PLUS

EPLUS INC

Technology | Mid Cap

$1.31

EPS Forecast

$573.9

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 3 ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

ePlus Reports Second Quarter and First Half Financial Results
and Announces 2-for-1 Stock Split

— Substantial Operating Leverage Drives Strong Earnings Growth —

Second Quarter Fiscal Year 2022
 
           
Net sales increased 5.8% to $458.0 million; technology segment net sales increased 4.0% to $436.3 million; service revenues increased 23.1% to $60.9 million.
           
Adjusted gross billings increased 10.5% to $664.1 million.
           
Consolidated gross profit increased 24.3% to $123.0 million.
           
Consolidated gross margin was 26.9%, an increase of 400 basis points.
           
Net earnings increased 58.3% to $31.4 million.
           
Adjusted EBITDA increased 49.6% to $50.2 million.
           
Diluted earnings per share increased 58.1% to $2.34. Non-GAAP diluted earnings per share increased 54.2% to $2.59.

First Half Fiscal Year 2022
 
           
Net sales increased 11.0% to $874.7 million; technology segment net sales increased 10.0% to $836.7 million; service revenues increased 19.8% to $116.4 million.
           
Adjusted gross billings increased 13.0% to $1,297.1 million.
           
Consolidated gross profit increased 15.7% to $228.5 million.
           
Consolidated gross margin was 26.1%, an increase of 100 basis points.
           
Net earnings increased 47.6% to $54.9 million.
           
Adjusted EBITDA increased 37.6% to $88.5 million.
           
Diluted earnings per share increased 47.1% to $4.09. Non-GAAP diluted earnings per share increased 42.6% to $4.55.

HERNDON, VA – November 9, 2021 – ePlus inc. (NASDAQ:  PLUS), a leading provider of technology and financing solutions, today announced financial results for the three and six months ended September 30, 2021.

“Building on our strong performance in the first quarter, ePlus generated strong financial results in the second quarter, underscoring the strength of our business model and the continued success of our growth strategy,” said Mark Marron, president and chief executive officer. “Supported by the breadth of our solutions, extensive vendor partnerships and engineering talent, ePlus continues to meet the evolving needs of our customers across the technology solutions stack, driving solid adjusted gross billings and revenue growth that fueled robust gains in both profitability and earnings.”

Mr. Marron continued, “Services remained one of the fastest-growing areas in our solutions portfolio, with second quarter revenue for this business increasing more than 23% year-over-year. Our financing segment also contributed favorably to our results, as ePlus benefitted from several large transactions that generated strong growth in revenue and operating income. Overall, earnings per diluted share for the quarter increased 58% year-over-year, reflecting growth and positive operating leverage. I am extremely proud of the entire ePlus team, who have continued to adapt successfully to support our customers with innovative and cost-effective solutions in a dynamic market.”

1


ePlus Announces 2-for-1 Stock Split

The Company announced today that its Board of Directors has declared a two-for-one split of its Common Stock.  The stock split will be in the form of a 100 percent stock dividend payable on December 13, 2021 to shareholders of record at the close of business on November 29, 2021. The Company expects its Common stock will begin trading at the split-adjusted price on December 14, 2021. All share and per share amounts reflected herein are prior to the stock split.

Second Quarter Fiscal 2022 Results

For the second quarter ended September 30, 2021 as compared to the second quarter of the prior fiscal year ended September 30, 2020:

Consolidated net sales increased 5.8% to $458.0 million, from $433.1 million.

Technology segment net sales increased 4.0% to $436.3 million, from $419.4 million due to higher sales of product and services. Service revenues increased 23.1% to $60.9 million, from $49.4 million due to increases in professional services and managed services.  Adjusted gross billings increased 10.5% to $664.1 million from $601.1 million.

Financing segment net sales increased 58.3% to $21.7 million, from $13.7 million due to higher transactional gains from several outsized transactions.

Consolidated gross profit increased 24.3% to $123.0 million, from $99.0 million. Consolidated gross margin was 26.9%, up from 22.9% last year, due to higher product and services margins in our technology segment and a larger proportion of sales recorded on a net basis.

Operating expenses were $78.7 million, up 11.7% from $70.5 million last year, primarily due to increases in variable compensation stemming from higher gross profit and higher software license and maintenance and travel expenses, partially offset by lower rent and communication expenses.  Our headcount at the end of the quarter was 1,554, up 57 from a year ago.

