Item 1. Financial Statements
Item 1.
Financial Statements
e
Plus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED
BALANCE SHEETS
(in thousands, except per share amounts)
December 31, 2022
March 31, 2022
ASSETS
Current assets:
Cash and cash equivalents
$
99,395
$
155,378
Accounts receivable—trade, net
674,935
430,380
Accounts receivable—other, net
70,589
48,673
Inventories
244,798
155,060
Financing receivables—net, current
105,823
61,492
Deferred costs
43,111
32,555
Other current assets
54,792
13,944
Total current assets
1,293,443
897,482
Financing receivables and operating leases—net
80,579
64,292
Deferred tax asset—net
4,859
5,050
Property, equipment, and other assets
55,371
45,586
Goodwill
136,057
126,543
Other intangible assets—net
27,556
27,250
TOTAL ASSETS
$
1,597,865
$
1,166,203
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES
Current liabilities:
Accounts payable
$
299,627
$
136,161
Accounts payable—floor plan
154,541
145,323
Salaries and commissions payable
41,152
39,602
Deferred revenue
125,570
86,469
Recourse notes payable—current
102,961
7,316
Non-recourse notes payable—current
41,293
17,070
Other current liabilities
28,433
28,095
Total current liabilities
793,577
460,036
Recourse notes payable - long-term
-
5,792
Non-recourse notes payable - long-term
7,172
4,108
Other liabilities
50,696
35,529
TOTAL LIABILITIES
851,445
505,465
COMMITMENTS AND CONTINGENCIES (Note 9)
STOCKHOLDERS’ EQUITY
Preferred stock, $ 0.01
per share par value; 2,000 shares authorized; none outstanding
-
-
Common stock, $ 0.01
per share par value; 50,000 shares authorized; 26,907 outstanding at December 31 , 2022 and 26,886 outstanding at March 31 , 2022
272
270
Additional paid-in capital
165,161
159,480
Treasury stock, at cost, 258
shares at December 31 , 2022
and 130 shares at March 31 ,
2022
( 13,958
)
( 6,734
)
Retained earnings
594,348
507,846
Accumulated other comprehensive income—foreign currency translation adjustment
597
( 124
)
Total Stockholders’ Equity
746,420
660,738
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
1,597,865
$
1,166,203
See Notes to Unaudited Consolidated Financial Statements.
5
Table of Contents
e Plus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
Net sales
Product
$
556,018
$
432,307
$
1,379,813
$
1,190,524
Services
67,458
62,527
195,728
178,976
Total
623,476
494,834
1,575,541
1,369,500
Cost of sales
Product
441,015
339,810
1,062,352
914,666
Services
44,089
37,907
127,990
109,203
Total
485,104
377,717
1,190,342
1,023,869
Gross profit
138,372
117,117
385,199
345,631
Selling, general, and administrative
86,730
76,874
248,201
220,153
Depreciation and amortization
3,609
3,597
10,387
11,376
Interest and financing costs
1,575
561
2,863
1,262
Operating expenses
91,914
81,032
261,451
232,791
Operating income
46,458
36,085
123,748
112,840
Other income (expense), net
2,907
( 175
)
( 3,112
)
( 377
)
Earnings before tax
49,365
35,910
120,636
112,463
Provision for income taxes
13,671
9,486
34,134
31,108
Net earnings
$
35,694
$
26,424
$
86,502
$
81,355
Net earnings per common share—basic
$
1.34
$
0.99
$
3.26
$
3.05
Net earnings per common share—diluted
$
1.34
$
0.98
$
3.24
$
3.03
Weighted average common shares outstanding—basic
26,592
26,668
26,561
26,666
Weighted average common shares outstanding—diluted
26,648
26,930
26,688
26,887
See Notes to Unaudited Consolidated Financial Statements.
6
Table of Contents
e Plus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
NET EARNINGS
$
35,694
$
26,424
$
86,502
$
81,355
OTHER COMPREHENSIVE INCOME, NET OF TAX:
Foreign currency translation adjustments
3,131
81
721
( 359
)
Other comprehensive income (loss)
3,131
81
721
( 359
)
TOTAL COMPREHENSIVE INCOME
$
38,825
$
26,505
$
87,223
$
80,996
See Notes to Unaudited Consolidated Financial Statements.
7
Table of Contents
e Plus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED
STATEMENTS OF
CASH FLOWS
(in thousands)
Nine Months Ended December 31,
2022
2021
Cash flows from operating activities:
Net earnings
$
86,502
$
81,355
Adjustments to reconcile net earnings to net cash used in operating activities:
Depreciation and amortization
14,248
18,620
Provision for credit losses
2,846
77
Share-based compensation expense
5,681
5,355
Deferred taxes
195
( 504
)
Payments from lessees directly to lenders—operating leases
-
( 32
)
Gain on disposal of property, equipment, and operating lease equipment
( 3,201
)
( 855
)
Changes in:
Accounts receivable
( 266,470
)
( 132,228
)
Inventories-net
( 90,205
)
( 77,921
)
Financing receivables—net
( 47,442
)
( 20,296
)
Deferred costs and other assets
( 60,804
)
( 12,432
)
Accounts payable-trade
156,283
526
Salaries and commissions payable, deferred revenue, and other liabilities
55,329
16,793
Net cash used in operating activities
( 147,038
)
( 121,542
)
Cash flows from investing activities :
Proceeds from sale of property, equipment, and operating lease equipment
3,325
2,927
Purchases of property, equipment and operating lease equipment
( 5,661
)
( 21,375
)
Cash used in acquisitions, net of cash acquired
( 13,288
)
-
Net cash used in investing activities
( 15,624
)
( 18,448
)
Cash flows from financing activities:
Borrowings of non-recourse and recourse notes payable
189,063
98,547
Repayments of non-recourse and recourse notes payable
( 87,502
)
( 32,099
)
Repurchase of common stock
( 7,224
)
( 9,466
)
Net borrowings on floor plan facility
9,218
59,014
Net cash provided by financing activities
103,555
115,996
Effect of exchange rate changes on cash
3,124
( 2
)
Net decrease in cash and cash equivalents
( 55,983
)
( 23,996
)
Cash and cash equivalents, beginning of period
155,378
129,562
Cash and cash equivalents, end of period
$
99,395
$
105,566
8
Table of Contents
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
(in thousands)
Nine Months Ended December 31,
2022
2021
S upplemental disclosures of cash flow
information :
Cash paid for interest
$
2,402
$
1,182
Cash paid for income taxes
$
39,693
$
35,676
Cash paid for amounts included in the measurement of lease liabilities
$
3,374
$
3,420
S chedule of non-cash investing and
financing activities :
Proceeds from sale of property, equipment, and leased equipment
$
34
$
87
Purchases of property, equipment, and operating lease equipment
$
( 125
)
$
( 16
)
Borrowing of non-recourse and recourse notes payable
$
38,267
$
56,240
Repayments of non-recourse and recourse notes payable
$
-
$
( 32
)
Vesting of share-based compensation
$
9,854
$
8,439
New operating lease assets obtained in exchange for lease obligations
$
3,348
$
2,489
See Notes to Unaudited Consolidated Financial Statements.
