Mix Shift Continues to Drive Gross Margin
Second Quarter Fiscal Year 2019
- Net sales decreased 7.1% to $345.0 million; technology segment net sales decreased 6.7% to $334.8 million.
- Adjusted gross billings decreased 3.7% to $485.9 million.
- Consolidated gross profit decreased 2.4% to $85.5 million.
- Consolidated gross margin was 24.8%, an increase of 120 basis points.
- Net earnings increased 4.5% to $18.0 million.
- Adjusted EBITDA decreased 10.3% to $29.9 million.
- Diluted earnings per share increased 8.1% to $1.33. Non-GAAP diluted earnings per share decreased 8.9% to $1.53.
First Half Fiscal Year 2019
- Net sales decreased 5.8% to $701.6 million; technology segment net sales decreased 5.5% to $681.6 million.
- Adjusted gross billings decreased 2.4% to $968.2 million.
- Consolidated gross profit increased 0.6% to $166.2 million.
- Consolidated gross margin was 23.7%, an increase of 150 basis points.
- Net earnings increased 8.6% to $33.3 million.
- Adjusted EBITDA decreased 4.3% to $55.3 million.
- Diluted earnings per share increased 11.9% to $2.45. Non-GAAP diluted earnings per share decreased 2.4% to $2.81.
HERNDON, Va., Nov. 07, 2018 (GLOBE NEWSWIRE) -- ePlus inc. (NASDAQ:PLUS - news), a leading provider of technology solutions, today announced financial results for the three and six months ended September 30, 2018.
Management Comment
“Consolidated gross margin reached 24.8% in the second quarter, driven by a 160-basis point margin expansion in our technology segment. This margin performance reflects our continued strategic emphasis on driving professional and managed services together with the solutions that are most in demand from our customers, including cloud and security,” said Mark Marron, President and Chief Executive Officer. “For the trailing twelve months ended September 30, our sales of security products and services increased 9.1% and represented 18.9% of adjusted gross billings, which underscores the importance of this area to our customers.
“Revenues were comparatively lower year-on-year, reflecting the impact of a large project that we partially delivered to a major enterprise customer in last year’s second quarter, and an increase in sales we recognized on a net basis. Revenues were also affected by newly originated transactions that are recognized ratably and/or on a net basis. These are industry trends that can produce lower current period revenue, but also can result in higher margins over the life of the transaction.
“We continued to realign our engineering and sales resources to optimize utilization and deliver capabilities which are closely aligned with customer demand. We are investing in highly credentialed engineers, consultants, and sales professionals with expertise in targeted solution areas, strengthening partnerships with key vendors, and adding headcount through acquisitions. As a result, over the past few quarters we have rationalized certain disciplines while building out others, and we expect these actions will help drive and support future growth.”
Second Quarter Fiscal Year 2019 Results
For the second quarter ended September 30, 2018 as compared to the second quarter of the prior fiscal year ended September 30, 2017:
Consolidated net sales decreased 7.1% to $345.0 million, from $371.4 million.
Technology segment net sales decreased 6.7% to $334.8 million, from $358.7 million.
Adjusted gross billings decreased 3.7% to $485.9 million. Adjusted gross billings are technology segment net sales adjusted to exclude the costs incurred of applicable third-party maintenance, software assurance and subscription/Saas licenses, and services.
Financing segment net sales decreased 19.0% to $10.3 million, from $12.7 million, due to a decrease in post contract earnings from the early terminations of several large leases in last year’s quarter.
Consolidated gross profit decreased 2.4% to $85.5 million, from $87.6 million. Consolidated gross margin improved 120 basis points to 24.8%, compared with 23.6% last year, due to a shift in mix towards third-party maintenance, software assurance and subscription/SaaS licenses, and services. Also contributing were higher product margins and service revenues.
Operating expenses increased 3.7% to $60.9 million, from $58.7 million, due, in part to an increase in personnel cost from a full quarter of salaries and benefits from the IDS acquisition we completed on September 15, 2017. Our headcount decreased to 1,255, or 2.1% from 1,282 as of September 30, 2017.
Consolidated operating income decreased 14.8% to $24.6 million.
Our effective tax rate for the current quarter was 27.7%, compared with 40.0% in the prior year quarter. The lower effective tax rate was due to the change in the U.S federal statutory rate to 21% from legislation that was enacted on December 22, 2017.
Net earnings rose 4.5% to $18.0 million.
Adjusted EBITDA decreased 10.3% to $29.9 million, from $33.3 million.