Consolidated operating income increased 55.5% to $44.3 million.

Our effective tax rate for the current quarter was 28.6%, lower than the prior year quarter of 30.8%, due to an adjustment in the prior year related to the federal benefit from state taxes.

Net earnings increased 58.3% to $31.4 million.

Adjusted EBITDA increased 49.6% to $50.2 million, from $33.6 million.

Diluted earnings per share was $2.34, compared with $1.48 in the prior year quarter. Non-GAAP diluted earnings per share was $2.59, compared with $1.68 last year.

First Half Fiscal Year 2022 Results

For the six months ended September 30, 2021 as compared to the six months of the prior fiscal year ended September 30, 2020:

Consolidated net sales increased 11.0% to $874.7 million, from $788.1 million.

2


Technology segment net sales increased 10.0% to $836.7 million, from $760.6 million due to higher sales of product and services. Service revenues increased 19.8% to $116.4 million, from $97.2 million primarily due to increases in professional services and managed services.  Adjusted gross billings was $1,297.1 million, an increase of 13.0% from $1,147.5 million.

Financing segment net sales increased 38.1% to $38.0 million, from $27.5 million, primarily due to higher transactional gains from several outsized transactions.

Consolidated gross profit increased 15.7% to $228.5 million, from $197.5 million. Consolidated gross margin was 26.1%, up from 25.1% last year, due to higher product and services margins and a higher proportion of sales recorded on a net basis in our technology segment.

Operating expenses were $151.8 million, up 5.4% from $144.0 million last year, primarily due to increases in variable compensation stemming from higher gross profit and higher healthcare costs.

Consolidated operating income increased 43.5% to $76.8 million.

Our effective tax rate for the current year period was 28.2%, lower than last year of 30.8% due to an adjustment in the prior year related to the federal benefit from state taxes.

Net earnings increased 47.6% to $54.9 million.

Adjusted EBITDA increased 37.6% to $88.5 million, from $64.3 million.

Diluted earnings per share was $4.09, compared with $2.78 in the prior year. Non-GAAP diluted earnings per share was $4.55, compared with $3.19 last year.

Balance Sheet Highlights

As of September 30, 2021, ePlus had cash and cash equivalents of $57.0 million, compared with $129.6 million as of March 31, 2021, due to additional working capital needs in our technology segment and the repurchase of stock.  Inventory, which represents equipment ordered by customers but not yet delivered, increased 92.3%.  Total stockholders’ equity was $613.6 million, compared with $562.4 million as of March 31, 2021.  Total shares outstanding were 13.5 million on September 30, 2021 and March 31, 2021.

Summary and Outlook

“As we enter the second half of fiscal 2022, ePlus remains well-positioned for continued growth, with the products, services, financing, and expertise that enable our customers to meet the challenges of digital transformation and modernization. Our data center, security and cloud-focused solutions remain especially timely and relevant as businesses further expand their remote and hybrid workforce capabilities, while our investments in emerging areas, including collaboration and AI, provide new opportunities for growth,” Mr. Marron noted.

“Our confidence in our fiscal 2022 outlook is supported by the strength of our open orders and backlog, both of which have increased significantly during the year. While we continue to closely monitor constraints within the supply chain that may limit future product availability, our team and our channel partners have performed admirably in navigating these challenges to date. As always, ePlus remains committed to investing in our people and in our capabilities to stay on the forefront of technology trends.

3


“We are pleased to announce that the Board has declared a two-for-one stock split, reflecting confidence in the Company’s outlook and growth strategy,” Mr. Marron concluded.

Recent Corporate Developments/Recognitions

 
In the month of October:
 
o           
Announced that its UK subsidiary, IGXGlobal, will provide managed detection and response security services to customers across Europe.
 
o           
Launched a suite of security services to help organizations address requirements relating to increasingly stringent cyber liability insurance standards.
 
o           
ePlus announced that its subsidiaries ePlus Technology, inc., ePlus Technology Services, inc. and SLAIT Consulting, LLC recently increased their credit facility to $375 million.
 
o           
Achieved Amazon Web Services (AWS) Networking Competency status for AWS Consulting Partners.
 
