Blackbaud, Inc. Financial Ratios — BLKB Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	25.26	4.58	19.71	16.28	12.94	19.82	25.22	12.63	3.09	1.88	1	-6.22	0.39	-64.03	108.52
Return on Assets (%)	9.22	1.2	4.32	3.43	2.37	3.58	4.74	2.63	0.66	0.38	0.23	-1.52	0.1	-11.08	4.71
Return on Capital (%)	25.36	3.77	10.15	8.36	5.76	8.9	- -	- -	- -	1.44	1.49	- -	0.57	- -	14.28
Return on Invested Capital (%)	26.04	3.9	11.03	8.67	6.03	9	- -	- -	- -	1.4	1.51	- -	0.44	- -	13.55
Gross Margin (%)	57.61	54.75	53.82	51.55	52.25	53.64	54.1	55.02	53.53	53.13	52.23	52.24	54.11	54.69	58.78
EBITDA Margin (%)	18.8	11.63	19.49	16.26	16.1	18.96	18.13	16.92	13.18	14.26	11.6	6.98	14.08	22.14	24.55
Operating Margin (%)	14.22	4.43	10.92	8.21	7.32	9.32	8.75	7.54	3.66	4.1	2.71	-2.69	4.19	11.6	16.91
Incremental Operating Margin (%)	15.13	-43	62.46	-14.31	0.47	22.96	1.32	-8.26	-59.93	35.37	-84.77	- -	152.81	184.31	-216.2
Pretax Margin (%)	13.82	2.98	9	6.95	5.79	7.84	7.4	5.26	1.18	2.37	0.76	-5.25	1.74	-27.06	11.68
Profit Margin (%)	8.96	1.47	6.05	5.01	4.02	6.21	9.34	5.28	1.32	0.85	0.61	-4.29	0.27	-25.94	10.19
Net Income to Common Margin (%)	8.96	1.47	6.05	5.01	4.02	6.21	9.34	5.28	1.32	0.85	0.61	-4.29	0.27	-25.94	10.19
Effective Tax Rate (%)	35.19	50.6	32.78	27.89	30.59	20.83	- -	- -	- -	64.3	19.55	- -	84.36	- -	12.76
Dvd Payout Ratio (%)	64.51	330.11	72.46	78.14	87.75	50.24	31.33	51.99	198.24	77.23	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	8.96	-10.53	5.43	3.56	1.58	9.86	17.32	6.06	-3.04	0.43	1	-6.22	0.39	-64.03	108.52

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	216	153	281	408	342	438	387	563	548	1,010	904	820	1,114	1,116
ST Debt	- -	10	17	4	4	4	9	8	8	13	19	19	19	28	24
LT Debt	- -	206	136	276	404	338	430	380	555	536	991	885	800	1,085	1,092
Total Debt/EBITDA	- -	4.14	1.56	3.06	3.97	2.47	3.07	2.7	4.74	4.21	9.38	12.23	5.26	4.36	4.03
Net Debt/EBITDA	-0.75	3.88	1.44	2.9	3.82	2.35	2.86	2.48	3.67	3.8	8.38	11.2	4.8	3.94	3.87
Total Debt/EBIT	- -	10.88	2.78	6.05	8.74	5.02	6.35	6.05	17.08	14.63	40.11	-31.73	17.68	8.31	5.85
Net Debt/EBIT	-1	10.2	2.56	5.73	8.41	4.77	5.92	5.57	13.21	13.21	35.8	-29.05	16.15	7.52	5.61
EBITDA to Interest Expense	348.62	8.88	16.88	15.27	12.72	13.11	11.81	9.03	5.75	7.53	5.98	2.06	3.9	4.6	4.07
EBITDA-CapEx/Interest Expense	252.48	5.37	13.43	12.95	10.41	11.44	10.97	8.11	5.2	5.82	5.33	1.72	3.79	4.46	3.96
EBIT to Interest Expense	263.64	3.38	9.46	7.71	5.79	6.45	5.7	4.03	1.6	2.17	1.4	-0.8	1.16	2.41	2.81
Interest Expense	- -	6	6	6	8	11	12	16	21	17	18	36	40	56	68
Common Equity/Total Assets	35.66	20.93	22.86	19.71	17.21	18.89	18.71	23.14	19.91	20.84	24.13	24.86	27.77	5.08	3.56
Long-Term Debt/Equity (%)	- -	139.15	84.03	148.56	191.71	136.55	127.76	101.56	139.94	125.67	138.18	118.97	98.98	855.65	1,283.47