Diluted earnings per share was $1.33, compared with $1.23 in the prior year quarter. Non-GAAP diluted earnings per share was $1.53, compared with $1.68 last year. Non-GAAP diluted earnings per share is based on net earnings calculated in accordance with GAAP, adjusted to exclude other income (expense), share based compensation, and acquisition and integration expenses, and the related tax effects, and an adjustment to our tax expense in the prior year assuming a 21% statutory income tax rate for U.S. operations.
First Half Fiscal Year 2019 Results
For the six months ended September 30, 2018 as compared to the six months of the prior fiscal year ended September 30, 2017:
Consolidated net sales decreased 5.8% to $701.6 million, from $744.7 million.
Technology segment net sales decreased 5.5% to $681.6 million, from $721.6 million.
Adjusted gross billings decreased 2.4% to $968.2 million. Adjusted gross billings are technology segment net sales adjusted to exclude the costs incurred of applicable third-party maintenance, software assurance and subscription/Saas licenses, and services.
Financing segment net sales decreased 13.8% to $19.9 million, from $23.1 million.
Consolidated gross profit increased 0.6% to $166.2 million, from $165.2 million. Consolidated gross margin improved 150 basis points to 23.7%, compared with 22.2% last year, due to a shift in mix towards third-party maintenance, software assurance and subscription/SaaS licenses, and services. Also contributing were higher product margins and service revenues.
Operating expenses increased 4.6% to $121.2 million, from $115.8 million, due, in part to an increase in personnel cost and an increase in variable compensation as a result of the increase in gross profit.
Consolidated operating income decreased 8.7% to $45.0 million.
Our effective tax rate for the first half of fiscal year 2019 was 26.8%, compared with 38.0% in the prior year. The lower effective tax rate was due to the change in the U.S federal statutory rate to 21% from legislation that was enacted on December 22, 2017.
Net earnings rose 8.6% to $33.3 million.
Adjusted EBITDA decreased 4.3% to $55.3 million, from $57.7 million.
Diluted earnings per share was $2.45, compared with $2.19 in the prior year. Non-GAAP diluted earnings per share was $2.81, compared with $2.88 last year. Non-GAAP diluted earnings per share is based on net earnings calculated in accordance with GAAP, adjusted to exclude other income (expense), share based compensation, and acquisition and integration expenses, and the related tax effects, and an adjustment to our tax expense in the prior year assuming a 21% statuatory income tax rate for U.S. operations.
Balance Sheet Highlights
As of September 30, 2018, ePlus had cash and cash equivalents of $75.6 million, compared with $118.2 million as of March 31, 2018. The decrease in cash and cash equivalents was primarily due to increases in working capital in the technology segment and share repurchases. Inventory levels increased $16.8 million to $56.6 million from the fiscal year end due to projects underway. Total stockholders' equity was $399.3 million, compared with $372.6 million as of March 31, 2018. Total shares outstanding were 13.7 million and 13.8 million on September 30, 2018 and March 31, 2018, respectively.
Summary and Outlook
“Heading into the second half of fiscal 2019, we continue to see favorable market conditions in our targeted solution areas, with demand for solutions and service offerings that enable customers to evaluate and implement cloud strategies, power end-user experiences through digital transformation that drive customer and employee engagement, and mitigate the ever-present risk of cybersecurity threats.
“Our focus remains on broadening our capabilities and leveraging the expertise we have across our organization to help our clients achieve the best possible technology solutions. We continue to build on our base of managed and annuity services revenue, which provides opportunities to sell additional products and services. Additionally, we will continue to opportunistically add to our roster of customer-facing sales and engineering professionals, while also evaluating strategic acquisitions that can broaden our footprint, deepen our expertise, and add additional service offerings,” Mr. Marron concluded.
Recent Corporate Developments/Recognitions
- On November 6, ePlus announced it would host an artificial intelligence and deep learning panel at the Cold Spring Harbor Laboratory Event on November 7-10, 2018.
- On October 19, ePlus announced management would present at Triangle InfoSeCon 2018, held in Raleigh on October 26, 2018.
- On September 12, ePlus announced its successful completion of both the Type 2 SOC 2 Examination and the HIPAA Attestation Examination for cloud hosted services.
- On July 31, ePlus announced the appointment of a new Chief Information Officer.
