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

ePlus Reports Third Quarter and First Nine Months Financial Results

Double Digit Third Quarter Operating Income Growth on Steady Sales

Third Quarter Fiscal Year 2021
 
          Net sales decreased 0.3% to $427.6 million; technology segment net sales increased 1.2% to $415.6 million; service revenues increased 3.3% to $52.1 million.
          Adjusted gross billings increased 0.3% to $587.8 million.
          Consolidated gross profit decreased 5.3% to $98.2 million.
          Consolidated gross margin was 23.0%, a decrease of 120 basis points.
          Net earnings increased 10.7% to $21.6 million.
          Adjusted EBITDA increased 8.0% to $34.4 million.
          Diluted earnings per share increased 11.0% to $1.62. Non-GAAP diluted earnings per share increased 9.1% to $1.79.

First Nine Months Fiscal Year 2021
 
          Net sales decreased 0.5% to $1,215.7 million; technology segment net sales decreased 0.1% to $1,176.2 million; service revenues increased 3.5% to $149.3 million.
          Adjusted gross billings increased 1.3% to $1,735.3 million.
          Consolidated gross profit decreased 1.2% to $295.7 million.
          Consolidated gross margin was 24.3%, a decrease of 20 basis points.
          Net earnings increased 5.4% to $58.8 million.
          Adjusted EBITDA increased 3.0% to $98.7 million.
          Diluted earnings per share increased 5.5% to $4.39. Non-GAAP diluted earnings per share increased 1.6% to $4.97.

HERNDON, VA – February 3, 2021 – ePlus inc. (NASDAQ:  PLUS), a leading provider of technology and financing solutions, today announced financial results for the three and nine months ended December 31, 2020.

Management Comment

“We are very pleased with ePlus’ third quarter performance.  Our strategic focus on supporting customers’ hybrid work environments with customized cloud, collaboration and security solutions continues to gain relevance.  Net earnings increased 10.7% on flat revenues, driven by lower operating expenses and an increase in higher margin services revenues.  Security solutions increased to 23.3% of adjusted gross billings, compared to 20.3% the prior quarter, as customers prioritized  securing their remote workforce capabilities,” noted Mark Marron, president and chief executive officer.

“The demand for our annuity-type and managed services and security continues to demonstrate that our long-term strategic focus in these areas is delivering the right solutions and value to our customers.  Our technology segment’s operating income increased 41%, which more than offset a difficult quarter over quarter comparison in our financing segment.  While we expect operating costs will increase post-pandemic, we do anticipate certain sustainable cost savings, especially from real estate and travel and entertainment costs.”

1



Third Quarter Fiscal 2021 Results

For the third quarter ended December 31, 2020 as compared to the third quarter of the prior fiscal year ended December 31, 2019:

Consolidated net sales decreased 0.3% to $427.6 million, from $429.0 million.

Technology segment net sales increased 1.2% to $415.6 million, from $410.6 million due to an increase in sales of product and services. Service revenues increased 3.3% to $52.1 million, from $50.4 million due to an increase in managed services.  Adjusted gross billings increased 0.3% to $587.8 million from $586.3 million.

Financing segment net sales decreased 34.5% to $12.0 million, from $18.4 million due to lower transactional gains, as we had several large government-related transactions last year.

Consolidated gross profit decreased 5.3% to $98.2 million, from $103.7 million. Consolidated gross margin was 23.0%, down from 24.2% last year, primarily due to lower product margins, partially offset by higher service margins.

Operating expenses were $68.9 million, down 11.0% from $77.4 million last year, primarily due to decreases in salaries and benefits, travel expenses, and advertising & marketing.  Our headcount at the end of the quarter was 1,586, down 16 from a year ago and up 89 from the sequential quarter. The acquisition of System Management Planning, Inc. on December 31, 2020 added 102 employees to our headcount, of which 93 were customer-facing roles.

Consolidated operating income increased 11.4% to $29.3 million.

Our effective tax rate for the current quarter was 28.1%, lower than the prior year quarter of 28.3%.

Net earnings increased 10.7% to $21.6 million.

Adjusted EBITDA increased 8.0% to $34.4 million, from $31.9 million.

Diluted earnings per share was $1.62, compared with $1.46 in the prior year quarter. Non-GAAP diluted earnings per share was $1.79, compared with $1.64 last year.

First Nine Months Fiscal 2021 Results

For the nine months ended December 31, 2020 as compared to the nine months of the prior fiscal year ended December 31, 2019:

Consolidated net sales decreased 0.5% to $1,215.7 million, from $1,221.9 million.

