q
|
|
27
|
||||||
| Total revenue ($M) | Income from operations ($M) | |||||||
| YoY Growth (%) | YoY Growth (%) | |||||||
| + |
Growth in recurring revenue primarily related to:
•
increases in contractual recurring revenue of $27.7 million and $81.6 million, respectively, related to the performance of our cloud solutions, of which $23.7 million and $71.2 million, respectively, was attributable to EVERFI; partially offset by decreases in maintenance revenue as customers migrate to our cloud solutions and decreases related to fluctuations in foreign currency exchange rates of $1.3 million and $2.3 million, respectively; and
•
increases in transactional recurring revenue of $3.2 million and $22.7 million, respectively, primarily due to an increase in online charitable giving, an increase in enrollment for our Blackbaud Tuition Management solution resulting in a higher transactional volumes and, to a lesser extent, increased transactional volume as our customer's constituents have begun to return to in-person events. These increases in transactional recurring revenue were partially offset by decreases related to fluctuations in foreign currency exchange rates of $3.1 million and $5.5 million, respectively.
|
||||||||||
| - |
Decreases in one-time service and other revenue primarily related to:
•
decreases in one-time analytics revenue as analytics are generally integrated in our cloud solutions; partially offset by
•
increases in one-time consulting revenue due primarily to our acquisition of EVERFI, largely offset by a decrease in 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.
|
||||||||||
|
28
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| - |
Increases in compensation costs other than stock-based compensation of $20.7 million and $61.5 million, respectively, primarily due to increased employee headcount due to our acquisition of EVERFI
|
||||||||||
| - |
Increases in third-party contractor costs of $6.8 million and $21.6 million, respectively, and hosting costs of $1.0 million and $5.5 million, respectively, primarily attributable to our acquisition of EVERFI and, to a lesser extent, our continued migration of our cloud infrastructure to leading public cloud service providers and investments in cybersecurity
|
||||||||||
| - |
Increases in Security Incident-related expenses, net of insurance, of $12.8 million and $27.9 million, respectively. See "Security Incident update" below.
|
||||||||||
| - |
Increases in transaction-based costs of $2.9 million and $12.2 million, respectively, related to the increase in the volume of transactions for which we process payments
|
||||||||||
| - |
Increases in amortization of intangible assets from business combinations of $3.4 million and $10.8 million, respectively, due to our acquisition of EVERFI
|
||||||||||
| - |
Increases in infrastructure costs of $1.6 million and $5.8 million, respectively, primarily related to our acquisition of EVERFI and investments in security tools
|
||||||||||
| - |
Increases in acquisition and disposition-related costs of $2.4 million and $5.6 million, respectively, primarily related to a $2.0 million noncash impairment of certain insignificant intangible assets held for sale
|
||||||||||
| - |
Increases in marketing costs of $1.1 million and $5.0 million, respectively, primarily due to our acquisition of EVERFI
|
||||||||||
| - |
Increases in travel costs of $1.1 million and $3.7 million, respectively, due to our easing of restrictions on non-essential employee travel, which went into effect during March 2020 in response to the COVID-19 pandemic
|
||||||||||
| - |
A $2.3 million noncash impairment charge during the nine months ended September 30, 2022, against previously capitalized software development costs that reduced the carrying value of those assets to zero. The impairment charge resulted primarily from our decision to end customer support for certain solutions
|
||||||||||
| + |
Increases in total revenue, as described above
|
||||||||||
| + |
Decreases in stock-based compensation expense of $1.0 million and $5.8 million, respectively, attributable to:
•
A decrease in the grant date fair value of our annual equity awards granted to employees during 2022 compared to 2021; and
•
As a one-time response to COVID-19, replacement of our 2020 base salary merit increases with one-year time-based equity awards, which vested and were recognized as expense between May 1, 2020 and May 1, 2021.
