EX-99.1 2 ex99-1.htm PRESS RELEASE
EXHIBIT 99.1

ePlus Reports Fourth Quarter and Fiscal Year 2021 Financial Results

--Strong Earnings Performance Demonstrates Resilience of Business Model--

Fourth Quarter Fiscal Year 2021
 
           
Net sales decreased 3.8% to $352.6 million; technology segment net sales decreased 6.1% to $331.8 million; service revenues increased 8.2% to $52.9 million.
           
Adjusted gross billings increased 2.8% to $528.6 million.
           
Consolidated gross profit increased 6.6% to $97.9 million.
           
Consolidated gross margin was 27.8%, an increase of 270 basis points.
           
Net earnings increased 17.4% to $15.6 million.
           
Adjusted EBITDA increased 25.7% to $29.6 million.
           
Diluted earnings per share increased 17.2% to $1.16. Non-GAAP diluted earnings per share increased 13.7% to $1.41.

Fiscal Year 2021
 
           
Net sales decreased 1.3% to $1,568.3 million; technology segment net sales decreased 1.4% to $1,508.0 million; service revenues increased 4.7% to $202.2 million.
           
Adjusted gross billings increased 1.6% to $2,263.9 million.
           
Consolidated gross profit increased 0.6% to $393.6 million.
           
Consolidated gross margin was 25.1%, an increase of 50 basis points.
           
Net earnings increased 7.7% to $74.4 million.
           
Adjusted EBITDA increased 7.4% to $128.2 million.
           
Diluted earnings per share increased 7.6% to $5.54. Non-GAAP diluted earnings per share increased 4.1% to $6.38.

HERNDON, VA – May 20, 2021 – ePlus inc. (NASDAQ:  PLUS), a leading provider of technology and financing solutions, today announced financial results for the three months and fiscal year ended March 31, 2021.

Management Comment

“Our fourth quarter earnings performance reflected continued progress driving profitable growth from our IT solutions, particularly in the areas of security, cloud/data center, collaboration and annuity services, coupled with a steady focus on managing our cost structure. In the fourth quarter, gross profit increased 6.6%, and we realized an strong gross profit margin of 27.8%, our highest ever, due to growth in services revenue, increased product margins, and a high gross to net conversion.  Our improved margins and lower costs drove operating income up 31.9% in the quarter and 11.6% for the year.  EPS increased 17.2%, to $1.16, and adjusted EBITDA grew 25.7%, reflecting the strength and resilience of our business model,” said Mark Marron, President and Chief Executive Officer.

“In what was an unprecedented year, I am extremely proud of the entire ePlus team for responding with agility and unwavering commitment to support our customers’ evolving needs for integrated technology solutions.  For fiscal 2021, lower net sales were due, in part, to the industry’s continuing conversion to the XaaS revenue model and revenues recorded on a net basis.  We grew our services revenue, a key focus area that offers enhanced visibility due to our annuity-quality services offerings.  Importantly, we recorded substantive increases in operating income, adjusted EBITDA, and earnings per share.”

1


Fourth Quarter Fiscal 2021 Results

For the fourth quarter ended March 31, 2021 as compared to the fourth quarter of the prior fiscal year ended March 31, 2020:

Consolidated net sales decreased 3.8% to $352.6 million, from $366.5 million.

Technology segment net sales decreased 6.1% to $331.8 million, from $353.3 million due to lower product sales. Service revenues increased 8.2% to $52.9 million, from $48.9 million due to an increase in managed services.  Adjusted gross billings increased 2.8% to $528.6 million from $514.1 million.

Financing segment net sales increased 57.4% to $20.8 million, from $13.2 million due to an increase from sales of off lease equipment.

Consolidated gross profit increased 6.6% to $97.9 million, from $91.8 million. Consolidated gross margin was 27.8%, up from 25.1% last year, due to higher product margin in our technology segment as well as higher service margins.

Operating expenses were $74.3 million, up 0.5% from $73.9 million last year, primarily due to increases in variable compensation stemming from higher gross profit, partially offset by lower travel expenses and changes in reserve for credit losses.  Our headcount at the end of the quarter was 1,560, down 19 from a year ago.

Consolidated operating income increased 31.9% to $23.6 million.

Our effective tax rate for the current quarter was 32.6%, higher than the prior year quarter of 24.9%, primarily due to an increase of non-deductible compensation.

Net earnings increased 17.4% to $15.6 million.