9
Table of Contents
e Plus inc. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(in thousands)
Nine Months Ended December 31, 2022
Accumulated
Additional
Other
Common Stock
Paid-In
Treasury
Retained
Comprehensive
Shares
Par Value
Capital
Stock
Earnings
Income
Total
Balance, March 31, 2022
26,886
$
270
$
159,480
$
( 6,734
)
$
507,846
$
( 124
)
$
660,738
Issuance of restricted stock awards
135
1
-
-
-
-
1
Share-based compensation
-
-
1,773
-
-
-
1,773
Repurchase of common stock
( 128
)
-
-
( 7,224
)
-
-
( 7,224
)
Net earnings
-
-
-
-
22,339
-
22,339
Foreign currency translation adjustment
-
-
-
-
-
( 1,339
)
( 1,339
)
Balance, June 30, 2022
26,893
$
271
$
161,253
$
( 13,958
)
$
530,185
$
( 1,463
)
$
676,288
Issuance of restricted stock awards
13
1
-
-
-
-
1
Share-based compensation
-
-
1,958
-
-
-
1,958
Net earnings
-
-
-
-
28,469
-
28,469
Foreign currency translation adjustment
-
-
-
-
-
( 1,071
)
( 1,071
)
Balance, September 30, 2022
26,906
$
272
$
163,211
$
( 13,958
)
$
558,654
$
( 2,534
)
$
705,645
Issuance of restricted stock awards
1
-
-
-
-
-
-
Share-based compensation
-
-
1,950
-
-
-
1,950
Net earnings
-
-
-
-
35,694
-
35,694
Foreign currency translation adjustment
-
-
-
-
-
3,131
3,131
Balance, December 31,
2022
26,907
$
272
$
165,161
$
( 13,958
)
$
594,348
$
597
$
746,420
Nine Months Ended December 31, 2021
Accumulated
Additional
Other
Common Stock
Paid-In
Treasury
Retained
Comprehensive
Shares
Par Value
Capital
Stock
Earnings
Income
Total
Balance, March 31, 2021
27,006
$
145
$
152,366
$
( 75,372
)
$
484,616
$
655
$
562,410
Issuance of restricted stock awards
156
1
-
-
-
-
1
Share-based compensation
-
-
1,735
-
-
-
1,735
Repurchase of common stock
( 90
)
-
-
( 4,111
)
-
-
( 4,111
)
Net earnings
-
-
-
-
23,518
-
23,518
Foreign currency translation adjustment
-
-
-
-
-
66
66
Balance, June 30, 2021
27,072
$
146
$
154,101
$
( 79,483
)
$
508,134
$
721
$
583,619
Issuance of restricted stock awards
12
-
-
-
-
-
-
Share-based compensation
-
-
1,840
-
-
-
1,840
Repurchase of common stock
( 63
)
-
-
( 2,763
)
-
-
( 2,763
)
Net earnings
-
-
-
-
31,413
-
31,413
Foreign currency translation adjustment
-
-
-
-
-
( 506
)
( 506
)
Balance, September 30, 2021
27,021
$
146
$
155,941
$
( 82,246
)
$
539,547
$
215
$
613,603
Issuance of restricted stock awards
( 5
)
-
-
-
-
-
-
Share-based compensation
-
-
1,780
-
-
-
1,780
Repurchase of common stock
( 50
)
-
-
( 2,592
)
-
-
( 2,592
)
Stock split effected in the form of a dividend
-
135
-
-
( 135
)
-
-
Retirement of treasury stock
-
( 11
)
-
82,246
( 82,235
)
-
-
Net earnings
-
-
-
-
26,424
-
26,424
Foreign currency translation adjustment
-
-
-
-
-
81
81
Balance, December 31, 2021
26,966
$
270
$
157,721
$
( 2,592
)
$
483,601
$
296
$
639,296
See Notes to Unaudited Consolidated Financial Statements.
10
Table of Contents
e Plus inc. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1.
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
DESCRIPTION OF BUSINESS — Our company was founded in 1990 and is a Delaware corporation. e Plus inc. is sometimes referred to in this Quarterly Report on Form 10-Q as “we,” “our,” “us,” “ourselves,” or “ e Plus.” e Plus inc. is a holding company that through its subsidiaries provides information technology solutions
that enable organizations to optimize their IT environment and supply chain processes. We also provide consulting, professional, and managed services and complete lifecycle management services including flexible financing solutions. We focus on
selling to medium and large enterprises in North America, the United Kingdom (“UK”), and other European countries.
BASIS OF PRESENTATION — The unaudited consolidated financial statements include the accounts of e Plus inc. and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. The accounts of businesses
acquired are included in the unaudited consolidated financial statements from the dates of acquisition.
INTERIM FINANCIAL STATEMENTS — The unaudited consolidated financial statements for the nine months ended December 31, 2022, and 2021, were prepared by us and include all
normal and recurring adjustments that, in the opinion of management, are necessary for a fair presentation of our financial position, results of operations, changes in comprehensive income, and cash flows for such periods. Operating results for the
nine months ended December 31, 2022, and 2021, are not necessarily indicative of results that may be expected for any other interim period or for the full fiscal year ended March 31, 2023, or any other future period. These unaudited consolidated
financial statements do not include all disclosures required by the accounting principles generally accepted in the United States (“US GAAP”) for annual financial statements. Our audited consolidated financial statements are contained in our annual
report on Form 10-K for the year ended March 31, 2022 (“2022 Annual Report”), which should be read in conjunction with these interim consolidated financial statements.
USE OF ESTIMATES — The preparation of financial statements in conformity with US GAAP requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amounts of revenues and expenses
during the reporting periods. Estimates are used when accounting for items and matters including, but not limited to, revenue recognition, residual values, vendor consideration, lease classification, goodwill and intangible assets, allowance for
credit losses, inventory obsolescence, and the recognition and measurement of income tax assets and other provisions and contingencies. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable
under the circumstances. Actual results may differ from these estimates.
CONCENTRATIONS OF RISK — A substantial portion of our sales are products from Cisco Systems, which were 39 % and 38 % of our technology segment’s net sales for the three months ended
December 31, 2022, and 2021, respectively, and 38 % and 40 % of our technology segment’s net sales for the nine months ended December 31, 2022, and 2021, respectively.