Long-Term Debt/Capital (%)	- -	56.58	43.17	59.21	65.25	57.3	55.47	49.89	57.87	54.95	57.39	53.71	49.16	87.49	90.9
Long-Term Debt/Total Assets (%)	- -	29.12	19.21	29.28	33	25.8	23.9	23.5	27.86	26.19	33.34	29.58	27.49	43.48	45.66
Total Debt/Equity (%)	- -	145.92	94.65	150.91	193.78	138.32	130.31	103.57	141.83	128.68	140.79	121.49	101.37	878.01	1,311.94
Total Debt/Capital (%)	- -	59.34	48.63	60.15	65.96	58.04	56.58	50.88	58.65	56.27	58.47	54.85	50.34	89.78	92.92
Total Debt/Total Assets (%)	- -	30.54	21.64	29.75	33.36	26.13	24.37	23.97	28.24	26.82	33.97	30.21	28.15	44.62	46.68
Net Debt to Equity	-37.51	136.78	87.29	142.99	186.49	131.49	121.44	95.31	109.71	116.22	125.66	111.2	92.54	794.2	1,258.94
Net Debt/Capital (%)	-60.04	57.77	46.61	58.85	65.09	56.8	54.84	48.8	46.92	52.76	53.91	51.19	46.86	85.89	92.15
EBITDA	70	52	98	92	103	139	143	144	119	130	108	74	156	256	277
EBITDA-CapEx	50	31	78	78	84	121	133	129	107	101	96	62	151	248	269
Operating Income (Loss)	53	20	55	46	47	68	69	64	33	37	25	-28	46	134	191

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.22	0.04	0.03	0.03	0.03	0.02	0.03	0.04	0.03	0.04	0.05	0.03	0.03	0.05	0.03
Current Ratio	0.78	0.69	0.64	0.68	0.7	0.75	0.82	0.74	0.74	0.81	0.77	0.75	0.78	0.78	0.79
Quick Ratio	0.48	0.29	0.22	0.22	0.17	0.16	0.13	0.15	0.12	0.13	0.14	0.11	0.11	0.12	0.1
CFO/Avg Current Liab	0.39	0.25	0.32	0.3	0.26	0.25	0.21	0.23	0.2	0.15	0.2	0.17	0.16	0.24	0.22
Common Equity/Total Assets	35.66	20.93	22.86	19.71	17.21	18.89	18.71	23.14	19.91	20.84	24.13	24.86	27.77	5.08	3.56
Long-Term Debt/Equity (%)	- -	139.15	84.03	148.56	191.71	136.55	127.76	101.56	139.94	125.67	138.18	118.97	98.98	855.65	1,283.47
Long-Term Debt/Capital (%)	- -	56.58	43.17	59.21	65.25	57.3	55.47	49.89	57.87	54.95	57.39	53.71	49.16	87.49	90.9
Long-Term Debt/Total Assets (%)	- -	29.12	19.21	29.28	33	25.8	23.9	23.5	27.86	26.19	33.34	29.58	27.49	43.48	45.66
Total Debt/Equity (%)	- -	145.92	94.65	150.91	193.78	138.32	130.31	103.57	141.83	128.68	140.79	121.49	101.37	878.01	1,311.94
Total Debt/Capital (%)	- -	59.34	48.63	60.15	65.96	58.04	56.58	50.88	58.65	56.27	58.47	54.85	50.34	89.78	92.92
Total Debt/Total Assets (%)	- -	30.54	21.64	29.75	33.36	26.13	24.37	23.97	28.24	26.82	33.97	30.21	28.15	44.62	46.68
CFO/Total Liabilities	33.86	12.31	19.68	15.43	12.76	14.46	12.06	16.22	11.43	9.14	9.48	9.07	9.49	12.49	11.52
CFO/CapEx	4.45	3.34	5.34	8.4	6.94	8.68	17.27	13.68	15.88	4.98	18.32	16.59	42.61	39.76	34.19
Altman's Z-Score	5.54	3.17	4.29	3.67	3.48	3.38	3.11	3.12	2.57	2.16	2.04	1.58	2.42	1.89	2.15

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.06	6.47	7.06	7.81	8.1	8.66	8.47	9.15	10.13	9.87	9.3	10.24	10.79	12.3	13.49
Days Sales Outstanding	60.26	56.43	51.68	46.72	45.08	42.15	43.08	39.91	36.02	36.99	39.23	35.66	33.84	29.67	27.06
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	13.47	14.95	19.5	25.22	19.88	15.97	15.09	12.89	10.18	11.34	17.76	15.64	15	13.77	11.9