|
||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
29
|
||||||
| Customer retention | ||||||||
|
30
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| Results of Operations | ||
| Recurring | ||||||||||||||
| Revenue ($M) | Cost of revenue ($M) |
Gross profit ($M)
and gross margin (%) |
||||||||||||
| YoY Growth (%) | YoY Growth (%) | |||||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
31
|
||||||
| + |
Increases in contractual recurring revenue of $27.7 million and $81.6 million, respectively, related to the performance of our cloud solutions, of which $23.7 million and $71.2 million, respectively, was attributable to EVERFI; partially offset by decreases in maintenance revenue as customers migrate to our cloud solutions; also offsetting the increases in contractual recurring revenue were decreases related to fluctuations in foreign currency exchange rates of $1.3 million and $2.3 million, respectively
|
||||||||||
| + |
Increase in transactional recurring revenue of $3.2 million for the three months ended, September 30, 2022, primarily due to an increase in enrollment for our Blackbaud Tuition Management solution resulting in higher transactional volumes. The increase in transactional recurring revenue during the three months ended September 30, 2022, was partially offset by a decrease related to fluctuations in foreign currency exchange rates of $3.1 million
|
||||||||||
| + |
Increase in transactional recurring revenue of $22.7 million for the nine months ended September 30, 2022, primarily due to:
•
an increase in online charitable giving;
•
an increase in enrollment for our Blackbaud Tuition Management solution resulting in a higher transactional volumes; and
•
to a lesser extent, increased transactional volume as our customer's constituents have begun to return to in-person events.
The increase in transactional recurring revenue during the nine months ended September 30, 2022, was partially offset by a decrease related to fluctuations in foreign currency exchange rates of $5.5 million
|
||||||||||
| + |
Increases in compensation costs of $4.6 million and $17.4 million, respectively, primarily related to an increase in headcount due to our acquisition of EVERFI, and a continued shift in resources historically supporting one-time services and other towards recurring revenue
|
||||||||||
| + |
Increases in transaction-based costs of $2.9 million and $12.1 million, respectively, related to the increase in the volume of transactions for which we process payments
|
||||||||||
| + |
Increases in amortization of intangible assets from business combinations of $3.4 million and $10.5 million, respectively, due to our acquisition of EVERFI
|
||||||||||
| + |
Increase in third-party contractor and hosting costs of $7.5 million for the nine months ended September 30, 2022 as we continue to migrate our cloud infrastructure to leading public cloud service providers and make investments in security; currently, we expect our cloud infrastructure migration efforts and increased level of cybersecurity investments to continue for the foreseeable future
|
||||||||||
| + |
Increases in amortization of software development costs of $1.8 million and $4.1 million, respectively, due to our continued investments in the innovation and security of our solutions
|
||||||||||
| + |
Increase in allocated overhead costs of $3.2 million for the nine months ended September 30, 2022 related to the increased headcount discussed above
|
||||||||||
|
32
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| One-time services and other | ||||||||||||||
| Revenue ($M) | Cost of revenue ($M) |
Gross profit ($M)
and gross margin (%) |
||||||||||||
| YoY Growth (%) | YoY Growth (%) | |||||||||||||
| - |
Decreases in one-time analytics revenue of $0.5 million and $2.2 million, respectively, as analytics are generally integrated in our cloud solutions