SIGNIFICANT ACCOUNTING POLICIES — The significant accounting policies used in preparing these
Consolidated Financial Statements were applied on a basis consistent with those reflected in our Consolidated Financial Statements for the year ended March 31, 2022, except for the changes provided in Note 2, “Recent Accounting
Pronouncements.”
2.
RECENT ACCOUNTING PRONOUNCEMENTS
RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS — In October 2021, the Financial
Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, that
requires companies to apply Accounting Standards Codification Topic 606, Contracts with Customers, to recognize and measure contract assets and contract liabilities from contracts with customers acquired in
a business combination. We early adopted this update beginning in the second quarter of our fiscal year ending March 31, 2023, and it did not have a material impact on our Consolidated Financial Statements. The ongoing impact of this standard will
be fact dependent on the transactions within its scope.
11
Table of Contents
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED — In September 2022, the FASB issued ASU 2022-04, Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations . This update requires buyers in a supplier finance program
to disclose certain qualitative and quantitative information about the program. This update is effective for us beginning in our fiscal year ending March 31, 2024, including interim periods within that fiscal year, except for a requirement to
provide a roll forward of our obligations during the annual period, which is effective for us beginning in our fiscal year ending March 31, 2025. We are currently evaluating the impact this update will have on our disclosures.
3.
REVENUES
CONTRACT BALANCES
Accounts receivable – trade consists entirely of amounts due from contracts with customers. In addition, we
had $ 62.1 million and $ 47.5 million of receivables from contracts with customers included within financing
receivables as of December 31 , 2022, and March 31, 2022, respectively. The following table provides the
balance of contract liabilities from contracts with customers (in thousand s):
December 31, 2022
March 31, 2022
Current (included in deferred revenue)
$
125,532
$
85,826
Non-current (included in other liabilities)
$
42,634
$
30,086
Revenue recognized from the beginning contract liability balance was $ 15.0
million and $ 57.4 million for the three and nine months ended December 31, 2022, respectively, and $ 11.7 million and $ 47.9 million for the
three and nine months ended December 31, 2021, respectively.
PERFORMANCE OBLIGATIONS
The following table includes revenue expected to be recognized in the future related to performance
obligations, primarily non-cancelable contracts for e Plus managed services, that are
unsatisfied or partially unsatisfied at the end of the reporting period (in thousand s):
Remainder of the year ending March 31, 2023
$
24,466
Year ending March 31, 2024
45,891
Year ending March 31, 2025
21,815
Year ending March 31, 2026
8,191
Year ending March 31, 2027 and thereafter
4,741
Total remaining performance obligations
$
105,104
The table does not include the value of unsatisfied performance obligations for (i) contracts with an original expected length of one year or less, and (ii) contracts where
we recognize revenue at the amount that we have the right to invoice for services performed.
4.
FINANCING RECEIVABLES AND OPERATING LEASES
Our financing receivables and operating leases consist primarily of leases of IT and communication
equipment and notes receivable from financing customer purchases of third -party software, maintenance, and services. Our leases often include elections for the lessee to
purchase the underlying asset at the end of the lease term. Often, our leases provide the lessee a bargain purchase option.
12
Table of Contents
The following table provides the profit recognized for sales-type leases at their commencement date, including modifications that
are recognized on a net basis, for the three and nine months ended December 31, 2022, and 2021 (in thousands):
Three Months Ended December 31,
Nine Months Ended December 31,
2022
2021
2022
2021
Net sales
$
5,916
$
3,212
$
15,405
$
12,991
Cost of sales
4,949
2,645
12,785
10,936
Gross profit
$
967
$
567
$
2,620
$
2,055
The following table provides interest income in aggregate on our sales-type leases and lease income on our operating leases for the three and nine months ended December
31, 2022, and 2021 (in thousands):
Three Months Ended December 31,
Nine Months Ended December 31,
2022
2021
2022
2021
Interest income on sales-type leases
$
996
$
786
$
2,677
$
3,076
Lease income on operating leases
$
4,030
$
7,356
$
13,271
$
19,200
FINANCING RECEIVABLES—NET
The following tables provide a disaggregation of our financing receivables – net (in thousand s):
Notes
Lease
Financing
December 31 ,
2022
Receivable
Receivables
Receivables
Gross receivables
$
136,293
$
55,413
$
191,706
Unguaranteed residual value (1)
-
7,969
7,969
Unearned income
( 7,720
)
( 7,815
)
( 15,535
)
Allowance for credit losses (2)
( 1,252
)
( 1,397
)
( 2,649
)
Total, net
$
127,321
$
54,170
$
181,491
Reported as:
Current
$
84,729
$
21,094
$
105,823
Long-term
42,592
33,076
75,668
Total, net
$
127,321
$
54,170
$
181,491
(1)
Includes unguaranteed residual values of $ 4,130 that we retained after selling the related lease receivable.
(2)
Refer to Note 7, “Allowance for Credit Losses” for
details.
Notes
Lease
Financing
March 31 , 2022
Receivable
Receivables
Receivables
Gross receivables
$
80,517
$
38,788
$
119,305
Unguaranteed residual value (1)
-
9,141
9,141
Unearned income
( 2,728
)
( 3,604
)
( 6,332
)
Allowance for credit losses (2)
( 708
)
( 681
)
( 1,389
)
Total, net
$
77,081
$
43,644
$
120,725
Reported as:
Current
$
45,415
$
16,077
$
61,492
Long-term
31,666
27,567
59,233
Total, net
$
77,081
$
43,644
$
120,725
13
Table of Contents
(1)
Includes unguaranteed residual values of $ 6,424 that we retained after selling the related lease receivable.
(2)
Refer to Note 7 , “Allowance for Credit Losses” for details.
OPERATING LEASES—NET
Operating leases—net represents leases that do not qualify as sales-type leases. The components of the operating leases—net are as follows (in thousands):
December 31,
March 31,
2022
2022
Cost of equipment under operating leases
$
15,253
$
13,044
Accumulated depreciation
( 10,342
)
( 7,985
)
Operating lease equipment—net
$
4,911
$
5,059
TRANSFERS OF FINANCIAL ASSETS
We enter into arrangements to transfer the contractual payments due under financing receivables and operating lease agreements, which are accounted for as sales or
secured borrowings.
For transfers accounted for as a secured borrowing, the corresponding investments serve as collateral for non-recourse notes payable. As of December 31, 2022, and March
31, 2022, we had financing receivables of $ 58.1 million and $ 21.1 million, respectively, and operating leases of $ 1.4
million and $ 2.0 million, respectively, which were collateral for non-recourse notes payable. See Note 8, ‘‘Credit Facility and Notes
Payable.’’