Accounts Payable Turnover Days	27.11	24.42	18.72	14.47	18.36	22.86	24.19	28.32	35.86	32.19	20.55	23.34	24.34	26.51	30.67
Cash Conversion Cycle	33.16	32.01	32.96	32.25	26.72	19.29	18.9	11.59	0.17	4.8	18.68	12.32	9.5	3.16	-3.6
Inventory to Cash Days	60.26	56.43	51.68	46.72	45.08	42.15	43.08	39.91	36.02	36.99	39.23	35.66	33.84	29.67	27.06
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,245	1,042	1,737	2,003	3,093	3,040	4,543	3,055	3,912	2,812	4,106	3,124	4,649	3,640	2,957
- Cash & Cash Equivalents	53	13	12	15	15	17	30	31	32	36	55	32	31	68	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	216	153	281	408	342	438	387	563	548	1,010	904	820	1,114	1,116
Enterprise Value	1,192	1,244	1,878	2,269	3,486	3,366	4,951	3,411	4,442	3,324	5,060	3,996	5,438	4,686	4,034
Total Capital	140	363	314	466	619	590	775	761	959	975	1,727	1,648	1,628	1,240	1,201
Total Debt/Capital (%)	- -	59.34	48.63	60.15	65.96	58.04	56.58	50.88	58.65	56.27	58.47	54.85	50.34	89.78	92.92
Total Debt / EV	- -	0.17	0.08	0.12	0.12	0.1	0.09	0.11	0.13	0.16	0.2	0.23	0.15	0.24	0.28
EV/Sales	3.21	2.78	3.73	4.02	5.46	4.6	6.28	4.02	4.93	3.64	5.45	3.78	4.91	4.06	3.58
EV/EBITDA	17.1	23.9	19.12	24.72	33.94	24.26	34.64	23.76	37.44	25.53	47.04	54.08	34.89	18.33	14.57
EV/EBIT	22.61	62.81	34.12	48.94	74.63	49.34	71.78	53.29	134.81	88.7	201.04	- -	117.31	34.98	21.15
EV/Cash Flow to Firm	13.92	17.38	16.89	18.72	25.86	20.78	25.85	15.69	21.6	21.57	22.18	17.14	26.41	13.42	12.42
EV/Free Cash Flow to Firm	11.37	13.5	14.31	16.79	22.72	18.73	24.54	14.7	20.46	18.09	21.1	16.28	25.83	13.14	12.13
Diluted Market Cap	1,223	1,020	1,710	1,981	3,062	3,028	4,514	3,022	3,846	2,803	3,809	3,035	4,658	3,737	3,069
Diluted Enterprise Value	1,170	1,222	1,851	2,247	3,455	3,354	4,923	3,378	4,377	3,316	4,764	3,908	5,446	4,783	4,146
EV per Share	26.53	27.26	40.71	49	74.22	70.85	102.98	70.24	90.4	68.05	97.34	75.3	101.4	95.16	86.38
TTM Sales	371	447	504	564	638	732	788	849	900	913	928	1,058	1,107	1,155	1,128
TTM EBITDA	70	52	98	92	103	139	143	144	119	130	108	74	156	256	277
TTM Operating Income	53	20	55	46	47	68	69	64	33	37	25	-28	46	134	191
TTM Cash Flow to Firm	86	72	111	121	135	162	192	217	206	154	228	233	206	349	325
TTM Free Cash Flow to Firm	105	92	131	135	153	180	202	232	217	184	240	245	211	357	333

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	11.67	11.43	13.43	15.15	20.71	17.68	24.21	13.98	19.83	15.78	16.91	14.04	22.8	12.32	11.23
EV/EBIT	22.61	62.81	34.12	48.94	74.63	49.34	71.78	53.29	134.81	88.7	201.04	- -	117.31	34.98	21.15
Enterprise Value	1,192	1,244	1,878	2,269	3,486	3,366	4,951	3,411	4,442	3,324	5,060	3,996	5,438	4,686	4,034
Low Price	20.81	20.99	22.85	29.42	40.51	49.89	61.98	58.23	60	38.22	56	43.54	53.39	66.47	54.56
EV/Sales	3.21	2.78	3.73	4.02	5.46	4.6	6.28	4.02	4.93	3.64	5.45	3.78	4.91	4.06	3.58