Adjusted EBITDA increased 25.7% to $29.6 million, from $23.5 million.

Diluted earnings per share was $1.16, compared with $0.99 in the prior year quarter. Non-GAAP diluted earnings per share was $1.41, compared with $1.24 last year.

Fiscal Year 2021 Results

For the fiscal year ended March 31, 2021 as compared to the prior fiscal year ended March 31, 2020:

Consolidated net sales decreased 1.3% to $1,568.3 million, from $1,588.4 million.

Technology segment net sales decreased 1.4% to $1,508.0 million, from $1,530.1 million due to a larger portion of our sales that were recognized on a net basis. Service revenues increased 4.7% to $202.2 million, from $193.1 million primarily due to an increase in managed services.  Adjusted gross billings was $2,263.9 million, an increase of 1.6% from $2,227.9 million.

Financing segment net sales increased 3.6% to $60.4 million, from $58.3 million, primarily due to an increase in proceeds from sales of off lease equipment.

2


Consolidated gross profit increased 0.6% to $393.6 million, from $391.2 million. Consolidated gross margin was 25.1%, up from 24.6% last year, due to higher product margin in our technology segment as well as higher service margins.

Operating expenses were $287.2 million, down 2.9% from $295.9 million last year, primarily due to a decrease in travel, advertising & marketing, acquisition related expenses, and healthcare cost.

Consolidated operating income increased 11.6% to $106.3 million.

Our effective tax rate for the current fiscal year was 30.4%, higher than last year of 28.0%, primarily due to an adjustment to the federal benefit from state taxes.

Net earnings increased 7.7% to $74.4 million.

Adjusted EBITDA increased 7.4% to $128.2 million, from $119.4 million.

Diluted earnings per share was $5.54, compared with $5.15 in the prior year. Non-GAAP diluted earnings per share was $6.38, compared with $6.13 last year.

Balance Sheet Highlights

As of March 31, 2021, ePlus had cash and cash equivalents of $129.6 million, compared with $86.2 million as of March 31, 2020.  Inventory, which represents equipment ordered by customers but not yet delivered, increased 39.2% due to ongoing projects.  Total shareholders’ equity was $562.4 million, compared with $486.1 million as of March 31, 2020.  Total shares outstanding were 13.5 million on March 31, 2021 and March 31, 2020.

Summary and Outlook

“Fiscal 2021 was a very successful and productive year for ePlus, as we strengthened our capabilities both organically and through acquisitions, while generating growth in adjusted gross billings, margins and earnings.  Although component shortages may delay some near-term revenue, as the market continues to evolve, we expect to see accelerated demand for collaboration, remote work solutions, security, and cloud services.  We remain positive in our outlook for fiscal 2022 as ePlus continues to focus on the high growth areas that are critical to our customers’ digital transformation initiatives.”
3


Recent Corporate Developments/Recognitions

           
In the month of April:
 
o           
Achieved VMware Cloud on AWS VMware Master Services Competency.
 
o           
ePlus will plant 10,000 trees through One Tree Planted, a non-profit organization dedicated to making it easier for individuals and businesses to give back to the environment, create a healthier climate, protect biodiversity, and help reforestation efforts.
 
           
In the month of March:
 
o           
CRN®, a brand of The Channel Company, recognized ePlus with a place on its 2021 Tech Elite 250 list.
 
o           
Board of directors authorized the Company to repurchase up to 500,000 shares of ePlus’ outstanding common stock over a 12-month period commencing May 28, 2021.
 
o           
CRN®, a brand of The Channel Company, named ePlus to its 2021 Managed Service Provider (MSP) 500 list in the Elite 150 category.
 
           
In the month of February:
 
o           
Achieved Amazon Web Services (AWS) Storage Competency status.
 
o           
Implemented a cloud-based Cisco call center solution that helped clear the way for Rowan University in New Jersey to become one of only four of the initial COVID vaccine distribution centers in the state.
 
o           
IGXGlobal UK Limited, its London-based subsidiary, renewed its Cisco Gold Certified Partner designation in the UK.

Conference Call Information

ePlus will hold a conference call and webcast at 4:30 p.m. ET on May 20, 2021:

Webcast (Live & Replay):
 
https://event.on24.com/wcc/r/3082272/D1D0303B8D92F5555E6FA9690D2FDDDC
Live Call:
(833) 714-0957 (toll-free/domestic)
(778) 560-2893 (international)
Replay:
(800) 585-8367 (toll-free/domestic) or
(416) 621-4642 (international)
Passcode:
1655478  (live call and replay)

The replay of this webcast will be available approximately two hours after the call through May 27, 2021.