|
||||||||||
| + |
Increases in one-time consulting revenue of $0.2 million and $1.9 million, respectively, primarily attributable to EVERFI, largely offset by less revenue from 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.
|
||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
33
|
||||||
| - |
Decreases in compensation costs of $1.4 million and $6.7 million, respectively, largely due to a continued shift in resources historically supporting one-time services and other towards recurring revenue as well as a decrease in professional services headcount
|
||||||||||
| - |
Decrease in allocated overhead costs of $1.4 million for the nine months ended September 30, 2022, primarily related to the decreased headcount discussed above
|
||||||||||
|
Sales, marketing and
customer success ($M) |
Research and
development ($M) |
General and
administrative ($M) |
||||||||||||
| Percentages indicate expenses as a percentage of total revenue | ||||||||||||||
|
34
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| + |
Increases in compensation costs of $6.9 million and $14.6 million, respectively, primarily related to increased employee headcount due to our acquisition of EVERFI
|
||||||||||
| + |
Increases in third-party contractor costs of $2.5 million and $3.4 million, respectively, primarily related to strategic consulting
|
||||||||||
| + |
Increases in advertising costs of $1.1 million and $5.0 million, respectively, primarily due to our acquisition of EVERFI
|
||||||||||
| + |
Increase in travel costs of $1.6 million for the nine months ended September 30, 2022 due to our easing of restrictions on non-essential employee travel, which went into effect during March 2020 in response to the COVID-19 pandemic
|
||||||||||
| + |
Increase in software costs of $1.3 million for the nine months ended September 30, 2022 primarily related to our acquisition of EVERFI and our use of digital marketing tools
|
||||||||||
| + |
Increases in compensation costs of $7.9 million and $22.0 million, respectively, primarily related to increased employee headcount due to our acquisition of EVERFI, and to a lesser extent, our increased hiring of engineers
|
||||||||||
| + |
Increases in third-party contractor costs of $5.0 million and $16.0 million, respectively, primarily due to our acquisition of EVERFI and, to a lesser extent, an increase in our use of third-party software developers
|
||||||||||
| + |
Increase in allocated overhead costs of $2.1 million for the nine months ended September 30, 2022, primarily related to increased headcount discussed above
|
||||||||||
| - |
Increases in software development costs of $5.4 million and $14.5 million, respectively, that were required to be capitalized under GAAP, of which $5.2 million and $9.3 million was attributable to EVERFI software and content
|
||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
35
|
||||||
| + |
Increases in Security Incident-related expenses, net of insurance, of $12.8 million and $27.9 million, respectively. See "Security Incident update" below on page
43
|
||||||||||
| + |
Increases in compensation costs of $1.8 million and $8.4 million, respectively, primarily related to increased employee headcount due to our acquisition of EVERFI
|
||||||||||
| + |
Increases in acquisition and disposition-related costs of $2.4 million and $5.6 million, respectively, primarily related to aggregate noncash impairment charges of $1.3 million against certain operating lease right-of-use assets and property and equipment assets resulting from our decision to cease using a portion of EVERFI's leased office space. During the nine months ended September 30, 2022, we also recorded a $2.0 million noncash impairment of certain insignificant intangible assets that were held for sale
|
||||||||||
| + |