For transfers accounted for as a sale, we derecognize the carrying value of the asset transferred plus any liability and recognize a net gain or loss on the sale, which
are presented within net sales in the consolidated statement of operations. During the three months ended December 31, 2022, and 2021, we recognized net gains of $ 5.2 million and $ 2.3 million, respectively, and total proceeds from these sales were $ 157.2 million and $ 63.5 million,
respectively. For the year to date periods ended December 31, 2022, and 2021, we recognized net gains of $ 15.1 million and $ 15.6 million, respectively, and total proceeds from these sales were $ 586.1 million and $ 753.9 million, respectively.
When we retain servicing obligations in transfers accounted for as sales, we allocate a portion of the proceeds to deferred revenue, which is recognized as we perform
the services. As of both December 31, 2022, and March 31, 2022, we had deferred revenue of $ 0.5 million, for servicing obligations.
In a limited number of transfers accounted for as sales, we indemnified the assignee if the lessee elects
to early terminate the lease. As of December 31, 2022, and March 31, 2022, the total potential payments that could result from these indemnities is immaterial.
5.
LESSEE ACCOUNTING
We lease office and warehouse space for periods generally between one
to five years and, in some instances, for longer periods up to ten years . We recognize our right-of-use assets as part of property, equipment, and other assets. We recognize the current and long-term portions of our lease liability as part
of other current liabilities and other liabilities, respectively. We recognized rent expense as part of selling, general and administrative expenses. We recognized rent expense of $ 1.3 million as part of selling, general and administrative expenses for the three months ended December 31, 2022, and $ 1.4 million for the three months ending December 31, 2021, and $ 3.8 million and $ 4.0 million for the nine months ended December 31, 2022, and 2021, respectively .
6.
GOODWILL AND OTHER INTANGIBLE ASSETS
GOODWILL
14
Table of Contents
The following table summarizes the changes in the carrying amount of goodwill for the nine months ended
December 31, 2022 (in thousand s):
Nine Months Ended December 31,
Goodwill
Accumulated Impairment
Loss
Net Carrying
Amount
Beginning balance
$
135,216
$
( 8,673
)
$
126,543
Acquisitions
9,694
-
9,694
Foreign currency translations
( 180
)
-
( 180
)
Ending balance
$
144,730
$
( 8,673
)
$
136,057
Goodwill represents the premium paid over the fair value of the net tangible and intangible assets that are
individually identified and separately recognized in business combinations. Our entire balance as of December 31, 2022, relates to our technology segment, which we also determined to be one reporting uni t. The carrying value of goodwill was $ 136.1 million and $ 126.5 million as of
December 31, 2022, and March 31, 2022, respectively. Our goodwill balance increased by $ 9.5 million over the nine months ended December
31, 2022, due to $ 9.7 million in goodwill additions from our acquisition of Future Com, Ltd., offset by foreign currency translation of $ 0.2 million. Please refer to Note 15, “Business Combinations” for details of our acquisition .
We test goodwill for impairment on an annual basis, as of the first day of our third fiscal quarter, and between annual tests if an event occurs, or circumstances change,
that would more likely than not reduce the fair value of a reporting unit below its carrying value. In our annual test as of October 1, 2022, we performed a quantitative assessment of goodwill
and concluded that the fair value of our technology reporting unit exceeded its carrying value. Our conclusions would not be impacted by a ten percent
change in our estimate of the fair value of the reporting unit.
OTHER INTANGIBLE ASSETS
O ur other intangible assets consisted of the following on
December 31, 2022, and March 31, 2022 (in thousands) :
December 31, 2022
March 31, 2022
Gross
Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Purchased intangibles
$
85,394
$
( 59,095
)
$
26,299
$
77,224
$
( 52,087
)
$
25,137
Capitalized software development
10,516
( 9,259
)
1,257
10,517
( 8,404
)
2,113
Total
$
95,910
$
( 68,354
)
$
27,556
$
87,741
$
( 60,491
)
$
27,250
Purchased intangibles, consisting mainly of customer relationships , are generally amortized between 5 to 10 years. Capitalized software development is generally amortized over five years.
Total amortization expense for purchased intangibles was $ 2.5
million for both the three months ended December 31, 2022 and December 31, 2021, and $ 7.2 million and $ 7.9 million for the nine months ended December 31, 2022, and December 31, 2021, respectively.
15
Table of Contents
7.
ALLOWANCE FOR CREDIT LOSSES
The following table provides the activity in our allowance for credit losses for the nine months ended December 31, 2022, and 2021 (in thousands):
Accounts Receivable
Notes
Receivable
Lease
Receivables
Total
Balance April 1, 2022
$
2,411
$
708
$
681
$
3,800
Provision for credit losses
1,584
546
716
2,846
Write-offs and other
( 102
)
( 2
)
-
( 104
)
Balance December 31 ,
2022
$
3,893
$
1,252
$
1,397
$
6,542
Accounts
Receivable
Notes
Receivable
Lease
Receivables
Total
Balance April 1, 2021
$
2,064
$
1,212
$
1,171
$
4,447
Provision for credit losses
330
60
( 313
)
77
Write-offs and other
( 129
)
( 112
)
( 212
)
( 453
)
Balance December 31 ,
2021
$
2,265
$
1,160
$
646
$
4,071
We evaluate our customers using an
internally assigned credit quality rating “CQR”. The CQR categories of our financing receivables are:
•
High CQR: This rating includes accounts with excellent to good business credit, asset quality and
capacity to meet financial obligations. Loss rates in this category are generally up to 1 % .
•
Average CQR: This rating includes accounts with average credit risk that are more susceptible to
loss in the event of adverse business or economic conditions. Loss rates in this category are generally in the range of 2 % to 10 % .
•
Low CQR: This rating includes accounts that have marginal credit risk such that the customer’s
ability to make repayment is impaired or may likely become impaired. The loss rates in this category in the normal course are generally greater than 10 % and up to 100 % .
