7 unchanged sentences
We are exposed to market risks related to fluctuations in interest rates on amounts borrowed under the Credit Facility.
−Removed: As of September 30, 2021, we had no amounts outstanding under our Term Loan and $48.1 million outstanding under our Revolving Loan.
−Removed: Prior to May 4, 2020, borrowings under the Credit Facility bore interest rates based on an underlying variable benchmark plus applicable margin based on our total leverage ("ABR");
−Removed: this interest rate was reset quarterly.
−Removed: Effective May 4, 2020, borrowings under the Credit Facility bear a variable interest rate of LIBOR plus an applicable margin spread from 3.25% to 1.25%.
−Removed: The amount of the applicable margin spread is a function of our leverage ratio and is reset monthly.
+Added: As of September 30, 2022, we had $250.0 million outstanding under our Term Loan and $0.0 million outstanding under our Revolving Loan.
+Added: Borrowings under the Term Loan Facility bear interest at a rate per annum equal to LIBOR with a floor of 0.50% for an interest period of one, three or six months as selected by Digi, reset at the end of the selected interest period (or a replacement benchmark rate if LIBOR is no longer available) plus 5.00% or a base rate plus 4.00%.
+Added: The base rate is determined by reference to the highest of BMO’s prime rate, the Federal Funds Effective Rate plus 0.5%, or the one-month LIBOR for U.S.
+Added: dollars plus 1.00%.
+Added: The applicable margin for loans under the Revolving Credit Facility is in a range of 4.00-3.75% for LIBOR loans and 3.00 to 2.75% for base rate loans, depending on Digi’s consolidated leverage ratio.
Based on the balance sheet position for both the Term Loan and Revolving Loan at September 30, 2022, the annualized effect of a 25 basis point change in interest rates would increase or decrease our interest expense by $0.6 million.
1 unchanged sentence
For our Credit Facility, interest rate changes generally do not affect the fair value of the debt instruments, but do impact future earnings and cash flows, assuming other factors are held constant.
+Added: If interest rates remain elevated, we will continue to see interest expenses that are higher than historical amounts.
FOREIGN CURRENCY RISK
7 unchanged sentences
We have not implemented a formal hedging strategy.
−Removed: The table below compares the average monthly exchange rates of the Euro, British Pound, Japanese Yen and Canadian Dollar:
+Added: The table below compares the average monthly exchange rates of the Euro, British Pound Canadian Dollar, Indian Rupee and Australian Dollar:
Fiscal year ended
3 unchanged sentences
British Pound 1.1377 1.2718 (10.5) %
−Removed: Japanese Yen 0.0093 0.0093 — %
Canadian Dollar 0.7768 0.7911 (1.8) %
−Removed: A 10.0% change from the 2021 average exchange rate for the Euro, British Pound, Yen and Canadian Dollar to the U.S.
+Added: Indian Rupee 0.0130 0.0131 (0.8) %
+Added: Australian Dollar 0.7105 0.7510 (5.4) %
+Added: A 10.0% change from the 2022 average exchange rate for the Euro, British Pound Canadian Dollar, Indian Rupee and Australian Dollar to the U.S.
Dollar would have resulted in an immaterial increase or decrease in fiscal 2022 annual revenue and a 1.2% increase or decrease in stockholders' equity at September 30, 2022.
3 unchanged sentences
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
−Removed: Report of Independent Registered Public Accounting Firm
+Added: Report of Independent Registered Public Accounting Firm (PCAOB ID 248 )
Consolidated Statements of Operations
4 unchanged sentences
Notes to the Consolidated Financial Statements
−Removed: Summary of Significant Accounting Policies
−Removed: Goodwill and Other Identifiable Intangible Assets, Net
−Removed: Segment Information and Major Customers
−Removed: Selected Balance Sheet Data
−Removed: Fair Value Measurements
−Removed: Product Warranty Obligation
−Removed: Restructuring
−Removed: Stockholder's Equity
−Removed: Stock-Based Compensation
−Removed: Employee Benefit Plans
−Removed: Commitments and Contingencies
−Removed: Subsequent Events
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
14 unchanged sentences
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
6 unchanged sentences
We have served as the Company’s auditor since 2016.