A $2.3 million noncash impairment charge during the nine months ended September 30, 2022 against previously capitalized software development costs that reduced the carrying value of those assets to zero. The impairment charge resulted primarily from our decision to end customer support for certain solutions
|
||||||||||
| + |
Increase in rent expense of $1.7 million during the nine months ended September 30, 2022 primarily related to leases assumed from our acquisition of EVERFI
|
||||||||||
| + |
Increase in third-party contractor costs of $1.4 million during the nine months ended September 30, 2022
|
||||||||||
| + |
Increase in travel costs of $1.2 million during the nine months ended September 30, 2022 due to our easing of restrictions on non-essential employee travel, which went into effect during March 2020 in response to the COVID-19 pandemic
|
||||||||||
| - |
Increase in allocated corporate IT costs of $4.1 million during the nine months ended September 30, 2022 primarily related to investments in security tools. Depreciation, facilities and IT support costs are pooled and recorded to general and administrative expense and allocated to other lines of our condensed statements of comprehensive income based on headcount.
|
||||||||||
|
36
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| Interest expense ($M) | ||||||||
| Percentages indicate expenses as a percentage of total revenue | ||||||||
| (dollars in millions) |
September 30,
2022 |
December 31,
2021 |
Change | ||||||||
|
Deferred revenue
(1)
|
$ | 396.6 | $ | 378.7 | 4.7 | % | |||||
| Less: Long-term portion | 2.9 | 4.2 | (31.2) | % | |||||||
|
Current portion
(1)
|
$ | 393.7 | $ | 374.5 | 5.1 | % | |||||
|
Third Quarter 2022 Form 10-Q
|
|
37
|
||||||
|
Income tax (benefit) provision ($M)
|
||||||||
| Percentages indicate effective income tax rates | ||||||||
|
38
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||||||||
| (dollars in millions, except per share amounts) |
2022
|
2021
|
Change |
2022
|
2021
|
Change | |||||||||||||||||
| GAAP Revenue | $ | 261.3 | $ | 231.2 | 13.0 | % | $ | 783.3 | $ | 679.8 | 15.2 | % | |||||||||||
| GAAP gross profit | $ | 140.4 | $ | 123.5 | 13.6 | % | $ | 413.4 | $ | 360.7 | 14.6 | % | |||||||||||
| GAAP gross margin | 53.7 | % | 53.4 | % | 52.8 | % | 53.1 | % | |||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Stock-based compensation expense | 3.4 | 4.3 | (19.9) | % | 11.3 | 14.9 | (23.8) | % | |||||||||||||||
| Add: Amortization of intangibles from business combinations | 11.9 | 8.6 | 38.6 | % | 36.8 | 26.6 | 38.4 | % | |||||||||||||||
| Add: Employee severance | — | — | (335.7) | % | 0.3 | — | 1,100.0 | % | |||||||||||||||
|
Subtotal
(1)
|
15.3 | 12.9 | 18.8 | % | 48.5 | 41.5 | 16.8 | % | |||||||||||||||
|
Non-GAAP gross profit
(1)
|
$ | 155.7 | $ | 136.4 | 14.1 | % | $ | 461.9 | $ | 402.2 | 14.8 | % | |||||||||||
| Non-GAAP gross margin | 59.6 | % | 59.0 | % | 59.0 | % | 59.2 | % | |||||||||||||||
| GAAP (loss) income from operations | $ | (7.0) | $ | 11.8 | (159.2) | % | $ | (12.9) | $ | 31.5 | (141.0) | % | |||||||||||
| GAAP operating margin | (2.7) | % | 5.1 | % | (1.7) | % | 4.6 | % | |||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
|
Add: Stock-based compensation expense
|
27.9 | 28.9 | (3.4) | % | 83.7 | 89.5 | (6.5) | % | |||||||||||||||
|
Add: Amortization of intangibles from business combinations
|
12.6 | 9.2 | 37.2 | % | 39.1 | 28.3 | 38.2 | % | |||||||||||||||
|
Add: Employee severance
|
0.2 | 0.1 | 241.2 | % | 0.7 | 1.5 | (54.0) | % | |||||||||||||||
|
Add: Acquisition and disposition-related costs
(2)
|
2.5 | 0.1 | 4,812.0 | % | 5.7 | 0.1 | 6,943.2 | % | |||||||||||||||
|
Add: Restructuring and other real estate activities
|
— | (0.4) | (100.0) | % | 0.1 | (0.4) | (117.2) | % | |||||||||||||||
|
Add: Security Incident-related costs, net of insurance
(3)