The following table provides the amortized cost basis of our financing receivables by CQR and by credit origination year as of December 31, 2022 (in thousands):
Amortized cost basis by origination year ending March 31,
2023
2022
2021
2020
2019
2018
Total
Non-recourse
debt (2)
Net credit
exposure
Notes receivable:
High CQR
$
81,348
$
11,930
$
14,385
$
541
$
38
$
-
$
108,242
$
-
$
108,242
Average CQR
16,107
2,899
1,107
176
41
1
20,331
( 45
)
20,286
Low CQR
-
-
-
-
-
-
-
-
-
Total
$
97,455
$
14,829
$
15,492
$
717
$
79
$
1
$
128,573
$
( 45
)
$
128,528
Lease receivables:
High CQR
$
14,794
$
5,037
$
2,445
$
1,269
$
175
$
20
$
23,740
$
( 35,202
)
$
( 11,462
)
Average CQR
19,471
6,898
1,122
175
15
16
27,697
( 1,084
)
26,613
Low CQR
-
-
-
-
-
-
-
-
-
Total
$
34,265
$
11,935
$
3,567
$
1,444
$
190
$
36
$
51,437
$
( 36,286
)
$
15,151
Total amortized cost (1)
$
131,720
$
26,764
$
19,059
$
2,161
$
269
$
37
$
180,010
$
( 36,331
)
$
143,679
(1)
Unguaranteed residual values of $ 4,130 that we
retained after selling the related lease receivable is excluded from amortized cost.
(2)
Transfers consist of receivables that have been transferred to third-party financial institutions on a non-recourse basis.
The following table provides the amortized cost basis of our financing receivables by CQR and by credit origination year as of March 31, 2022 (in thousands):
16
Table of Contents
Amortized cost basis by origination year ending March 31,
2022
2021
2020
2019
2018
2017
Total
Transfers
(2)
Net credit
exposure
Notes receivable:
High CQR
$
35,264
$
28,005
$
1,297
$
345
$
2
$
4
$
64,917
$
( 30,274
)
$
34,643
Average CQR
8,922
2,976
758
213
3
-
12,872
( 4,763
)
8,109
Low CQR
-
-
-
-
-
-
-
-
-
Total
$
44,186
$
30,981
$
2,055
$
558
$
5
$
4
$
77,789
$
( 35,037
)
$
42,752
Lease receivables:
High CQR
$
14,549
$
5,002
$
2,499
$
902
$
50
$
11
$
23,013
$
( 3,385
)
$
19,628
Average CQR
10,936
3,092
741
47
72
-
14,888
( 347
)
14,541
Low CQR
-
-
-
-
-
-
-
-
-
Total
$
25,485
$
8,094
$
3,240
$
949
$
122
$
11
$
37,901
$
( 3,732
)
$
34,169
Total amortized cost (1)
$
69,671
$
39,075
$
5,295
$
1,507
$
127
$
15
$
115,690
$
( 38,769
)
$
76,921
(1)
Unguaranteed residual values of $ 6,424 that we
retained after selling the related lease receivable is excluded from amortized cost.
(2)
Transfers consist of receivables that have been transferred to third-party financial institutions on a non-recourse basis and receivables that are in the
process of being transferred to third-party financial institutions.
The following table provides an aging analysis of our financing receivables as of December 31 , 2022 (in thousands):
31-60
Days Past
Due
61-90
Days Past
Due
> 90
Days Past
Due
Total
Past Due
Current
Total
Billed
Unbilled
Amortized
Cost
Notes receivable
$
899
$
215
$
1,310
$
2,424
$
7,303
$
9,727
$
118,846
$
128,573
Lease receivables
280
370
423
1,073
5,968
7,041
44,396
51,437
Total
$
1,179
$
585
$
1,733
$
3,497
$
13,271
$
16,768
$
163,242
$
180,010
The following table provides an aging analysis of our financing receivables as of March 31 , 2022 (in thousands):
31-60
Days Past
Due
61-90
Days Past
Due
> 90
Days Past
Due
Total
Past Due
Current
Total
Billed
Unbilled
Amortized
Cost
Notes receivable
$
187
$
37
$
23
$
247
$
5,307
$
5,554
$
72,235
$
77,789
Lease receivables
115
325
430
870
639
1,509
36,392
37,901
Total
$
302
$
362
$
453
$
1,117
$
5,946
$
7,063
$
108,627
$
115,690
Our financial assets on nonaccrual status were not significant as of December 31, 2022, and March 31, 2022.
8.
CREDIT FACILITY AND NOTES PAYABLE
CREDIT FACILITY
We finance the operations of our subsidiaries
ePlus Technology, inc., ePlus Technology Services, inc., and SLAIT Consulting, LLC (collectively, the “Borrowers”) in our technology segment through a credit facility with Wells Fargo Commercial Distribution Finance, LLC (“WFCDF”). The WFCDF credit
facility has an accounts payable floor plan facility component and a revolving credit facility component.
17
Table of Contents
On October 13, 2021, the Borrowers amended,
restated, and replaced in entirety their then-existing credit agreements with WFCDF. On October 31, 2022, the Borrowers entered into the First Amendment to the Credit Agreement. Under this
agreement and its amendment (collectively, the “WFCDF Credit Facility”), the credit facility is provided by a syndicate of banks for which WFCDF acts as administrative agent and consists of a discretionary senior secured floorplan
facility in favor of the Borrowers in the aggregate principal amount of up to $ 425.0 million, together with a sublimit for a revolving
credit facility for up to $ 150.0 million.
Under the accounts payable floor plan facility, we had an outstanding balance of $ 154.5
million and $ 145.3 million as of December 31, 2022, and March 31, 2022, respectively. On our balance sheet, our liability under the
accounts payable floor plan facility is presented as accounts payable – floor plan .
Under the revolving credit facility, we had $ 95.0
million outstanding as of December 31 ,
2022, and no balance outstanding as of March 31, 2022. On our balance sheet, our liability under the revolving credit facility is
presented as part of recourse notes payable – current.
The
fair value of the outstanding balances under the WFCDF Credit Facility were approximately equal to their carrying value as of December 31 , 2022, and March 31, 2022.
The amount of
principal available is subject to a borrowing base determined by, among other things, the Borrowers’ accounts receivable and inventory, each pursuant to a formula and subject to certain reserves. Loans accrue interest at a rate per annum equal
to Term SOFR Rate plus a Term SOFR Adjustment of 0.10 % plus an Applicable Margin of 1.75 %.
Our borrowings under the WFCDF Credit Facility are secured by the assets of the Borrowers. Additionally, the WFCDF Credit Facility requires a
guaranty of $ 10.5 million by e Plus inc.
Under the WFCDF Credit Facility, the Borrowers are restricted in their ability to pay dividends to e Plus inc. unless their available borrowing meets or met certain thresholds. As of December 31 , 2022, and March 31, 2022, their available borrowing met the thresholds such that there were no restrictions on their ability to pay
dividends.
The WFCDF Credit Facility has an initial one-year
term, which automatically renews for successive one-year terms thereafter. However, either the Borrowers or WFCDF may terminate the WFCDF Credit Facility at any time by providing a written termination notice to the other party no less than 90 days prior to such termination.