−Removed: Minneapolis, Minnesota
+Added: Cincinnati, Ohio
November 23, 2022
18 unchanged sentences
General and administrative 58,527 40,830 36,140
−Removed: Restructuring charge (reversal) 995 117 ( 87 )
+Added: Change in fair value of contingent consideration ( 6,200 ) 5,772 ( 128 )
+Added: Restructuring charge 275 995 117
Total operating expenses 178,066 156,129 132,655
Operating income 38,220 10,528 11,317
−Removed: Other (expense) income, net:
+Added: Other expense, net:
Interest income 11 10 304
Interest expense ( 19,701 ) ( 1,395 ) ( 3,592 )
−Removed: Other (expense) income, net ( 144 ) ( 566 ) 442
−Removed: Total other (expense) income, net ( 1,529 ) ( 3,854 ) 1,073
+Added: Other income (expense), net 98 ( 144 ) ( 566 )
+Added: Total other expense, net ( 19,592 ) ( 1,529 ) ( 3,854 )
Income before income taxes 18,628 8,999 7,463
−Removed: Income tax (benefit) expense ( 1,367 ) ( 948 ) 1,187
+Added: Income tax benefit ( 755 ) ( 1,367 ) ( 948 )
Net income $ 19,383 $ 10,366 $ 8,411
13 unchanged sentences
Net income $ 19,383 $ 10,366 $ 8,411
−Removed: Other comprehensive income (loss), net of tax:
+Added: Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustment ( 3,308 ) 1,071 1,698
−Removed: Change in net unrealized gain (loss) on investments — — 19
−Removed: Less income tax (expense) benefit — — ( 5 )
−Removed: Other comprehensive income (loss), net of tax 1,071 1,698 ( 1,989 )
+Added: Other comprehensive (loss) income, net of tax ( 3,308 ) 1,071 1,698
Comprehensive income $ 16,075 $ 11,437 $ 10,109
9 unchanged sentences
Inventories 73,223 43,921
+Added: Deferred tax assets 3,764 2,698
Other current assets 3,871 3,869
3 unchanged sentences
Goodwill 340,477 225,522
−Removed: Deferred tax assets 439 389
Operating lease right-of-use assets 15,299 15,684
7 unchanged sentences
Unearned revenue 19,803 13,589
−Removed: Contingent consideration on acquired businesses 20 4,228
Current portion of operating lease liabilities 3,196 2,633
33 unchanged sentences
Depreciation of property, equipment and improvements 6,644 4,343 4,545
−Removed: Amortization of identifiable intangible assets 16,534 14,754 8,818
+Added: Amortization 30,928 16,534 14,754
Stock-based compensation 8,578 8,135 7,237
Deferred income tax provision ( 3,387 ) ( 4,598 ) ( 3,357 )
−Removed: Loss (gain) on sale of property, equipment and improvements 89 — ( 4,392 )
+Added: Loss on sale of property, equipment and improvements 4 89 —
Change in fair value of contingent consideration ( 6,200 ) 5,772 ( 128 )
11 unchanged sentences
Investing activities:
−Removed: Proceeds from maturities of marketable securities — — 4,750
Acquisition of businesses, net of cash acquired ( 347,554 ) ( 19,108 ) ( 136,098 )
−Removed: Proceeds from sale of property, equipment and improvements — — 10,096
Purchase of property, equipment, improvements and certain other intangible assets ( 1,974 ) ( 2,257 ) ( 899 )
−Removed: Net cash (used in) provided by investing activities ( 21,365 ) ( 136,997 ) 5,511
+Added: Net cash used in investing activities ( 349,528 ) ( 21,365 ) ( 136,997 )
Financing activities:
Proceeds from long-term debt 350,000 617 119,018
+Added: Payments of debt issuance costs ( 13,443 ) — —
Payments on long-term debt ( 148,118 ) ( 15,624 ) ( 55,893 )
6 unchanged sentences
Effect of exchange rate changes on cash and cash equivalents 1,474 ( 297 ) 253
−Removed: Net increase (decrease) in cash and cash equivalents 98,303 ( 38,663 ) 34,778
+Added: Net (decrease) increase in cash and cash equivalents ( 117,532 ) 98,303 ( 38,663 )
Cash and cash equivalents, beginning of period 152,432 54,129 92,792
11 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.