About ePlus inc.

ePlus is a leading consultative technology solutions provider that helps customers imagine, implement, and achieve more from their technology.  With the highest certifications from top technology partners and lifecycle services expertise across key areas including security, cloud, data center, collaboration, networking, and emerging technologies, ePlus transforms IT from a cost center to a business enabler.  Founded in 1990, ePlus has more than 1,500 associates serving a diverse set of customers in the U.S., Europe, and Asia-Pac.  The Company is headquartered at 13595 Dulles Technology Drive, Herndon, VA, 20171.  For more information, visit www.eplus.com, call 888-482-1122, or email info@eplus.com.  Connect with ePlus on Facebook, LinkedIn, Twitter and Instagram.


4


ePlus, Where Technology Means More®.

ePlus® and ePlus products referenced herein are either registered trademarks or trademarks of ePlus inc. in the United States and/or other countries.  The names of other companies and products mentioned herein may be the trademarks of their respective owners.

Forward-looking statements

Statements in this press release that are not historical facts may be deemed to be “forward-looking statements.”  Actual and anticipated future results may vary materially due to certain risks and uncertainties, including, without limitation, the duration and impact of the COVID-19 pandemic, which could materially adversely affect our financial condition and results of operations and has resulted worldwide in governmental authorities imposing numerous unprecedented measures to try to contain the virus that has impacted and may further impact our workforce and operations, the operations of our customers, and those of our respective vendors, suppliers, and partners; national and international political instability fostering uncertainty and volatility in the global economy including an economic downturn, an increase in tariffs or adverse changes to trade agreements, exposure to fluctuation in foreign currency rates, interest rates and downward pressure on prices; reduction of vendor incentive programs; and restrictions on our access to capital necessary to fund our operations; our ability to successfully perform due diligence and integrate acquired businesses; disruptions or a security breach in our or our vendors’ or suppliers’ IT systems and data and audio communication networks, supply chains or other systems; the possibility of goodwill impairment charges in the future; significant adverse changes in, reductions in, or losses of relationships with one or more of our largest volume customers or vendors; a possible decrease in the capital spending budgets of our customers or a decrease in purchases from us; our ability to raise capital, maintain or increase as needed our lines of credit with vendors or floor planning facility, or obtain debt for our financing transactions; uncertainty regarding the phase out of LIBOR may negatively affect our operating results; the demand for and acceptance of, our products and services; our ability to adapt our services to meet changes in market developments; our ability to implement comprehensive plans for the integration of sales forces, cost containment, asset rationalization, systems integration and other key strategies; the creditworthiness of our customers and our ability to reserve adequately for credit losses; our ability to secure our own and our customers’ electronic and other confidential information and remain secure during a cyber-security or ransomware attack; future growth rates in our core businesses; the impact of competition in our markets; our reliance on third parties to perform some of our service obligations to our customers; the possibility of defects in our products or catalog content data; our ability to adapt to changes in the IT industry and/or rapid changes in product offerings, including the proliferation of the cloud, infrastructure as a service, software as a service and platform as a service; our ability to realize our investment in leased equipment; maintaining and increasing advanced professional services by recruiting and retaining highly skilled, competent personnel and vendor certifications; and other risks or uncertainties detailed in our reports filed with the Securities and Exchange Commission.  All information set forth in this press release is current as of the date of this release and ePlus undertakes no duty or obligation to update this information.
 
Contact:
Kleyton Parkhurst, SVP
ePlus inc.
kparkhurst@eplus.com
703-984-8150
5



ePlus inc. AND SUBSIDIARIES
       
CONSOLIDATED BALANCE SHEETS
       
(in thousands, except per share amounts)
       
         
   
March 31, 2021
 
March 31, 2020
ASSETS
       
         
Current assets:
       
Cash and cash equivalents
 
 $129,562
 
 $86,231
Accounts receivable—trade, net
 
391,567
 
 374,998
Accounts receivable—other, net
 
41,053
 
 36,570
Inventories
 
69,963
 
 50,268
Financing receivables—net, current
 
106,272
 
 70,169
Deferred costs
 
 28,201
 
 22,306
Other current assets
 
 10,976
 
 9,256
Total current assets
 
777,594
 
 649,798
 
 
     