RECOURSE NOTES PAYABLE
Recourse notes payable consisted of borrowings for which the lender has recourse against us. As of December 31 , 2022, we had $ 103.0
million in recourse notes payable consisting of $ 95.0 million outstanding under the revolving credit facility component of our WFCDF
Credit Facility, and $ 8.0 million arising from one installment payment arrangement within our technology segment. As of March 31, 2022,
we had $ 13.1 million in recourse notes payable arising entirely from one installment payment arrangement within our technology segment.
Our payments under this installment agreement are due quarterly in amounts that are correlated to the payments due to us from a customer under a related notes receivable. We discounted our payments due under this installment agreement to calculate
our payable balance using an interest rate of 3.50 % as of both December 31, 2022, and March 31, 2022.
NON-RECOURSE NOTES PAYABLE
Non-recourse notes payable
consist of borrowings that, in the event of a default by a customer, the lender generally only has recourse against the customer, and the assets serving as collateral, but not against us. As of December 31, 2022, and March 31, 2022, we had $ 48.5 million and $ 21.2 million,
respectively, of non-recourse borrowings that were collateralized by investments in notes and leases. Principal and interest payments are generally due in amounts that are approximately equal to the total payments due from the customer under the
leases or notes receivable that collateralize the notes payable. The weighted average interest rate for our non-recourse notes payable was 5.05 %
and 3.59 %, as of December 31, 2022, and March 31, 2022, respectively.
18
Table of Contents
9.
COMMITMENTS AND CONTINGENCIES
LEGAL PROCEEDINGS
We are subject to various legal proceedings, as well as demands, claims and threatened litigation, that
arise in the normal course of our business and have not been fully resolved. The ultimate outcome of any litigation or any other legal dispute is uncertain. When a loss related to a legal proceeding or claim is probable and reasonably estimable,
we accrue our best estimate for the ultimate resolution of the matter. If one or more legal matters are resolved against us in a reporting period for amounts above management’s expectations, our financial condition and operating results for that
period could be adversely affected. As of December 31, 2022, we do not believe that there is a reasonable possibility that any material loss exceeding the amounts already recognized for these proceedings and matters, if any, has been incurred.
Any outcome, whether favorable or unfavorable, may materially and adversely affect us due to legal costs and expenses, diversion of management attention and other factors. We expense legal costs in the period incurred. We cannot assure that
additional contingencies of a legal nature or contingencies having legal aspects will not be asserted against us in the future, and these matters could relate to prior, current, or future transactions or events .
10.
EARNINGS PER SHARE
Basic earnings per share is calculated by dividing net earnings available to common shareholders by the basic weighted average number of shares of common stock outstanding
during each period. Diluted earnings per share is calculated by dividing net earnings available to common shareholders by the basic weighted average number of shares of common stock outstanding plus common stock equivalents during each period.
The following table provides a reconciliation of the numerators and denominators used to calculate basic and diluted net income per
common share as disclosed on our unaudited consolidated statements of operations for the three and nine months ended December 31, 2022, and 2021, respectively (in thousands, except per share data) .
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
Net earnings attributable to common shareholders - basic and diluted
$
35,694
$
26,424
$
86,502
$
81,355
Basic and diluted common shares outstanding :
Weighted average common shares outstanding — basic
26,592
26,668
26,561
26,666
Effect of dilutive shares
56
262
127
221
Weighted average shares common outstanding — diluted
26,648
26,930
26,688
26,887
Earnings per common share - basic
$
1.34
$
0.99
$
3.26
$
3.05
Earnings per common share - diluted
$
1.34
$
0.98
$
3.24
$
3.03
11.
STOCKHOLDERS’ EQUITY
SHARE REPURCHASE PLAN
On March 24, 2022, our board of directors authorized the repurchase of up to 1,000,000 shares of our
outstanding common stock, over a 12-month period beginning May 28, 2022 . On March 18, 2021, our board of directors authorized the repurchase of up to 1,000,000 shares of our outstanding common stock, over a 12-month period beginning May 28, 2021. Under both authorized programs, purchases may be made from time to time in the open market, or in privately
negotiated transactions, subject to availability. Any repurchased shares will have the status of treasury shares and may be used, when needed, for general corporate purposes.
19
Table of Contents
During the nine months ended December 31, 2022,
we purchased 70,473 shares of our outstanding common stock at a value of $ 3.9 million under the share repurchase plan; we also purchased 58,080
shares of common stock at a value of $ 3.3 million to satisfy tax withholding obligations relating to the vesting of employees’ restricted
stock.
During the nine months ended December 31, 2021,
we purchased 147,999 shares of our outstanding common stock at a value of $ 6.9 million under the share repurchase plan; we also purchased 55,430
shares of common stock at a value of $ 2.6 million to satisfy tax withholding obligations relating to the vesting of employees’ restricted
stock.
12.
SHARE-BASED COMPENSATION
SHARE-BASED PLANS
As
of December 31, 2022, we had share-based awards outstanding under the following plans: (1) the 2017 Non-Employee Director Long-Term Incentive Plan (“2017 Director LTIP”), (2) the 2012 Employee Long-Term Incentive Plan (“2012 Employee LTIP”), and
(3) the 2021 Employee Long-Term Incentive Plan (“2021 Employee LTIP”) .
The
2021 Employee LTIP was approved by our shareholders on September 16, 2021, and became effective October 1, 2021. The 2021 Employee LTIP replaced the 2012 Employee LTIP that had previously been approved by our stockholders on September 13, 2012.
Beginning September 16, 2021, we permanently ceased granting any additional shares under the 2012 Employee LTIP .
These share-based plans define fair market value as the closing sales price of a share of common stock as quoted on any established stock exchange for such date or the most
recent trading day preceding such date if there were no trades on such date.
RESTRICTED STOCK ACTIVITY
For the nine months ended December 31, 2022, we granted 18,842 shares of our stock under the 2017
Director LTIP, and 138,643 restricted shares of our stock under the 2021 Employee LTIP. For the nine months ended December 31, 2021, we
granted 13,562 shares of our stock under the 2017 Director LTIP, and 155,722 restricted shares of our stock under the 2012 Employee LTIP, and no
shares under the 2021 Employee LTIP. A summary of our restricted stock activity , is as follows:
Number of
Shares
Weighted Average
Grant-date Fair Value
Nonvested April 1, 2022
343,806
$
41.01
Granted
157,485
$
56.57
Vested
( 178,374
)
$
39.46
Forfeited
( 7,843
)
$
41.91
Nonvested December 31 ,
2022
315,074
$
49.57
EMPLOYEE STOCK PURCHASE PLAN
On September 15, 2022, our shareholders approved the 2022 Employee Stock Purchase Plan
(“2022 ESPP”) through which eligible employees may purchase shares of our stock at a purchase price of the lesser of the closing price on the offering date or purchase date, discounted by up to 15 %. As of December 31, 2022, we had not yet issued any shares under the 2022 ESPP.