Technology segment net sales decreased 0.1% to $1,176.2 million, from $1,176.9 million due to a larger portion of our sales that were recognized on a net basis. Service revenues increased 3.5% to $149.3 million, from $144.3 million primarily due to an increase in managed services.  Adjusted gross billings was $1,735.3 million, an increase of 1.3% from $1,713.8 million.

2



Financing segment net sales decreased 12.2% to $39.6 million, from $45.0 million, primarily due to a decrease in transactional gains.

Consolidated gross profit decreased 1.2% to $295.7 million, from $299.4 million. Consolidated gross margin was 24.3%, compared with 24.5% last year, due to lower gross margin in our financing segment.

Operating expenses were $212.9 million, down 4.1% from $222.0 last year, primarily due to a decrease in travel expenses, healthcare cost, advertising & marketing, and acquisition related expenses.

Consolidated operating income increased 6.9% to $82.7 million.

Our effective tax rate for the first nine months of the current year was 29.8%, higher than last year of 28.7%, due to an adjustment to the federal benefit from state taxes.

Net earnings increased 5.4% to $58.8 million.

Adjusted EBITDA increased 3.0% to $98.7 million, from $95.8 million.

Diluted earnings per share was $4.39, compared with $4.16 in the prior year quarter. Non-GAAP diluted earnings per share was $4.97, compared with $4.89 last year.

Balance Sheet Highlights

As of December 31, 2020, ePlus had cash and cash equivalents of $86.5 million, compared with $86.2 million as of March 31, 2020.  Inventory, which represents equipment ordered by customers but not yet delivered, increased 61.7% due to ongoing customer projects.  Total shareholders’ equity was $545.0 million, compared with $486.1 million as of March 31, 2020.  Total shares outstanding were 13.5 million on December 31, 2020 and March 31, 2020.

Summary and Outlook

“ePlus continues to execute on our strategy of providing premier technology solutions to our customers while expanding our offerings and our geographic footprint. The recent acquisition of System Management Planning (SMP) increases our presence in Upstate New York and the Northeast and adds to our existing collaboration expertise and staffing solutions, while building on our enterprise and state, local and education customer base.

“We will continue to utilize our strong financial position to add customer facing personnel, gain new customers, and adopt new technology solutions, both through prudent organic investments and acquisitions, to complement our geographic footprint and technology solutions portfolio, in support of long term, sustainable growth,” Mr. Marron concluded.

3



Recent Corporate Developments/Recognitions

           
In the month of January:
 
o           
ePlus announced the acquisition of the business of System Management and Planning, Inc. (SMP), an established provider of technology solutions and services in upstate New York and the Northeast.
           
In the month of December:
 
o           
ePlus announced that it has teamed up with the Garden of Dreams Foundation and the Radio City Rockettes creating an exclusive, one-of-a-kind holiday celebration, entitled Delivering Joy.
 
o           
ePlus announced that it developed a methodology to help Amazon Web Services (AWS) customers accelerate adoption of the new AWS Gateway Load Balancer (GWLB) service, which makes it easy to deploy, scale, and manage third-party virtual appliances.
 
o           
ePlus announced participation with AWS on the launch of Professional Services in AWS Marketplace.
           
In the month of November:
 
o           
ePlus announced that it is the recipient of a Cisco® Partner Summit Digital Geographical Region award for Americas Technology Excellence Partner of the Year: Data Center.
 
o           
ePlus celebrated its 30th anniversary as a leading global technology and financing provider helping advise and enable customers to achieve more from their technology and flexible financing options.
           
In the month of October:
 
o           
ePlus announced that it successfully completed multiple attestations for controls surrounding its Managed Services Center, Cloud Hosted Services, Service Desk and OneSource family of software products.

Conference Call Information

ePlus will hold a conference call and webcast at 4:30 p.m. ET on February 3, 2021:

In a new process, participants must pre-register in advance to listen or participate in the call.  Once registered, the call-in numbers will be provided by email.

Date:
February 3, 2021
Time:
4:30 p.m. ET
Pre-registration link:
http://www.directeventreg.com/registration/event/6852766 
Webcast:
http://www.eplus.com/investors (live and replay)
Replay:
(800) 585-8367 (domestic) or (416) 621-4642 (international)
Passcode:
6852766

The replay of this webcast will be available approximately two hours after the call concludes and be available through February 10, 2021.

4



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.