Financing receivables and operating leases—net
 
90,165
 
 74,158
Deferred tax asset--net
 
1,468
 
-
Property, equipment and other assets
 
 42,289
 
 32,596
Goodwill
 
 126,645
 
 118,097
Other intangible assets—net
 
 38,614
 
 34,464
TOTAL ASSETS
 
 $1,076,775
 
 $909,113
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
LIABILITIES
       
         
Current liabilities:
 
 
 
 
Accounts payable
 
 $165,162
 
 $82,919
Accounts payable—floor plan
 
 98,653
 
 127,416
Salaries and commissions payable
 
36,839
 
 30,952
Deferred revenue
 
72,802
 
 55,480
Recourse notes payable—current
 
5,450
 
 37,256
Non-recourse notes payable—current
 
50,397
 
 29,630
Other current liabilities
 
 30,061
 
 22,986
Total current liabilities
 
459,364
 
386,639
 
 
     
Recourse notes payable—long term
 
12,658
 
-
Non-recourse notes payable—long term
 
5,664
 
 5,872
Deferred tax liability—net
 
-
 
2,730
Other liabilities
 
36,679
 
 27,727
TOTAL LIABILITIES
 
514,365
 
422,968
   
 
 
 
COMMITMENTS AND CONTINGENCIES
 
 
 
 
   
 
 
 
STOCKHOLDERS' EQUITY
 
 
 
 
Preferred stock, $.01 per share par value; 2,000 shares authorized;
        none outstanding
 
-
 
-
Common stock, $.01 per share par value; 25,000 shares
        authorized; 13,503 outstanding at March 31, 2021 and
        13,500 outstanding at March 31, 2020
 
145
 
144
Additional paid-in capital
 
152,366
 
145,197
Treasury stock, at cost, 993 shares at March 31, 2021 and
        896 shares at March 31, 2020
   (75,372)    (68,424)
Retained earnings
 
484,616
 
410,219
Accumulated other comprehensive income—foreign currency
        translation adjustment
 
655
 
(991)
Total Stockholders' Equity
 
562,410
 
486,145
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$1,076,775
 
$909,113

6



 
ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
 
 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
               
Net sales
     
 
     
     Product
$299,750
 
$317,621
 
$1,366,158
 
$1,395,288
     Services
52,857
 
48,855
 
202,165
 
193,116
          Total
352,607
 
366,476
 
1,568,323
 
1,588,404
               
Cost of sales
             
     Product
222,566
 
 244,638
 
1,049,677
 
1,076,773
     Services
32,157
 
 30,013
 
125,092
 
120,440
          Total
254,723
 
274,651
 
1,174,769
 
1,197,213
               
Gross profit
97,884
 
91,825
 
393,554
 
391,191
               
Selling, general, and administrative
69,517
 
69,782
 
271,263
 
279,182
Depreciation and amortization
3,951
 
3,489
 
13,951
 
14,156
Interest and financing costs
826
 
676
 
2,005
 
2,574
Operating expenses
74,294
 
73,947
 
287,219
 
295,912
               
Operating income
23,590
 
17,878
 
106,335
 
95,279
     
 
       
Other income (expense)
(524)
 
(232)
 
571
 
680
               
Earnings before taxes
23,066
 
17,646
 
106,906
 
95,959
               
Provision for income taxes
7,513
 
4,400
 
32,509
 
26,877
               
Net earnings
$15,553
 
$13,246
 
$74,397
 
$69,082
     
 
     
 
Net earnings per common share—basic
$1.17
 
$0.99
 
$5.58
 
 $5.18
Net earnings per common share—diluted
$1.16
 
$0.99
 
$5.54
 
 $5.15
 
 
 
 
 
 
 
 
Weighted average common shares outstanding—basic
13,323
 
13,318
 
13,337
 
13,327
Weighted average common shares outstanding—diluted
13,416
 
13,390
 
13,417
 
13,415

7



Technology Segment
 
Three Months Ended March 31,
     
Year Ended March 31,
   
 
2021
 
2020
 
Change
 
2021
 
2020
 
Change
 
(in thousands)
     
(in thousands)
   
                       
Net sales
                     
    Product
$278,944
 
$304,402
 
(8.4%)
 
$1,305,789
 
$1,337,022
 
(2.3%)
    Services
52,857
 
48,855
 
8.2%
 
202,165
 
193,116
 
4.7%
          Total
331,801
 
353,257
 
(6.1%)
 
1,507,954
 
1,530,138
 
(1.4%)
                       