COMPENSATION EXPENSE
We recognize compensation cost for awards of restricted stock with graded vesting on a straight-line basis over the requisite service period. There are no additional
conditions for vesting other than service conditions. During the three
months ended December 31, 2022, and 2021, we recognized $ 2.0 million and $ 1.8 million of total share-based compensation expense, respectively. During the nine months ended December 31, 2022, and 2021, we recognized $ 5.7 million and $ 5.4 million of total share-based compensation
expense, respectively. Unrecognized compensation expense related to unvested restricted stock was $ 11.6 million as of December 31, 2022,
which will be fully recognized over the next 30 months.
20
Table of Contents
We also provide our employees with a contributory 401(k) profit sharing plan, to which we may
contribute from time to time at our sole discretion. Employer contributions to the plan are always fully vested. For the three months ended December 31, 2022, our estimated contribution expense to the plan was $ 1.1 million, as compared to $ 0.8 million
for the same period in the prior year. For the nine months ended December 31, 2022, our estimated contribution expense to the plan was $ 3.2
million, as compared to $ 2.6 million for the same period in the prior year.
13.
INCOME TAXES
Our provision for income tax expense was $ 13.7
million and $ 34.1 million for the three and nine months ended December 31, 2022, as compared to $ 9.5 million and $ 31.1 million for the same period in the prior
year. Our effective tax rate for the three and nine months ended December 31, 2022, was 27.7 % and 28.3 % respectively, compared with 26.4 %
and 27.7 %, respectively, for the same periods in the prior year. Our effective tax rate for the three and nine months ended December 31,
2022, and December 31, 2021, differed from the US federal statutory rate of 21.0 % primarily due to state and local income taxes. Our
effective tax rate was higher for the three months ended December 31, 2022, than for the same period in the prior year due to a tax benefit from restricted stock in the prior year. Our effective tax rate was higher for the nine months ended
December 31, 2022, than for the same period in the prior year due to foreign currency transaction losses incurred in lower tax jurisdictions .
14.
FAIR VALUE OF FINANCIAL INSTRUMENTS
The following table summarizes the fair value hierarchy of our financial instruments as of December 31, 2022, and March 31, 2022 (in thousands):
Fair Value Measurement Using
Recorded
Amount
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs(Level 3)
December 31 , 2022
Assets:
Money market funds
$
255
$
255
$
-
$
-
March 31 , 2022
Assets:
Money market funds
$
18,138
$
18,138
$
-
$
-
15.
BUSINESS COMBINATIONS
FUTURE COM
On July 15, 2022, our subsidiary,
ePlus Technology, inc., acquired certain assets and liabilities of Future Com, Ltd., a Texas-based provider of cybersecurity solutions, cloud security and security consulting services throughout the US. Our acquisition provides access to
enhanced engineering, sales, and services delivery capabilities in the South-Central region of the United States, as well as bolstering the skills and expertise surrounding ePlus’ growing cybersecurity practice.
21
Table of Contents
Our sum for consideration transferred
is $ 13.3 million consisting of $ 13.0
million paid in cash at closing plus an additional $ 0.3 million that was subsequently paid to the sellers based on adjustments to our
determination of the total net assets delivered. Our allocation of the purchase consideration to the assets acquired and liabilities assumed is presented below (in thousands):
Acquisition Date
Amount
Accounts receivable
$
4,033
Other assets
129
Identified intangible assets
8,360
Accounts payable and other liabilities
( 8,714
)
Contract liabilities
( 214
)
Total identifiable net assets
3,594
Goodwill
9,694
Total purchase consideration
$
13,288
The identified intangible assets of $ 8.4 million consists of customer relationships with an estimated useful life of seven years . The fair value of acquired receivables equals the gross contractual amounts receivable. We expect to collect all acquired receivables.
We recognized goodwill related to this transaction of $ 9.7 million, which was assigned to our technology reporting unit. The goodwill recognized in the acquisition is attributable to the acquired
assembled workforce and expected synergies, none of which qualify for recognition as a separate intangible asset. The total amount of goodwill is expected to be deductible for tax purposes. The amount of revenues and earnings of the acquiree
since the acquisition date are not material. Likewise, the impact to the revenue and earnings of the combined entity for the current reporting period as though the acquisition date had been April 1, 2022, is not material.
16.
SEGMENT REPORTING
Our operations are conducted through two operating segments
that are also both reportable segments. Our technology segment includes sales of IT products, third-party software, third-party maintenance, advanced professional and managed services, and our proprietary software to commercial enterprises, state and
local governments, and government contractors. Our financing segment consists of the financing of IT equipment, software, and related services to commercial enterprises, state and local governments, and government contractors. We measure the
performance of the segments based on operating income.