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 and the efficacy of vaccine roll-outs, 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 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 and software 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
           
UNAUDITED CONSOLIDATED BALANCE SHEETS
           
(in thousands, except per share amounts)
           
             
   
December 31, 2020
   
March 31, 2020
 
ASSETS
           
             
Current assets:
           
Cash and cash equivalents
 
$
86,463
   
$
86,231
 
Accounts receivable—trade, net
   
460,385
     
374,998
 
Accounts receivable—other, net
   
34,355
     
36,570
 
Inventories
   
81,304
     
50,268
 
Financing receivables—net, current
   
126,692
     
70,169
 
Deferred costs
   
28,939
     
22,306
 
Other current assets
   
8,514
     
9,256
 
Total current assets
   
826,652
     
649,798
 
 
               
Financing receivables and operating leases—net
   
87,342
     
74,158
 
Property, equipment and other assets
   
43,387
     
32,596
 
Goodwill
   
126,945
     
118,097
 
Other intangible assets—net
   
41,628
     
34,464
 
TOTAL ASSETS
 
$
1,125,954
   
$
909,113
 
 
               
LIABILITIES AND STOCKHOLDERS' EQUITY
               
                 
LIABILITIES
               
                 
Current liabilities:
               
Accounts payable
 
$
159,175
   
$
82,919
 
Accounts payable—floor plan
   
177,084
     
127,416
 
Salaries and commissions payable
   
33,197
     
30,952
 
Deferred revenue
   
68,466
     
55,480
 
Recourse notes payable—current
   
-
     
37,256
 
Non-recourse notes payable—current
   
62,021
     
29,630
 
Other current liabilities
   
31,095
     
22,986
 
Total current liabilities
   
531,038
     
386,639
 
 
               
Non-recourse notes payable—long term
   
6,312
     
5,872
 
Deferred tax liability—net
   
3,763
     
2,730
 
Other liabilities
   
39,832
     
27,727
 
TOTAL LIABILITIES
   
580,945
     
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 December 31, 2020 and                                 
        13,500 outstanding at March 31, 2020
   
145
     
144
 
Additional paid-in capital
   
150,624
     
145,197
 
Treasury stock, at cost, 993 shares at December 31, 2020 and
        896 shares at March 31, 2020
    (75,372
)
    (68,424
)
Retained earnings
   
469,063
     
410,219
 
Accumulated other comprehensive income—foreign currency
        translation adjustment
   
549
     
(991
)
Total Stockholders' Equity
   
545,009
     
486,145
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
1,125,954
   
$
909,113
 

6



ePlus inc. AND SUBSIDIARIES
 
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
 
(in thousands, except per share amounts)
 
   
   
Three Months Ended December 31,
   
Nine Months Ended December 31,
 
   
2020
   
2019
   
2020
   
2019
 
                         
Net sales
                       
     Product
 
$
375,512
   
$
378,569
   
$
1,066,408
   
$
1,077,667
 
     Services
   
52,092
     
50,422
     
149,308
     
144,261
 
          Total
   
427,604
     
428,991
     
1,215,716
     
1,221,928
 
                                 
Cost of sales
                               
     Product
   
297,514
     
293,209
     
827,111
     
832,135
 
     Services
   
31,939
     
32,086
     
92,935
     
90,427
 
          Total
   
329,453
     
325,295
     
920,046
     
922,562
 
                                 
Gross profit
   
98,151
     
103,696
     
295,670
     
299,366
 
                                 
Selling, general, and administrative
   
65,390
     
73,090
     
201,746
     
209,400
 
Depreciation and amortization
   
3,143
     
3,647
     
10,000
     
10,667
 
Interest and financing costs
   
355
     
694
     
1,179
     
1,898
 
Operating expenses
   
68,888
     
77,431
     
212,925
     
221,965
 
                                 
Operating income
   
29,263
     
26,265
     
82,745
     
77,401
 
                                 
Other income (expense)
   
813
     
997
     
1,095
     
912
 
                                 
Earnings before taxes
   
30,076
     
27,262
     
83,840
     
78,313
 
                                 
Provision for income taxes
   
8,438
     
7,712
     
24,996
     
22,477
 
                                 
Net earnings
 
$
21,638
   
$
19,550
   
$
58,844
   
$
55,836
 
                                 
Net earnings per common share—basic
 
$
1.62
   
$
1.47
   
$
4.41
   
$
4.19
 
Net earnings per common share—diluted
 
$
1.62
   
$
1.46
   
$
4.39
   
$
4.16
 
                                 
Weighted average common shares outstanding—basic
   
13,332
     
13,320
     
13,342
     
13,329
 
Weighted average common shares outstanding—diluted
   
13,378
     
13,378
     
13,402
     
13,410
 
7



Technology Segment
                               
   
Three Months Ended December 31,
         
Nine Months Ended December 31,
       
   
2020
   
2019
   
Change
   
2020
   
2019
   
Change
 
   
(in thousands)
         