Cost of sales
                     
     Product
215,768
 
243,601
 
(11.4%)
 
1,036,627
 
1,069,110
 
(3.0%)
     Services
32,157
 
30,013
 
7.1%
 
125,092
 
120,440
 
3.9%
          Total
247,925
 
273,614
 
(9.4%)
 
1,161,719
 
1,189,550
 
(2.3%)
                       
Gross profit
83,876
 
79,643
 
5.3%
 
346,235
 
340,588
 
1.7%
                       
Selling, general, and administrative
65,691
 
66,508
 
(1.2%)
 
256,210
 
264,123
 
(3.0%)
Depreciation and amortization
3,923
 
3,461
 
13.3%
 
13,839
 
14,016
 
(1.3%)
Interest and financing costs
255
 
294
 
(13.3%)
 
521
 
294
 
77.2%
Operating expenses
69,869
 
70,263
 
(0.6%)
 
270,570
 
278,433
 
(2.8%)
                       
Operating income
$14,007
 
$9,380
 
49.3%
 
$75,665
 
$62,155
 
21.7%
Adjusted gross billings
$528,582
 
$514,130
 
2.8%
 
$2,263,865
 
$2,227,885
 
1.6%
Adjusted EBITDA
$19,907
 
$14,945
 
33.2%
 
$97,219
 
$85,840
 
13.3%

Technology Segment Net Sales by Customer End Market
 
Twelve Months Ended March 31,
   
 
2021
 
2020
 
Change
           
Telecom, Media, & Entertainment
25%
 
19%
 
6%
Technology
17%
 
21%
 
(4%)
SLED
16%
 
16%
 
-
Healthcare
13%
 
15%
 
(2%)
​Financial Services
13%
 
13%
 
-
​All others
16%
 
16%
 
-
Total
100%
 
100%
   

Financing Segment
 
Three Months Ended March 31,
     
Year Ended March 31,
   
 
2021
 
2020
 
Change
 
2021
 
2020
 
Change
 
(in thousands)
     
(in thousands)
   
                       
Net sales
$20,806
 
$13,219
 
57.4%
 
$60,369
 
$58,266
 
3.6%
Cost of sales
6,798
 
1,037
 
555.5%
 
13,050
 
7,663
 
70.3%
Gross profit
14,008
 
12,182
 
15.0%
 
47,319
 
50,603
 
(6.5%)
                       
Selling, general, and administrative
3,826
 
3,274
 
16.9%
 
15,053
 
15,059
 
(0.0%)
Depreciation and amortization
28
 
28
 
0.0%
 
112
 
140
 
(20.0%)
Interest and financing costs
571
 
382
 
49.5%
 
1,484
 
2,280
 
(34.9%)
Operating expenses
4,425
 
3,684
 
20.1%
 
16,649
 
17,479
 
(4.7%)
                       
Operating income
$9,583
 
$8,498
 
12.8%
 
$30,670
 
$33,124
 
(7.4%)
Adjusted EBITDA
$9,668
 
$8,586
 
12.6%
 
$31,026
 
$33,519
 
(7.4%)

8


ePlus inc. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP INFORMATION

We included reconciliations below for the following non-GAAP information: (i) Adjusted Gross Billings, (ii) Adjusted EBITDA, (iii) Segment Adjusted EBITDA, (iv) non-GAAP Net Earnings and (v) non-GAAP Net Earnings per Common Share - Diluted.

We define adjusted gross billings as our technology segment net sales calculated in accordance with GAAP, adjusted to exclude the costs incurred related to sales of third-party maintenance, software assurance and subscription/SaaS licenses, and services.

We define adjusted EBITDA as net earnings calculated in accordance with GAAP, adjusted for the following: interest expense, depreciation and amortization, share based compensation, acquisition and integration expense, provision for income taxes, and other income (expense). Segment adjusted EBITDA is defined as operating income calculated in accordance with GAAP, adjusted for interest expense, share based compensation, acquisition and integration expenses, and depreciation and amortization. We consider the interest on notes payable from our financing segment and depreciation expense presented within cost of sales, which includes depreciation on assets financed as operating leases, to be operating expenses.

Non-GAAP net earnings and non-GAAP net earnings per common share – diluted are based on net earnings calculated in accordance with GAAP, adjusted to exclude other income (expense), share based compensation, and acquisition related amortization expense, and the related tax effects.

