Investor Presentaiton
Return on Invested Capital (ROIC) Calculation
(dollars in millions)
blackbaud
Total Assets
Less: Restricted cash and customer funds receivable
Less: Non-interest bearing current liabilities
Add: Accumulated depreciation
Add: Accumulated amortization of software development
Add: Accumulated amortization of ROU assets¹
Add: Accumulated amortization of intangibles
Less: Purchase price of 2020 acquisition²
Add: Research & development (excluding stock-based compensation) 3Y Expense³
Invested Capital
Income from Operations
Add: Rent/Lease expense
Add: Depreciation
Add: Amortization of software development
Add: Amortization of intangibles
EBITDA4
Add: Stock-based compensation
Add: R&D Exp (excl SBC)
Adjusted EBITDA4
Less: Implied taxes (assumes 20% tax rate)
Adjusted NOPAT4
Return on invested capital (ROIC)
(1) With adoption of ASC842 and subsequent addition of right-of-use assets on the balance sheet, value of leased assets is replaced
(2) No acquisition completed in 2020
(3) Sum of previous three years R&D expense excluding any stock-based compensation
(4) Non-GAAP EBITDA, Adjusted EBITDA, Adjusted NOPAT
2020
$2,045
(610)
(392)
70
53
24
277
0
266
$1,732
37
42
32232
19
42
173
87
82
342
(7)
$335
19.3%
41View entire presentation