(in thousands)
       
                                     
Net sales
                                   
    Product
 
$
363,478
   
$
360,206
     
0.9
%
 
$
1,026,845
   
$
1,032,620
     
(0.6
%)
    Services
   
52,092
     
50,422
     
3.3
%
   
149,308
     
144,261
     
3.5
%
          Total
   
415,570
     
410,628
     
1.2
%
   
1,176,153
     
1,176,881
     
(0.1
%)
                                                 
Cost of sales
                                               
     Product
   
295,310
     
290,980
     
1.5
%
   
820,859
     
825,509
     
(0.6
%)
     Services
   
31,939
     
32,086
     
(0.5
%)
   
92,935
     
90,427
     
2.8
%
          Total
   
327,249
     
323,066
     
1.3
%
   
913,794
     
915,936
     
(0.2
%)
                                                 
Gross profit
   
88,321
     
87,562
     
0.9
%
   
262,359
     
260,945
     
0.5
%
                                                 
Selling, general, and administrative
   
62,377
     
67,759
     
(7.9
%)
   
190,519
     
197,615
     
(3.6
%)
Depreciation and amortization
   
3,115
     
3,619
     
(13.9
%)
   
9,916
     
10,555
     
(6.1
%)
Interest and financing costs
   
-
     
-
   
nm
     
266
     
-
   
nm
 
Operating expenses
   
65,492
     
71,378
     
(8.2
%)
   
200,701
     
208,170
     
(3.6
%)
                                                 
Operating income
 
$
22,829
   
$
16,184
     
41.1
%
 
$
61,658
   
$
52,775
     
16.8
%
Adjusted gross billings
 
$
587,825
   
$
586,308
     
0.3
%
 
$
1,735,283
   
$
1,713,755
     
1.3
%
Adjusted EBITDA
 
$
27,876
   
$
21,687
     
28.5
%
 
$
77,312
   
$
70,895
     
9.1
%


Technology Segment Net Sales by Customer End Market
     
 
Twelve Months Ended December 31,
 
 
2020
 
2019
 
Change
           
Telecom, Media, & Entertainment
23%
 
17%
 
6%
Technology
18%
 
22%
 
(4%)
SLED
16%
 
17%
 
(1%)
Healthcare
14%
 
15%
 
(1%)
​Financial Services
13%
 
14%
 
(1%)
​All others
16%
 
15%
 
1%
Total
100%
 
100%
   


Financing Segment
                               
   
Three Months Ended December 31,
         
Nine Months Ended December 31,
       
   
2020
   
2019
   
Change
   
2020
   
2019
   
Change
 
   
(in thousands)
         
(in thousands)
       
                                     
Net sales
 
$
12,034
   
$
18,363
     
(34.5
%)
 
$
39,563
   
$
45,047
     
(12.2
%)
Cost of sales
   
2,204
     
2,229
     
(1.1
%)
   
6,252
     
6,626
     
(5.6
%)
Gross profit
   
9,830
     
16,134
     
(39.1
%)
   
33,311
     
38,421
     
(13.3
%)
                                                 
Selling, general, and administrative
   
3,013
     
5,331
     
(43.5
%)
   
11,227
     
11,785
     
(4.7
%)
Depreciation and amortization
   
28
     
28
     
0.0
%
   
84
     
112
     
(25.0
%)
Interest and financing costs
   
355
     
694
     
(48.8
%)
   
913
     
1,898
     
(51.9
%)
Operating expenses
   
3,396
     
6,053
     
(43.9
%)
   
12,224
     
13,795
     
(11.4
%)
                                                 
Operating income
 
$
6,434
   
$
10,081
     
(36.2
%)
 
$
21,087
   
$
24,626
     
(14.4
%)
Adjusted EBITDA
 
$
6,519
   
$
10,169
     
(35.9
%)
 
$
21,358
   
$
24,933
     
(14.3
%)

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 December 31,
   
Nine Months Ended December 31,
 
 
 
2020
   
2019
   
2020
   
2019
 
   
(in thousands)
 
                         
Technology segment net sales
 
$
415,570
   
$
410,628
   
$
1,176,153
   
$
1,176,881
 
Costs incurred related to sales of third-party
maintenance, software assurance
and subscription / SaaS licenses, and services
   
172,255
     
175,680
     
559,130
     
536,874
 
Adjusted gross billings
 
$
587,825
   
$
586,308
   
$
1,735,283
   
$
1,713,755
 


   
Three Months Ended December 31,
   
Nine Months Ended December 31,
 
 
 