|
13.7 | 0.9 | 1,504.9 | % | 29.2 | 1.3 | 2,109.3 | % | |||||||||||||||
|
Add: Impairment of capitalized software development costs
|
— | — | — | % | 2.3 | — | 100.0 | % | |||||||||||||||
|
Subtotal
(1)
|
56.9 | 38.6 | 47.2 | % | 160.7 | 120.3 | 33.6 | % | |||||||||||||||
|
Non-GAAP income from operations
(1)
|
$ | 49.8 | $ | 50.5 | (1.3) | % | $ | 147.7 | $ | 151.8 | (2.7) | % | |||||||||||
| Non-GAAP operating margin | 19.1 | % | 21.8 | % | 18.9 | % | 22.3 | % | |||||||||||||||
| GAAP (loss) income before provision for income taxes | $ | (11.9) | $ | 8.7 | (236.6) | % | $ | (30.1) | $ | 17.7 | (270.3) | % | |||||||||||
| GAAP net (loss) income | $ | (10.3) | $ | 6.2 | (266.8) | % | $ | (24.1) | $ | 12.8 | (289.3) | % | |||||||||||
| Shares used in computing GAAP diluted (loss) earnings per share | 51,692,152 | 48,274,072 | 7.1 | % | 51,519,340 | 48,259,956 | 6.8 | % | |||||||||||||||
| GAAP diluted (loss) earnings per share | $ | (0.20) | $ | 0.13 | (253.8) | % | $ | (0.47) | $ | 0.26 | (280.8) | % | |||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: GAAP income tax (benefit) provision | (1.6) | 2.5 | (162.6) | % | (6.0) | 4.9 | (221.2) | % | |||||||||||||||
| Add: Total non-GAAP adjustments affecting income from operations | 56.9 | 38.6 | 47.2 | % | 160.7 | 120.3 | 33.6 | % | |||||||||||||||
| Non-GAAP income before provision for income taxes | 45.0 | 47.3 | (5.0) | % | 130.5 | 138.0 | (5.4) | % | |||||||||||||||
|
Assumed non-GAAP income tax provision
(4)
|
9.0 | 9.5 | (5.0) | % | 26.1 | 27.6 | (5.4) | % | |||||||||||||||
|
Non-GAAP net income
(1)
|
$ | 36.0 | $ | 37.9 | (5.0) | % | $ | 104.4 | $ | 110.4 | (5.4) | % | |||||||||||
| Shares used in computing non-GAAP diluted earnings per share | 52,362,781 | 48,274,072 | 8.5 | % | 51,985,207 | 48,259,956 | 7.7 | % | |||||||||||||||
| Non-GAAP diluted earnings per share | $ | 0.69 | $ | 0.78 | (11.5) | % | $ | 2.01 | $ | 2.29 | (12.2) | % | |||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
39
|
||||||
| (dollars in millions) |
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||||
| GAAP revenue | $ | 261.3 | $ | 231.2 | $ | 783.3 | $ | 679.8 | |||||||||
| GAAP revenue growth | 13.0 | % | 15.2 | % | |||||||||||||
|
Add: Non-GAAP acquisition-related revenue
(1)
|
— | 26.0 | — | 77.1 | |||||||||||||
|
Less: Non-GAAP revenue from divested businesses
(2)
|
— | (0.4) | — | (0.4) | |||||||||||||
| Total Non-GAAP adjustments | — | 25.6 | — | 76.7 | |||||||||||||
|
Non-GAAP organic revenue
(3)
|
$ | 261.3 | $ | 256.9 | $ | 783.3 | $ | 756.6 | |||||||||
| Non-GAAP organic revenue growth | 1.7 | % | 3.5 | % | |||||||||||||
|
Non-GAAP organic revenue
(3)
|
$ | 261.3 | $ | 256.9 | $ | 783.3 | $ | 756.6 | |||||||||
|
Foreign currency impact on Non-GAAP organic revenue
(4)
|
4.9 | — | 8.7 | — | |||||||||||||
|
Non-GAAP organic revenue on constant currency basis
(4)
|
$ | 266.2 | $ | 256.9 | $ | 792.1 | $ | 756.6 | |||||||||
| Non-GAAP organic revenue growth on constant currency basis | 3.6 | % | 4.7 | % | |||||||||||||
| GAAP recurring revenue | $ | 249.4 | $ | 218.5 | $ | 746.6 | $ | 642.3 | |||||||||
| GAAP recurring revenue growth | 14.1 | % | 16.2 | % | |||||||||||||
|
Add: Non-GAAP acquisition-related revenue
(1)
|
— | 22.8 | — | 68.8 | |||||||||||||
|
Less: Non-GAAP recurring revenue from divested businesses
(2)
|
— | (0.3) | — | (0.3) | |||||||||||||
| Total Non-GAAP adjustments | — | 22.5 | — | 68.4 | |||||||||||||
|
Non-GAAP organic recurring revenue
(3)
|
$ | 249.4 | $ | 241.0 | $ | 746.6 | $ | 710.7 | |||||||||
| Non-GAAP organic recurring revenue growth | 3.5 | % | 5.0 | % | |||||||||||||
|
Non-GAAP organic recurring revenue
(3)
|
$ | 249.4 | $ | 241.0 | $ | 746.6 | $ | 710.7 | |||||||||
|
Foreign currency impact on non-GAAP organic recurring revenue
(4)
|
4.4 | — | 7.8 | — | |||||||||||||
|