Conference Call Information
ePlus will hold a conference call and webcast at 4:30 p.m. ET on November 7, 2018:
| Date: | Wednesday, November 7, 2018 |
| Time: | 4:30 p.m. ET |
| Live Call: | (877) 870-9226, domestic, (973) 890-8320, international |
| Replay: | (855) 859-2056, domestic, (404) 537-3406, international |
| Passcode: | 1694487 (live and replay) |
| Webcast: | http://www.eplus.com/investors (live and replay) |
The replay of this webcast will be available approximately two hours after the call and be available through November 14, 2018.
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 expertise in key technologies from data center to security, cloud, and collaboration, ePlus transforms IT from a cost center to a business enabler. Founded in 1990, ePlus has more than 1,200 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 at www.facebook.com/ePlusinc and on Twitter at www.twitter.com/ePlus.
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. OneCloud is a trademark of OneCloud Consulting, 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, possible adverse effects resulting from financial market disruption and volatility in the U.S. economy such as our current and potential customers delaying or reducing technology purchases, rising interest rates, increasing credit risk associated with our customers and vendors, 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 IT systems and data and audio communication networks; the possibility of goodwill impairment charges in the future; significant adverse changes in, reductions in, or losses of relationships with major customers or vendors; 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; our ability to reserve adequately for credit losses; our ability to secure 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; 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; our ability to hire and retain sufficient qualified personnel; 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.
| ePlus inc. AND SUBSIDIARIES | |||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||
| (in thousands, except per shares amounts) | |||
| September 30, 2018 | March 31, 2018 | ||
| ASSETS | (as adjusted) | ||
| Current assets: | |||
| Cash and cash equivalents | $75,647 | $118,198 | |
| Accounts receivable—trade, net | 292,045 | 268,287 | |
| Accounts receivable—other, net | 40,312 | 28,401 | |
| Inventories | 56,606 | 39,855 | |
| Financing receivables—net, current | 86,253 | 69,936 | |
| Deferred costs | 16,211 | 16,589 | |
| Other current assets | 10,716 | 23,625 | |
| Total current assets | 577,790 | 564,891 | |
| Financing receivables and operating leases—net | 79,119 | 68,511 | |
| Property, equipment and other assets | 18,037 | 19,143 | |
| Goodwill | 76,445 | 76,624 | |
| Other intangible assets—net | 23,805 | 26,302 | |
| TOTAL ASSETS | 775,196 | 755,471 | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||
| LIABILITIES | |||
| Current liabilities: | |||
| Accounts payable | $92,830 | $106,933 | |
| Accounts payable—floor plan | 120,771 | 112,109 | |
| Salaries and commissions payable | 17,596 | 19,801 | |
| Deferred revenue | 35,860 | 35,648 | |
| Recourse notes payable—current | - | 1,343 | |
| Non-recourse notes payable—current | 52,630 | 40,863 | |
| Other current liabilities | 20,698 | 33,370 | |
| Total current liabilities | 340,385 | 350,067 | |
| Non-recourse notes payable—long term | 12,656 | 10,072 | |
| Deferred tax liability—net | 1,644 | 1,662 | |
| Other liabilities | 21,234 | 21,067 | |
| TOTAL LIABILITIES | 375,919 | 382,868 | |
| 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; 13,727 outstanding at September 30, 2018 and 13,761 outstanding at March 31, 2018 | 143 | 142 | |
| Additional paid-in capital | 133,561 | 130,000 | |
| Treasury stock, at cost, 578 shares at September 30, 2018 and 467 shares at March 31, 2018 | (45,380) | (36,016) | |
| Retained earnings | 311,221 | 277,945 | |
| Accumulated other comprehensive income—foreign currency translation adjustment | (268) | 532 | |
| Total Stockholders' Equity | 399,277 | 372,603 | |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $775,196 | $755,471 | |
| ePlus inc. AND SUBSIDIARIES | |||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
| (in thousands, except per share amounts) | |||||||
| Three Months Ended | Six Months Ended | ||||||
| September 30, | September 30, | ||||||
| 2018 | 2017 | 2018 | 2017 | ||||