EV/EBITDA	17.1	23.9	19.12	24.72	33.94	24.26	34.64	23.76	37.44	25.53	47.04	54.08	34.89	18.33	14.57
Price/Earnings	36.29	153.1	55.21	69.14	117.15	65.03	59.89	66.22	318.82	359.4	657.18	- -	1,509.53	- -	26.26
Price/Earnings Average	34.64	180.8	47.78	58.55	97.28	64.4	53.2	99.82	326.13	376.19	600.82	-66.17	1,216.96	-13.29	27.03
Price/Earnings High	39.81	228	61.93	73.3	121.86	72.91	66.26	126.7	389.92	522.62	723.58	-95.37	1,541.92	-15.02	33.75
Price/Earnings Low	27.26	140.76	33.51	47.02	72.06	50.69	39.28	61.3	240.32	238.64	465.97	-49.45	929.57	-11.22	22.63
Price/Book Value	8.89	7.06	10.75	10.78	14.69	12.28	13.51	8.17	9.86	6.6	5.73	4.2	5.75	28.7	34.77
Price/Book Value Average	8.49	8.33	9.3	9.13	12.2	12.16	12	12.32	10.08	6.91	5.23	4.16	4.63	30.58	35.78
Price/Book Value High	9.75	10.51	12.06	11.42	15.28	13.77	14.95	15.64	12.06	9.59	6.3	5.99	5.87	34.54	44.69
Price/Book Value Low	6.68	6.49	6.52	7.33	9.04	9.57	8.86	7.57	7.43	4.38	4.06	3.11	3.54	25.81	29.96
Price/Tangible Book Value	238.47	-3.65	-7.05	-4.99	-5.73	-6.31	-8.07	-5.68	-5.96	-4.69	-3.54	-2.89	-4.71	-3.02	-2.4
Price/Tangible Book Value Average	227.65	-4.31	-6.1	-4.22	-4.76	-6.25	-7.17	-8.56	-6.09	-4.91	-3.23	-2.86	-3.8	-3.21	-2.47
Price/Tangible Book Value High	261.63	-5.44	-7.9	-5.29	-5.96	-7.07	-8.93	-10.86	-7.29	-6.83	-3.89	-4.12	-4.81	-3.63	-3.08
Price/Tangible Book Value Low	179.16	-3.36	-4.28	-3.39	-3.52	-4.92	-5.3	-5.26	-4.49	-3.12	-2.51	-2.13	-2.9	-2.71	-2.06
Price/Sales	3.25	2.25	3.34	3.47	4.71	4.04	5.59	3.5	4.22	3.04	4.04	2.87	4.12	3.24	2.68
Price/Sales Average	3.1	2.66	2.89	2.93	3.91	4	4.97	5.27	4.31	3.18	3.69	2.84	3.32	3.45	2.75
Price/Sales High	3.57	3.35	3.75	3.67	4.9	4.52	6.19	6.69	5.16	4.42	4.44	4.09	4.2	3.9	3.44
Price/Sales Low	2.44	2.07	2.03	2.36	2.9	3.15	3.67	3.24	3.18	2.02	2.86	2.12	2.53	2.91	2.31
Price/Cash Flow	14.1	14.67	15.69	16.73	23.25	19.22	25.01	14.74	20.81	18.75	17.53	14.89	22.82	12.63	11.37
Price/Cash Flow Average	13.46	17.33	13.58	14.17	19.31	19.03	22.22	22.23	21.28	19.62	16.02	14.74	18.4	13.45	11.7
Price/Cash Flow High	15.46	21.85	17.6	17.74	24.19	21.55	27.68	28.21	25.45	27.26	19.3	21.24	23.31	15.2	14.61
Price/Cash Flow Low	10.59	13.49	9.52	11.38	14.3	14.98	16.41	13.65	15.68	12.45	12.43	11.01	14.05	11.36	9.8
Price/Free Cash Flow Average	11.14	13.5	11.62	12.83	17.2	17.5	21.5	21.08	20.28	16.52	15.46	13.9	18.38	13.12	11.56
Price/Free Cash Flow High	12.81	17.03	15.06	16.06	21.54	19.82	26.78	26.76	24.25	22.94	18.61	20.03	23.28	14.82	14.43
Price/Free Cash Flow Low	8.77	10.51	8.15	10.3	12.74	13.78	15.88	12.95	14.94	10.48	11.99	10.39	14.04	11.08	9.68
EV/Sales Average	3.06	3.2	3.26	3.48	4.64	4.56	5.64	5.85	5.03	3.78	5.07	3.75	4.1	4.26	3.65
EV/Sales High	3.54	3.92	4.15	4.23	5.66	5.1	6.89	7.31	5.9	5.04	5.9	5.04	5	4.7	4.32