Non-GAAP organic recurring revenue on constant currency basis
(4)
|
$ | 253.8 | $ | 241.0 | $ | 754.4 | $ | 710.7 | |||||||||
| Non-GAAP organic recurring revenue growth on constant currency basis | 5.3 | % | 6.1 | % | |||||||||||||
|
40
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||||||||||
| (dollars in millions) |
2022
|
2021
|
Change |
2022
|
2021
|
Change | |||||||||||||||||
| GAAP net (loss) income | $ | (10.3) | $ | 6.2 | (266.8) | % | $ | (24.1) | $ | 12.8 | (289.3) | % | |||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Add: Interest, net | 8.7 | 3.9 | 121.0 | % | 25.0 | 13.9 | 80.4 | % | |||||||||||||||
| Add: GAAP income tax (benefit) provision | (1.6) | 2.5 | (162.6) | % | (6.0) | 4.9 | (221.2) | % | |||||||||||||||
|
Add: Depreciation
|
3.5 | 3.1 | 12.2 | % | 10.6 | 9.5 | 12.2 | % | |||||||||||||||
| Add: Amortization of intangibles from business combinations | 12.6 | 9.2 | 37.2 | % | 39.1 | 28.3 | 38.2 | % | |||||||||||||||
|
Add: Amortization of software and content development costs
(1)
|
9.8 | 8.0 | 22.7 | % | 28.5 | 24.1 | 18.5 | % | |||||||||||||||
|
Subtotal
(2)
|
33.0 | 26.7 | 23.4 | % | 97.3 | 80.6 | 20.6 | % | |||||||||||||||
|
Non-GAAP EBITDA
(2)
|
$ | 22.6 | $ | 32.9 | (31.2) | % | $ | 73.1 | $ | 93.4 | (21.7) | % | |||||||||||
| Non-GAAP EBITDA margin | 8.7 | % | 9.3 | % | |||||||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
|
Add: Stock-based compensation expense
|
27.9 | 28.9 | (3.4) | % | 83.7 | 89.5 | (6.5) | % | |||||||||||||||
|
Add: Employee severance
|
0.2 | 0.1 | 241.2 | % | 0.7 | 1.5 | (54.0) | % | |||||||||||||||
|
Add: Acquisition and disposition-related costs
(3)
|
2.5 | 0.1 | 4,812.0 | % | 5.7 | 0.1 | 6,943.2 | % | |||||||||||||||
|
Add: Restructuring and other real estate activities
|
— | (0.4) | (100.0) | % | 0.1 | (0.4) | (117.2) | % | |||||||||||||||
|
Add: Security Incident-related costs, net of insurance
(3)
|
13.7 | 0.9 | 1,504.9 | % | 29.2 | 1.3 | 2,109.3 | % | |||||||||||||||
|
Add: Impairment of capitalized software development costs
|
— | — | — | % | 2.3 | — | 100.0 | % | |||||||||||||||
|
Subtotal
(2)
|
44.3 | 29.5 | 50.3 | % | 121.6 | 92.0 | 32.2 | % | |||||||||||||||
|
Non-GAAP Adjusted EBITDA
(2)
|
$ | 66.9 | $ | 62.4 | 7.3 | % | $ | 194.7 | $ | 185.4 | 5.0 | % | |||||||||||
| Non-GAAP Adjusted EBITDA margin | 25.6 | % | 24.9 | % | |||||||||||||||||||
|
Rule of 40
(4)
|
27.3 | % | 28.4 | % | |||||||||||||||||||
| Non-GAAP adjusted EBITDA | 66.9 | 62.4 | 7.3 | % | 194.7 | 185.4 | 5.0 | % | |||||||||||||||
|
Foreign currency impact on Non-GAAP adjusted EBITDA
(5)
|
2.8 | (1.1) | (357.5) | % | 5.0 | (3.3) | (249.6) | % | |||||||||||||||
|
Non-GAAP adjusted EBITDA on constant currency basis
(5)
|
$ | 69.8 | $ | 61.3 | 13.8 | % | $ | 199.7 | $ | 182.0 | 9.7 | % | |||||||||||
| Non-GAAP adjusted EBITDA margin on constant currency basis | 26.2 | % | 25.2 | % | |||||||||||||||||||
|
Rule of 40 on constant currency basis
(6)
|
29.8 | % | 29.9 | % | |||||||||||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
41
|
||||||
|
Nine months ended
September 30,
|
|||||||||||
| (dollars in millions) |
2022
|
2021
|
Change | ||||||||
| GAAP net cash provided by operating activities | $ | 189.8 | $ | 169.8 | 11.8 | % | |||||
| Less: purchase of property and equipment | (10.5) | (8.3) | 26.2 | % | |||||||
| Less: capitalized software and content development costs | (42.8) | (29.7) | 44.2 | % | |||||||
|
Non-GAAP free cash flow
(1)
|
$ | 136.5 | $ | 131.8 | 3.6 | % | |||||
| Add: Security Incident-related cash flows, net of insurance | 9.5 | 4.5 | 109.6 | % | |||||||
|
Non-GAAP adjusted free cash flow
(1)
|
$ | 146.1 | $ | 136.3 | 7.1 | % | |||||
|
42
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| Liquidity and Capital Resources | ||
| (dollars in millions) |
September 30,
2022 |
December 31,
2021 |
Change | ||||||||