| (as adjusted) | (as adjusted) | ||||||
| Net sales | $345,043 | $371,363 | $701,575 | $744,719 | |||
| Cost of sales | 259,543 | 283,792 | 535,372 | 579,555 | |||
| Gross profit | 85,500 | 87,571 | 166,203 | 165,164 | |||
| Selling, general, and administrative expenses | 57,705 | 56,340 | 114,671 | 111,004 | |||
| Depreciation and amortization | 2,741 | 2,129 | 5,531 | 4,192 | |||
| Interest and financing costs | 484 | 274 | 960 | 633 | |||
| Operating expenses | 60,930 | 58,743 | 121,162 | 115,829 | |||
| Operating income | 24,570 | 28,828 | 45,041 | 49,335 | |||
| Other income (expense) | 322 | (141) | 419 | 130 | |||
| Earnings before taxes | 24,892 | 28,687 | 45,460 | 49,465 | |||
| Provision for income taxes | 6,889 | 11,466 | 12,184 | 18,821 | |||
| Net earnings | $18,003 | $17,221 | $33,276 | $30,644 | |||
| Net earnings per common share—basic | $1.33 | $1.24 | $2.47 | $2.21 | |||
| Net earnings per common share—diluted | $1.33 | $1.23 | $2.45 | $2.19 | |||
| Weighted average common shares outstanding—basic | 13,494 | 13,879 | 13,464 | 13,843 | |||
| Weighted average common shares outstanding—diluted | 13,586 | 14,008 | 13,597 | 14,021 | |||
| Technology Segment | |||||||||||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||||||
| 2018 | 2017 | % Change | 2018 | 2017 | % Change | ||||||
| (in thousands) | |||||||||||
| Net sales | $334,768 | $358,678 | (6.7%) | $681,632 | $721,577 | (5.5%) | |||||
| Cost of sales | 257,813 | 281,829 | (8.5%) | 531,894 | 575,095 | (7.5%) | |||||
| Gross profit | 76,955 | 76,849 | 0.1% | 149,738 | 146,482 | 2.2% | |||||
| Selling, general, and administrative expenses | 55,138 | 53,503 | 3.1% | 109,592 | 105,004 | 4.4% | |||||
| Depreciation and amortization | 2,740 | 2,128 | 28.8% | 5,529 | 4,190 | 32.0% | |||||
| Operating expenses | 57,878 | 55,631 | 4.0% | 115,121 | 109,194 | 5.4% | |||||
| Operating income | $19,077 | $21,218 | (10.1%) | $34,617 | $37,288 | (7.2%) | |||||
| Key Business Metrics | |||||||||||
| Adjusted gross billings | $485,856 | $504,500 | (3.7%) | $968,157 | $992,004 | (2.4%) | |||||
| Adjusted EBITDA | $24,284 | $25,613 | (5.2%) | $44,625 | $45,499 | (1.9%) | |||||
| Technology Segment Net Sales by Customer End Market | |||||
| Twelve Months Ended September 30, | |||||
| 2018 | 2017 | Change | |||
Technology | 23% | 24% | (1%) | ||
| State & Local Government & Educational Institutions | 17% | 18% | (1%) | ||
| Telecom, Media, and Entertainment | 13% | 15% | (2%) | ||
| Financial Services | 15% | 14% | 1% | ||
| Healthcare | 15% | 12% | 3% | ||
| All others | 17% | 17% | - | ||
| Total | 100% | 100% | |||
| Financing Segment | |||||||||||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||||||
| 2018 | 2017 | % Change | 2018 | 2017 | % Change | ||||||
| (in thousands) | |||||||||||
| Net sales | 10,275 | 12,685 | (19.0%) | 19,943 | 23,142 | (13.8%) | |||||
| Cost of sales | 1,730 | 1,963 | (11.9%) | 3,478 | 4,460 | (22.0%) | |||||
| Gross profit | 8,545 | 10,722 | (20.3%) | 16,465 | 18,682 | (11.9%) | |||||
| Selling, general, and administrative expenses | 2,567 | 2,837 | (9.5%) | 5,079 | 6,000 | (15.4%) | |||||
| Depreciation and amortization | 1 | 1 | 0.0% | 2 | 2 | 0.0% | |||||
| Interest and financing costs | 484 | 274 | 76.6% | 960 | 633 | 51.7% | |||||
| Operating expenses | 3,052 | 3,112 | (1.9%) | 6,041 | 6,635 | (9.0%) | |||||
| Operating income | $5,493 | $7,610 | (27.8%) | $10,424 | $12,047 | (13.5%) | |||||
| Key Business Metrics | |||||||||||
| Adjusted EBITDA | $5,596 | $7,706 | (27.4%) | $10,625 | $12,227 | (13.1%) | |||||
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, and (iv) 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. The presentation of adjusted gross billings has been updated from prior period presentations to align with net sales within our technology segment.
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 expenses, provision for income taxes, and other income. 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 per common share are based on net earnings calculated in accordance with GAAP, adjusted to exclude other income, share based compensation, and acquisition and integration expenses, and the related tax effects. The presentation of non-GAAP net earnings and non-GAAP net earnings per common share – diluted have been changed from prior period presentations to adjust our tax expense assuming a statutory income tax rate of 21.0% for U.S. operations. .