EV/Sales Low	2.38	2.59	2.37	2.88	3.6	3.68	4.3	3.75	3.86	2.61	4.17	3.01	3.3	3.74	3.21
EV/EBITDA Average	16.29	27.53	16.74	21.38	28.83	24.05	31.09	34.55	38.2	26.54	43.76	53.66	29.11	19.26	14.88
EV/EBITDA High	18.83	33.7	21.27	26.04	35.15	26.92	38.03	43.19	44.79	35.34	50.89	72.12	35.53	21.23	17.61
EV/EBITDA Low	12.66	22.29	12.17	17.74	22.35	19.43	23.71	22.18	29.33	18.28	35.93	43.08	23.43	16.9	13.09
EV/EBIT Average	21.54	72.33	29.87	42.33	63.4	48.9	64.43	77.51	137.53	92.21	187.05	-139.18	97.87	36.75	21.6
EV/EBIT High	24.91	88.55	37.96	51.54	77.3	54.74	78.8	96.88	161.28	122.77	217.52	-187.07	119.47	40.5	25.57
EV/EBIT Low	16.74	58.57	21.71	35.12	49.14	39.51	49.12	49.75	105.58	63.49	153.58	-111.74	78.78	32.24	19
Last Price	27.7	22.83	37.65	43.26	65.86	64	94.49	62.9	79.6	57.56	78.98	58.86	86.7	73.92	63.32
High Price	30.39	34	42.23	45.86	68.51	71.76	104.55	120.35	97.35	83.7	86.96	83.98	88.56	88.95	81.39
Enterprise Value Average	1,136	1,433	1,644	1,962	2,962	3,336	4,444	4,961	4,532	3,456	4,708	3,964	4,537	4,924	4,121
Enterprise Value High	1,313	1,754	2,089	2,390	3,611	3,734	5,435	6,201	5,315	4,601	5,475	5,329	5,538	5,426	4,878
Enterprise Value Low	883	1,160	1,195	1,628	2,296	2,696	3,388	3,184	3,479	2,380	3,865	3,183	3,652	4,319	3,625

Shares Outstanding	45	46	46	46	47	48	48	49	49	49	52	53	54	49	47
Diluted Weighted Avg Shares	44	45	45	46	46	47	48	48	48	49	48	52	54	51	48
Basic Weighted Avg Shares	44	44	45	45	46	46	47	47	48	48	47	52	53	51	48
Revenue per Share	8.52	10.14	11.27	12.48	13.98	15.86	16.9	17.98	18.88	18.95	19.57	20.52	21.07	22.84	23.67
EBITDA per Share	1.6	1.18	2.2	2.03	2.25	3.01	3.06	3.04	2.49	2.7	2.27	1.43	2.97	5.06	5.81
Operating Income per Share	1.21	0.45	1.23	1.03	1.02	1.48	1.48	1.36	0.69	0.78	0.53	-0.55	0.88	2.65	4
Basic EPS, GAAP	0.76	0.15	0.68	0.63	0.56	0.98	1.58	0.95	0.25	0.16	0.12	-0.88	0.06	-5.92	2.41
Basic EPS from Cont Ops	0.76	0.15	0.68	0.63	0.56	0.98	1.58	0.95	0.25	0.16	0.12	-0.88	0.06	-5.92	2.41
Diluted EPS, GAAP	0.75	0.15	0.67	0.62	0.55	0.96	1.54	0.93	0.25	0.16	0.12	-0.88	0.06	-5.92	2.37
Diluted EPS from Cont Ops	0.75	0.15	0.67	0.62	0.55	0.96	1.54	0.93	0.25	0.16	0.12	-0.88	0.06	-5.92	2.37
Dividend per Share	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.12	- -	- -	- -	- -	- -
Cash Flow per Share	1.97	1.56	2.4	2.59	2.83	3.33	3.78	4.27	3.83	3.07	4.51	3.95	3.8	5.85	5.57
Free Cash Flow per Basic Share	1.52	1.09	1.95	2.28	2.42	2.95	3.56	3.95	3.58	2.45	4.26	3.72	3.71	5.71	5.41
Cash & Equivalents per Share	1.17	0.3	0.26	0.32	0.33	0.36	0.62	0.64	0.65	0.73	1.06	0.6	0.58	1.37	0.83
Book Value per Share	3.12	3.24	3.5	4.01	4.48	5.21	6.99	7.7	8.07	8.72	13.79	14.02	15.08	2.58	1.82
Tangible Book Value per Share	0.12	-6.25	-5.34	-8.68	-11.5	-10.15	-11.7	-11.08	-13.36	-12.26	-22.33	-20.4	-18.41	-24.51	-26.43

Blackbaud, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)