| Cash and cash equivalents | $ | 31.4 | $ | 55.1 | (43.0) | % | |||||
| Property and equipment, net | 109.5 | 111.4 | (1.8) | % | |||||||
| Software and content development costs, net | 135.6 | 121.4 | 11.7 | % | |||||||
| Total carrying value of debt | 854.1 | 956.2 | (10.7) | % | |||||||
| Working capital | (323.5) | (258.7) | (25.1) | % | |||||||
|
Nine months ended September 30,
|
|||||||||||
| (dollars in millions) |
2022
|
2021
|
Change | ||||||||
| Net cash provided by operating activities | $ | 189.8 | $ | 169.8 | 11.8 | % | |||||
| Net cash used in investing activities | (67.8) | (38.0) | 78.4 | % | |||||||
| Net cash used in financing activities | (384.2) | (533.1) | (27.9) | % | |||||||
|
Third Quarter 2022 Form 10-Q
|
|
43
|
||||||
|
44
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| Financial covenant | Requirement |
Ratio as of September 30, 2022
|
||||||
|
Net leverage ratio
(1)
|
≤ 4.25 to 1.00 | 3.10 to 1.00 | ||||||
| Interest coverage ratio | ≥ 2.50 to 1.00 | 9.42 to 1.00 | ||||||
|
Third Quarter 2022 Form 10-Q
|
|
45
|
||||||
| Payments due by period | |||||||||||
| (in millions) |
Less than
1 year |
More than
1 year |
Total
(1)
|
||||||||
| Recorded contractual obligations: | |||||||||||
| Debt | $ | 18.2 | $ | 839.3 | $ | 857.5 | |||||
| Operating leases | 10.4 | 55.4 | 65.9 | ||||||||
| Contingent consideration | — | 2.7 | 2.7 | ||||||||
| Unrecorded contractual obligations: | |||||||||||
| Purchase obligations | 55.1 | 180.9 | 236.0 | ||||||||
| Interest payments on debt | 33.2 | 102.6 | 135.9 | ||||||||
|
Total contractual obligations
(1)
|
$ | 116.9 | $ | 1,181.0 | $ | 1,297.9 | |||||
|
46
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| Foreign Currency Exchange Rates | ||
| Critical Accounting Policies and Estimates | ||
| Recently Issued Accounting Pronouncements | ||
|
Third Quarter 2022 Form 10-Q
|
|
47
|
||||||
| Interest Rate Risk | ||
| Foreign Currency Risk | ||
| Evaluation of Disclosure Controls and Procedures | ||
| Changes in Internal Control Over Financial Reporting | ||
|
48
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
PART II. OTHER INFORMATION | |||||||
| Operational Risks | ||
|
Third Quarter 2022 Form 10-Q
|
|
49
|
||||||
| Legal and Compliance Risks | ||
|
50
|
|
Third Quarter 2022 Form 10-Q
|
||||||
| 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, 2022 | $ | 250,000 | |||||||||||||||||||||
| July 1, 2022 through July 31, 2022 | — | $ | — | — | 250,000 | ||||||||||||||||||
| August 1, 2022 through August 31, 2022 | 8,218 | 55.40 | — | 250,000 | |||||||||||||||||||
| September 1, 2022 through September 30, 2022 | 42 | 45.75 | — | 250,000 | |||||||||||||||||||
| Total | 8,260 | $ | 55.36 | — | $ | 250,000 | |||||||||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
51
|
||||||
| Filed In | ||||||||||||||||||||||||||||||||
|
Exhibit
Number |
Description of Document | Filed Herewith | Form | Exhibit Number | Filing Date | |||||||||||||||||||||||||||
| 8-K | 3.1 | 10/11/2022 | ||||||||||||||||||||||||||||||
| 8-K | 3.1 | 8/25/2022 | ||||||||||||||||||||||||||||||
| 8-K | 4.1 | 10/11/2022 | ||||||||||||||||||||||||||||||
| 8-K | 10.1 | 9/21/2022 | ||||||||||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||||||||
|
52
|
|
Third Quarter 2022 Form 10-Q
|
||||||
|
SIGNATURES | |||||||
| BLACKBAUD, INC. | |||||||||||
| Date: | November 3, 2022 | By: | /s/ Michael P. Gianoni | ||||||||
| Michael P. Gianoni | |||||||||||
| President and Chief Executive Officer | |||||||||||
| (Principal Executive Officer) | |||||||||||
| Date: | November 3, 2022 | By: | /s/ Anthony W. Boor | ||||||||
| Anthony W. Boor | |||||||||||
| Executive Vice President and Chief Financial Officer | |||||||||||
| (Principal Financial and Accounting Officer) | |||||||||||
|
Third Quarter 2022 Form 10-Q
|
|
53
|
||||||
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 |
|---|