2020
   
2019
   
2020
   
2019
 
   
(in thousands)
 
Consolidated
                       
Net earnings
 
$
21,638
   
$
19,550
   
$
58,844
   
$
55,836
 
Provision for income taxes
   
8,438
     
7,712
     
24,996
     
22,477
 
Depreciation and amortization [1]
   
3,143
     
3,647
     
10,000
     
10,667
 
Share based compensation
   
1,756
     
1,944
     
5,427
     
6,021
 
Acquisition and integration expense
   
233
     
-
     
232
     
1,739
 
Interest and financing costs
   
-
     
-
     
266
     
-
 
Other (income) expense [2]
   
(813
)
   
(997
)
   
(1,095
)
   
(912
)
Adjusted EBITDA
 
$
34,395
   
$
31,856
   
$
98,670
   
$
95,828
 


   
Three Months Ended December 31,
   
Nine Months Ended December 31,
 
 
 
2020
   
2019
   
2020
   
2019
 
   
(in thousands)
 
Technology Segment
                       
Operating income
 
$
22,829
   
$
16,184
   
$
61,658
   
$
52,775
 
Depreciation and amortization [1]
   
3,115
     
3,619
     
9,916
     
10,555
 
Share based compensation
   
1,699
     
1,884
     
5,240
     
5,826
 
Acquisition and integration expense
   
233
     
-
     
232
     
1,739
 
Interest and financing costs
   
-
     
-
     
266
     
-
 
Adjusted EBITDA
 
$
27,876
   
$
21,687
   
$
77,312
   
$
70,895
 

Financing Segment
                       
Operating income
 
$
6,434
   
$
10,081
   
$
21,087
   
$
24,626
 
Depreciation and amortization [1]
   
28
     
28
     
84
     
112
 
Share based compensation
   
57
     
60
     
187
     
195
 
Adjusted EBITDA
 
$
6,519
   
$
10,169
   
$
21,358
   
$
24,933
 

 
10



   
Three Months Ended December 31,
   
Nine Months Ended December 31,
 
   
2020
   
2019
   
2020
   
2019
 
   
(in thousands)
 
GAAP: Earnings before taxes
 
$
30,076
   
$
27,262
   
$
83,840
   
$
78,313
 
Share based compensation
   
1,756
     
1,944
     
5,427
     
6,021
 
Acquisition and integration expense
   
233
     
-
     
232
     
1,739
 
Acquisition related amortization expense [3]
   
1,986
     
2,421
     
6,386
     
6,953
 
Other (income) expense [2]
   
(813
)
   
(997
)
   
(1,095
)
   
(912
)
Non-GAAP: Earnings before taxes
   
33,238
     
30,630
     
94,790
     
92,114
 
                                 
GAAP: Provision for income taxes
   
8,438
     
7,712
     
24,996
     
22,477
 
Share based compensation
   
493
     
553
     
1,621
     
1,736
 
Acquisition and integration expense
   
65
     
-
     
65
     
506
 
Acquisition related amortization expense [3]
   
541
     
668
     
1,856
     
1,938
 
Other (income) expense [2]
   
(228
)
   
(283
)
   
(314
)
   
(258
)
Tax benefit on restricted stock
   
-
     
39
     
(40
)
   
87
 
Non-GAAP: Provision for income taxes
   
9,309
     
8,689
     
28,184
     
26,486
 
                                 
Non-GAAP: Net earnings
 
$
23,929
   
$
21,941
   
$
66,606
   
$
65,628
 
                                 


   
Three Months Ended December 31,
   
Nine Months Ended December 31,
 
   
2020
   
2019
   
2020
   
2019
 
                         
GAAP: Net earnings per common share – diluted
 
$
1.62
   
$
1.46
   
$
4.39
   
$
4.16
 
                                 
Share based compensation
   
0.10
     
0.10
     
0.29
     
0.32
 
Acquisition and integration expense
   
0.01
     
-
     
0.01
     
0.09
 
Acquisition related amortization expense [3]
   
0.10
     
0.14
     
0.33
     
0.38
 
Other (income) expense [2]
   
(0.04
)
   
(0.05
)
   
(0.05
)
   
(0.05
)
Tax benefit on restricted stock
   
-
     
(0.01
)
   
-
     
(0.01
)
Total non-GAAP adjustments – net of tax
   
0.17
     
0.18
     
0.58
     
0.73
 
                                 
Non-GAAP: Net earnings per common share – diluted
 
$
1.79
   
$
1.64
   
$
4.97
   
$
4.89
 

[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