In the month of September:
 
o           
Launched an artificial intelligence (AI) workflow technology bundle, combining hardware, software and AI implementation services, to help healthcare organizations accelerate clinical operational AI projects from concept to production.
 
o           
Facilitated a large-scale IT infrastructure deployment that will help a large bank and trust company leverage technology to achieve its strategic growth objectives and adapt more quickly to changing business conditions.

Conference Call Information

ePlus will hold a conference call and audio webcast at 4:30 p.m. ET on November 9, 2021:

Date:
November 9, 2021
Time:
4:30 p.m. ET
Audio Webcast (Live & Replay):
Link

https://event.on24.com/wcc/r/3494156/8D60AA7ABA9A0BA7A9ED06CA6AA572C1
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:
8329207 (live call and replay)

A replay of the call will be available approximately two hours after the call through November 16, 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 ongoing 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, significant and rapid inflation, an increase in tariffs or adverse changes to trade agreements, exposure to fluctuation in foreign currency rates, interest rates and pressure on prices; supply constraints of certain IT products, including constraints caused by shortages in semiconductors and other components; inflation of both wages and product costs; 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; our dependence on continued innovation in hardware, software and services offerings by our vendors, availability of these products from our vendors and our ability to partner with them; 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
       
UNAUDITED CONSOLIDATED BALANCE SHEETS
       
(in thousands, except per share amounts)
       
         
   
September 30, 2021
 
March 31, 2021
ASSETS
       
         
Current assets:
       
Cash and cash equivalents
 
$56,950
 
 $129,562
Accounts receivable—trade, net
 
457,308
 
391,567
Accounts receivable—other, net
 
57,346
 
41,053
Inventories
 
134,514
 
69,963
Financing receivables—net, current
 
80,082
 
106,272
Deferred costs
 
30,691
 
 28,201
Other current assets
 
12,675
 
 10,976
Total current assets
 
829,566
 
777,594
 
 
     
Financing receivables and operating leases—net
 
105,855
 
90,165
Deferred tax asset—net
 
1,469
 
1,468
Property, equipment and other assets
 
43,895
 
 42,289
Goodwill
 
126,596
 
 126,645
Other intangible assets—net
 
32,564
 
 38,614
TOTAL ASSETS
 
$1,139,945
 
 $1,076,775
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
LIABILITIES
       
         
Current liabilities:
 
 
 
 
Accounts payable
 
$121,263
 
 $165,162
Accounts payable—floor plan
 
145,880
 
 98,653
Salaries and commissions payable
 
36,382
 
36,839
Deferred revenue
 
82,937
 
72,802
Recourse notes payable—current
 
35,548
 
5,450
Non-recourse notes payable—current
 
21,083
 
50,397
Other current liabilities
 
32,532
 
 30,061
Total current liabilities
 
475,625
 
459,364
 
 
     
Recourse notes payable—long term
 
9,360
 
12,658
Non-recourse notes payable—long term
 
4,315
 
5,664
Other liabilities
 
37,042
 
36,679
TOTAL LIABILITIES
 
526,342
 
514,365
   
 
 
 
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; 13,510 outstanding at September 30, 2021 and
        13,503 outstanding at March 31, 2021
 
146
 
145
Additional paid-in capital
 
155,941
 
152,366
Treasury stock, at cost, 1,070 shares at September 30, 2021 and
        993 shares at March 31, 2021
   (82,246)    (75,372)
Retained earnings
 
539,547
 
484,616
Accumulated other comprehensive income—foreign currency
       
        translation adjustment
 
215
 
655
Total Stockholders' Equity
 
613,603
 
562,410
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$1,139,945
 
$1,076,775

 
6


 
ePlus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
 
 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
               
Net sales
     
 
     
     Product
$397,160
 
$383,656
 
$758,217
 
$690,896
     Services
60,857
 
49,425
 
116,449
 
97,216
          Total
458,017
 
433,081
 
874,666
 
788,112
               
Cost of sales
             
     Product
297,629
 
 302,963
 
574,856
 
529,597
     Services
37,386
 
 31,156
 
71,296
 
60,996
          Total
335,015
 
334,119
 
646,152
 
590,593
               
Gross profit
123,002
 
98,962
 
228,514
 
197,519
               
Selling, general, and administrative
74,504
 
66,889
 
143,279
 
136,356
Depreciation and amortization
3,853
 
3,341
 
7,779
 
6,857
Interest and financing costs
342
 
247
 
701
 
824
Operating expenses
78,699
 
70,477
 
151,759
 
144,037
               
Operating income
44,303
 
28,485
 
76,755
 
53,482
     
 
       