Our use of non-GAAP information as analytical tools has limitations, and you should not consider them in isolation or as substitutes for analysis of our financial results as reported under GAAP. In addition, other companies, including companies in our industry, might calculate non-GAAP adjusted gross billings, adjusted EBITDA, non-GAAP net earnings and non-GAAP net earnings per common share or similarly titled measures differently, which may reduce their usefulness as comparative measures.


9



 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
               
Technology segment net sales
$331,801
 
$353,257
 
$1,507,954
 
$1,530,138
Costs incurred related to sales of third-party
maintenance, software assurance and
subscription / SaaS licenses, and services
196,781
 
160,873
 
755,911
 
697,747
Adjusted gross billings
$528,582
 
$514,130
 
$2,263,865
 
$2,227,885


 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
Consolidated
             
               
Net earnings
$15,553
 
$13,246
 
$74,397
 
$69,082
Provision for income taxes
7,513
 
4,400
 
32,509
 
26,877
Depreciation and amortization [1]
3,951
 
3,489
 
13,951
 
14,156
Share based compensation
1,740
 
1,933
 
7,167
 
7,954
Acquisition and integration expense
39
 
(63)
 
271
 
1,676
Interest and financing costs
255
 
294
 
521
 
294
Other (income) expense [2]
524
 
232
 
(571)
 
(680)
Adjusted EBITDA
$29,575
 
$23,531
 
128,245
 
$119,359
               


 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
Technology Segment
             
Operating income
$14,007
 
$9,380
 
$75,665
 
$62,155
Depreciation and amortization [1]
3,923
 
3,461
 
13,839
 
14,016
Share based compensation
1,683
 
1,873
 
6,923
 
7,699
Acquisition and integration expense
39
 
(63)
 
271
 
1,676
Interest and financing costs
255
 
294
 
521
 
294
Adjusted EBITDA
$19,907
 
$14,945
 
$97,219
 
$85,840
               


Financing Segment
             
Operating income
$9,583
 
$8,498
 
$30,670
 
$33,124
Depreciation and amortization [1]
28
 
28
 
112
 
140
Share based compensation
57
 
60
 
244
 
255
Adjusted EBITDA
$9,668
 
$8,586
 
$31,026
 
$33,519
               

 
10


 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
GAAP: Earnings before taxes
$23,066
 
$17,646
 
$106,906
 
$95,959
Share based compensation
1,740
 
1,933
 
7,167
 
7,954
Acquisition and integration expense
39
 
(63)
 
271
 
1,676
Acquisition related amortization expense [3]
2,730
 
2,264
 
9,116
 
9,217
Other (income) expense [2]
524
 
232
 
(571)
 
(680)
Non-GAAP: Earnings before taxes
28,099
 
22,012
 
122,889
 
114,126
               
GAAP: Provision for income taxes
7,513
 
4,400
 
32,509
 
26,877
Share based compensation
567
 
482
 
2,188
 
2,218
Acquisition and integration expense
13
 
(16)
 
78
 
490
Acquisition related amortization expense [3]
874
 
549
 
2,730
 
2,487
Other (income) expense [2]
171
 
58
 
(143)
 
(200)
Tax benefit on restricted stock
-
 
-
 
(40)
 
87
Non-GAAP: Provision for income taxes
9,138
 
5,473
 
37,322
 
31,959
               
Non-GAAP: Net earnings
$18,961
 
$16,539
 
$85,567
 
$82,167
               

 
Three Months Ended March 31,
 
Year Ended March 31,
 
2021
 
2020
 
2021
 
2020
               
GAAP: Net earnings per common share – diluted
$1.16
 
$0.99
 
$5.54
 
$5.15
               
Share based compensation
0.09
 
0.11
 
0.38
 
0.43
Acquisition and integration expense
-
 
-
 
0.01
 
0.09
Acquisition related amortization expense [3]
0.13
 
0.13
 
0.48
 
0.51
Other (income) expense [2]
0.03
 
0.01
 
(0.03)
 
(0.04)
Tax benefit on restricted stock
-
 
-
 
-
 
(0.01)
Total non-GAAP adjustments – net of tax
$0.25
 
$0.25
 
$0.84
 
$0.98
               
Non-GAAP: Net earnings per common share – diluted
$1.41
 
$1.24
 
$6.38
 
$6.13

[1] Amount consists of depreciation and amortization for assets used internally.
[2] Interest income and foreign currency transaction gains and losses.
[3] Amount consists of amortization of intangible assets from acquired businesses.

11