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 similar non-GAAP Adjusted Gross Billings, Adjusted EBITDA, and non-GAAP Net Earnings per Common Share - Diluted or similarly titled measures differently, which may reduce their usefulness as comparative measures.
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||
| 2018 | 2017 | 2018 | 2017 | ||||
| (in thousands) | |||||||
| Technology segment net sales | $334,768 | $358,678 | $681,632 | $721,577 | |||
| Costs incurred related to sales of third party maintenance, software assurance and subscription/Saas licenses, and services | |||||||
| 151,088 | 145,822 | 286,525 | 270,427 | ||||
| Adjusted gross billings | $485,856 | $504,500 | $968,157 | $992,004 | |||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||
| 2018 | 2017 | 2018 | 2017 | ||||
| (in thousands) | |||||||
| Consolidated | |||||||
| Net earnings | $18,003 | $17,221 | $33,276 | $30,644 | |||
| Provision for income taxes | 6,889 | 11,466 | 12,184 | 18,821 | |||
| Depreciation and amortization [1] | 2,741 | 2,129 | 5,531 | 4,192 | |||
| Share based compensation | 1,868 | 1,673 | 3,561 | 3,180 | |||
| Acquisition related expenses | 701 | 689 | 1,117 | 1,019 | |||
| Other (income) expense [2] | (322) | 141 | (419) | (130) | |||
| Adjusted EBITDA | $29,880 | $33,319 | $55,250 | $57,726 | |||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||
| 2018 | 2017 | 2018 | 2017 | ||||
| (in thousands) | |||||||
| Technology Segment | |||||||
| Operating income | $19,077 | $21,218 | $34,617 | $37,288 | |||
| Depreciation and amortization [1] | 2,740 | 2,128 | 5,529 | 4,190 | |||
| Share based compensation | 1,766 | 1,578 | 3,362 | 3,002 | |||
| Acquisition and integration expenses | 701 | 689 | 1,117 | 1,019 | |||
| Segment Adjusted EBITDA | $24,284 | $25,613 | $44,625 | $45,499 | |||
| Financing Segment | |||||||
| Operating income | $5,493 | $7,610 | $10,424 | $12,047 | |||
| Depreciation and amortization [1] | 1 | 1 | 2 | 2 | |||
| Share based compensation | 102 | 95 | 199 | 178 | |||
| Segment Adjusted EBITDA | $5,596 | $7,706 | $10,625 | $12,227 | |||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||
| 2018 | 2017 | 2018 | 2017 | ||||
| (in thousands, except per share data) | |||||||
| GAAP: Earnings before taxes | $24,892 | $28,687 | $45,460 | $49,465 | |||
| Share based compensation | 1,868 | 1,673 | 3,561 | 3,180 | |||
| Acquisition related expenses | 701 | 689 | 1,117 | 1,019 | |||
| Acquisition related amortization expense [3] | 1,719 | 1,186 | 3,483 | 2,307 | |||
| Other (income) expense [2] | (322) | 141 | (419) | (130) | |||
| Non-GAAP: Earnings before taxes | 28,858 | 32,376 | 53,202 | 55,841 | |||
| GAAP: Provision for income taxes | 6,889 | 11,466 | 12,184 | 18,821 | |||
| Share based compensation | 525 | 483 | 1,008 | 918 | |||
| Acquisition related expenses | 197 | 199 | 316 | 294 | |||
| Acquisition related amortization expense [3] | 455 | 309 | 929 | 600 | |||
| Other (income) expense [2] | (90) | 41 | (118) | (37) | |||
| Adjustment to US federal tax rate to 21% | - | (3,792) | - | (6,514) | |||
| Tax benefit on restricted stock | 103 | 189 | 672 | 1,444 | |||
| Non-GAAP: Provision for income taxes | 8,079 | 8,895 | 14,991 | 15,526 | |||
| Non-GAAP: Net earnings | $20,779 | $23,481 | $38,221 | $40,315 | |||
| GAAP: Net earnings per common share – diluted | $1.33 | $1.23 | $2.45 | $2.19 | |||
| Non-GAAP: Net earnings per common share – diluted | $1.53 | $1.68 | $2.81 | $2.88 | |||
| [1] Amount consists of depreciation and amortization for assets used internally, including acquisition related amortization expense. |
| [2] Interest income and foreign currency transaction gains and losses. |
| [3] Amount consists of amortization of intangible assets from acquired businesses. |