Other income (expense)
(325)
 
184
 
(202)
 
282
               
Earnings before taxes
43,978
 
28,669
 
76,553
 
53,764
               
Provision for income taxes
12,565
 
8,823
 
21,622
 
16,558
               
Net earnings
$31,413
 
$19,846
 
$54,931
 
$37,206
     
 
     
 
Net earnings per common share—basic
$2.36
 
$1.48
 
$4.12
 
 $2.79
Net earnings per common share—diluted
$2.34
 
$1.48
 
$4.09
 
 $2.78
 
 
 
 
 
 
 
 
Weighted average common shares outstanding—basic
13,332
 
13,372
 
13,333
 
13,347
Weighted average common shares outstanding—diluted
13,432
 
13,391
 
13,431
 
13,394


7



Technology Segment
 
Three Months Ended September 30,
     
Six Months Ended September 30,
   
 
2021
 
2020
 
Change
 
2021
 
2020
 
Change
 
(in thousands)
     
(in thousands)
   
                       
Net sales
                     
    Product
$375,444
 
$369,934
 
1.5%
 
$720,210
 
$663,367
 
8.6%
    Services
60,857
 
49,425
 
23.1%
 
116,449
 
97,216
 
19.8%
          Total
436,301
 
419,359
 
4.0%
 
836,659
 
760,593
 
10.0%
                       
Cost of sales
                     
     Product
293,837
 
301,006
 
(2.4%)
 
564,852
 
525,549
 
7.5%
     Services
37,386
 
31,156
 
20.0%
 
71,296
 
60,996
 
16.9%
          Total
331,223
 
332,162
 
(0.3%)
 
636,148
 
586,545
 
8.5%
                       
Gross profit
105,078
 
87,197
 
20.5%
 
200,511
 
174,038
 
15.2%
                       
Selling, general, and administrative
70,803
 
62,586
 
13.1%
 
136,956
 
128,142
 
6.9%
Depreciation and amortization
3,825
 
3,313
 
15.5%
 
7,723
 
6,801
 
13.6%
Interest and financing costs
199
 
1
 
19,800.0%
 
358
 
266
 
34.6%
Operating expenses
74,827
 
65,900
 
13.5%
 
145,037
 
135,209
 
7.3%
                       
Operating income
$30,251
 
$21,297
 
42.0%
 
$55,474
 
$38,829
 
42.9%
Adjusted gross billings
$664,124
 
$601,064
 
10.5%
 
$1,297,131
 
$1,147,458
 
13.0%
Adjusted EBITDA
$36,059
 
$26,275
 
37.2%
 
$67,017
 
$49,436
 
35.6%

Technology Segment Net Sales by Customer End Market
 
Twelve Months Ended September 30,
   
 
2021
 
2020
 
Change
           
Telecom, Media, & Entertainment
28%
 
20%
 
8%
SLED
15%
 
16%
 
(1%)
Healthcare
15%
 
15%
 
-
Technology
14%
 
19%
 
(5%)
​Financial Services
11%
 
13%
 
(2%)
​All others
17%
 
17%
 
-
Total
100%
 
100%
   

8


 
Financing Segment
 
Three Months Ended September 30,
     
Six Months Ended September 30,
     
 
2021
 
2020
 
Change
 
2021
 
2020
 
Change
 
 
(in thousands)
     
(in thousands)
     
                         
Net sales
$21,716
 
$13,722
 
58.3%
 
$38,007
 
$27,529
 
38.1%
 
Cost of sales
3,792
 
1,957
 
93.8%
 
10,004
 
4,048
 
147.1%
 
Gross profit
17,924
 
11,765
 
52.4%
 
28,003
 
23,481
 
19.3%
 
                         
Selling, general, and administrative
3,701
 
4,303
 
(14.0%)
 
6,323
 
8,214
 
(23.0%)
 
Depreciation and amortization
28
 
28
 
0.0%
 
56
 
56
 
0.0%
 
Interest and financing costs
143
 
246
 
(41.9%)
 
343
 
558
 
(38.5%)
 
Operating expenses
3,872
 
4,577
 
(15.4%)
 
6,722
 
8,828
 
(23.9%)
 
                         
Operating income
$14,052
 
$7,188
 
95.5%
 
$21,281
 
$14,653
 
45.2%
 
Adjusted EBITDA
$14,136
 
$7,286
 
94.0%
 
$21,450
 
$14,839
 
44.6%
 


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 September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
               
Technology segment net sales
$436,301
 
419,359
 
$836,659
 
$760,583
Costs incurred related to sales of third-party maintenance, software assurance and subscription / SaaS licenses, and services
227,823
 
181,705
 
460,472
 
386,875
Adjusted gross billings
$664,124
 
$601,064
 
$1,297,131
 
$1,147,458


 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
Consolidated
             
Net earnings
$31,413
 
$19,846
 
$54,931
 
$37,206
Provision for income taxes
12,565
 
8,823
 
21,622
 
16,558
Depreciation and amortization [1]
3,853
 
3,341
 
7,779
 
6,857
Share based compensation
1,840
 
1,764
 
3,575
 
3,671
Acquisition and integration expense
-
 
(30)
 
-
 
(1)
Interest and financing costs
199
 
1
 
358
 
266
Other (income) expense [2]
325
 
(184)
 
202
 
(282)
Adjusted EBITDA
$50,195
 
$33,561
 
$88,467
 
$64,275
               

 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
Technology Segment
             
Operating income
$30,251
 
$21,297
 
$55,474
 
$38,829
Depreciation and amortization [1]
3,825
 
3,313
 
7,723
 
6,801
Share based compensation
1,784
 
1,694
 
3,462
 
3,541
Acquisition and integration expense
-
 
(30)
 
-
 
(1)
Interest and financing costs
199
 
1
 
358
 
266
Adjusted EBITDA
$36,059
 
$26,275
 
$67,017
 
$49,436
               

Financing Segment
             
Operating income
$14,052
 
$7,188
 
$21,281
 
$14,653
Depreciation and amortization [1]
28
 
28
 
56
 
56
Share based compensation
56
 
70
 
113
 
130
Adjusted EBITDA
$14,136
 
$7,286
 
$21,450
 
$14,839
               

 
10



 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
 
(in thousands)
GAAP: Earnings before taxes
$43,978
 
$28,669
 
$76,553
 
$53,764
Share based compensation
1,840
 
1,764
 
3,575
 
3,671
Acquisition and integration expense
-
 
(30)
 
-
 
(1)
Acquisition related amortization expense [3]
2,661
 
2,172
 
5,357
 
4,400
Other (income) expense [2]
325
 
(184)
 
202
 
(282)
Non-GAAP: Earnings before taxes
48,804
 
32,391
 
85,687
 
61,552
               
GAAP: Provision for income taxes
12,565
 
8,823
 
21,622
 
16,558
Share based compensation
528
 
541
 
1,024
 
1,128
Acquisition and integration expense
-
 
(9)
 
-
 
-
Acquisition related amortization expense [3]
750
 
648
 
1,507
 
1,315
Other (income) expense [2]
93
 
(56)
 
58
 
(86)
Tax benefit on restricted stock
62
 
(26)
 
317
 
(40)
Non-GAAP: Provision for income taxes
13,998
 
9,921
 
24,528
 
18,875
               
Non-GAAP: Net earnings
$34,806
 
$22,470
 
$61,159
 
$42,677
               

 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2021
 
2020
 
2021
 
2020
               
GAAP: Net earnings per common share – diluted
$2.34
 
$1.48
 
$4.09
 
$2.78
               
Share based compensation
0.09
 
0.09
 
0.18
 
0.19
Acquisition related amortization expense [3]
0.14
 
0.11
 
0.29
 
0.23
Other (income) expense [2]
0.02
 
-
 
0.01
 
(0.01)
Tax benefit on restricted stock
-
 
-
 
(0.02)
 
-
Total non-GAAP adjustments – net of tax
$0.25
 
$0.20
 
$0.46
 
$0.41
               
Non-GAAP: Net earnings per common share – diluted
$2.59
 
$1.68
 
$4.55
 
$3.19

[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