22
Table of Contents
Our reportable segment information for the three-and nine-month periods ended December 31, 2022, and 2021 are summarized in the following table (in thousands):
Three Months Ended
December 31, 2022
December 31, 2021
Technology
Financing
Total
Technology
Financing
Total
Net Sales
Product
$
544,316
$
11,702
$
556,018
$
414,448
$
17,859
$
432,307
Service
67,458
-
67,458
62,527
-
62,527
Total
611,774
11,702
623,476
476,975
17,859
494,834
Cost of Sales
Product
439,831
1,184
441,015
334,585
5,225
339,810
Service
44,089
-
44,089
37,907
-
37,907
Total
483,920
1,184
485,104
372,492
5,225
377,717
Gross Profit
127,854
10,518
138,372
104,483
12,634
117,117
Selling, general, and administrative
81,874
4,856
86,730
73,413
3,461
76,874
Depreciation and amortization
3,582
27
3,609
3,569
28
3,597
Interest and financing costs
1,308
267
1,575
335
226
561
Operating expenses
86,764
5,150
91,914
77,317
3,715
81,032
Operating income
41,090
5,368
46,458
27,166
8,919
36,085
Other income (expense), net
2,907
( 175
)
Earnings before tax
$
49,365
$
35,910
Net Sales
Contracts with customers
$
605,858
$
560
$
606,418
$
473,763
$
5,840
$
479,603
Financing and other
5,916
11,142
17,058
3,212
12,019
15,231
Total
$
611,774
$
11,702
$
623,476
$
476,975
$
17,859
$
494,834
Selected Financial Data - Statement of Cash Flow
Depreciation and amortization
$
3,926
$
783
$
4,709
$
3,846
$
2,730
$
6,576
Purchases of property, equipment and operating lease equipment
$
2,225
$
1,026
$
3,251
$
1,339
$
3,793
$
5,132
Selected Financial Data - Balance Sheet
Total assets
$
1,301,459
$
296,406
$
1,597,865
$
998,594
$
256,552
$
1,255,146
23
Table of Contents
Nine Months Ended
December 31, 2022
December 31, 2021
Technology
Financing
Total
Technology
Financing
Total
Net Sales
Product
$
1,336,309
$
43,504
$
1,379,813
$
1,134,658
$
55,866
$
1,190,524
Service
195,728
-
195,728
178,976
-
178,976
Total
1,532,037
43,504
1,575,541
1,313,634
55,866
1,369,500
Cost of Sales
Product
1,054,267
8,085
1,062,352
899,437
15,229
914,666
Service
127,990
-
127,990
109,203
-
109,203
Total
1,182,257
8,085
1,190,342
1,008,640
15,229
1,023,869
Gross Profit
349,780
35,419
385,199
304,994
40,637
345,631
Selling, general, and administrative
235,147
13,054
248,201
210,369
9,784
220,153
Depreciation and amortization
10,304
83
10,387
11,292
84
11,376
Interest and financing costs
2,117
746
2,863
693
569
1,262
Operating expenses
247,568
13,883
261,451
222,354
10,437
232,791
Operating income
102,212
21,536
123,748
82,640
30,200
112,840
Other income (expense), net
( 3,112
)
( 377
)
Earnings before tax
$
120,636
$
112,463
Net Sales
Contracts with customers
$
1,516,632
$
8,428
$
1,525,060
$
1,300,643
$
13,034
$
1,313,677
Financing and other
15,405
35,076
50,481
12,991
42,832
55,823
Total
$
1,532,037
$
43,504
$
1,575,541
$
1,313,634
$
55,866
$
1,369,500
Selected Financial Data - Statement of Cash Flow
Depreciation and amortization
$
11,312
$
2,936
$
14,248
$
12,023
$
6,597
$
18,620
Purchases of property, equipment and operating lease equipment
$
4,122
$
1,539
$
5,661
$
3,594
$
17,781
$
21,375
Selected Financial Data - Balance Sheet
Total assets
$
1,301,459
$
296,406
$
1,597,865
$
998,594
$
256,552
$
1,255,146
24
Table of Contents
TECHNOLOGY SEGMENT DISAGGREGATION OF REVENUE
We analyze net sales for our technology segment by customer end market and by vendor, as opposed to discrete product and service categories, which are summarized for the
three- and nine-month periods ended December 31, 2022, and 2021 in the tables below (in thousands):
Three Months Ended December 31,
Nine Months Ended December 31,
2022
2021
2022
2021
Customer end market:
Telecom, media & entertainment
$
184,539
$
152,584
$
431,269
$
380,560
Technology
133,067
67,959
299,088
190,851
Healthcare
69,825
64,775
205,297
207,700
State and local government and educational institutions
72,730
59,449
207,823
193,526
Financial services
48,008
39,182
118,917
106,229
All others
103,605
93,026
269,643
234,768
Net sales
611,774
476,975
1,532,037
1,313,634
Less: Revenue from financing and other
( 5,916
)
( 3,212
)
( 15,405
)
( 12,991
)
Revenue from contracts with customers
$
605,858
$
473,763
$
1,516,632
$
1,300,643
Three Months Ended December 31,
Nine Months Ended December 31,
2022
2021
2022
2021
Vendor:
Cisco systems
$
237,334
$
183,195
$
579,530
$
524,169
Juniper networks
50,937
28,792
113,026
71,944
Dell EMC
33,636
40,254
110,730
110,092
HPE
22,981
8,293
62,110
29,594
NetApp
21,987
30,261
52,682
70,254
Arista networks
21,423
13,484
41,528
33,029
All others
223,476
172,696
572,431
474,552
Net sales
611,774
476,975
1,532,037
1,313,634
Less: Revenue from financing and other
( 5,916
)
( 3,212
)
( 15,405
)
( 12,991
)
Revenue from contracts with customers
$
605,858
$
473,763
$
1,516,632
$
1,300,643
FINANCING SEGMENT DISAGGREGATION OF REVENUE
We analyze our revenues
within our financing segment based on the nature of the arrangement. Our financing revenue generally consists of portfolio income, transactional gains, and post-contract earnings including month-to-month rents and the sales of off-lease
equipment. All of our revenues from contracts with customers within our financing segment is from the sales of off-lease equipment.
25
Table of Contents
Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion is intended to further the reader’s understanding of our consolidated financial condition and results of operations. It should be read in conjunction with the unaudited consolidated financial
statements included in this Quarterly Report on Form 10-Q and the audited consolidated financial statements included in our 2022 Annual Report. These historical financial statements may not be indicative of our future performance. This
Management’s Discussion and Analysis of Financial Condition and Results of Operations may contain forward-looking statements, all of which are based on our current expectations and could be affected by the uncertainties and risks described in
Part I, Item 1A, “ Risk Factors ,” in our 2022 Annual Report, as well as in our other filings with the SEC.
EXECUTIVE OVERVIEW
BUSINESS DESCRIPTION
We are a leading solutions provider in the areas of security, cloud, networking, data center, collaboration, and emerging technologies. We deliver actionable outcomes for organizations by using information technology (“IT”) and consulting
solutions to drive business agility and innovation. Leveraging our engineering talent, we assess, plan, deliver, and secure solutions comprised of leading technologies and consumption models aligned with our customers’ needs. Our expertise and
experience enable us to craft optimized solutions that take advantage of the cost, scale, and efficiency of private, public and hybrid cloud in an evolving market. As part of our solutions, we provide consulting, professional services, managed
services, IT staff augmentation, and complete lifecycle management. Additionally, we offer flexible financing for purchases from us and from third-parties. We have been in the business of selling, leasing, financing, and managing IT and other
assets for more than 30 years.
Our primary focus is to deliver integrated solutions that address our customers’ business needs, leveraging the appropriate technologies, both on-premise and in the cloud. Our approach is to lead with advisory consulting to understand our
customers’ needs, and then design, deploy, and manage solutions aligned to their objectives. Underpinning the broader areas of Cloud, Security, Networking, Data Center, and Collaboration are specific skills in orchestration and automation,
application modernization, DevOps, data management, data visualization, analytics, network modernization, edge compute and other advanced and emerging technologies. These solutions are comprised of class-leading technologies from partners such as Amazon Web Services, Arista Networks, Check Point, Cisco Systems, Citrix, Commvault, Dell EMC, F5 Networks, Fortinet, Gigamon, HPE, Juniper Networks, Lenovo, Microsoft, NetApp, Nutanix, NVIDIA, Oracle, Palo Alto
Networks, Pure Storage, Rubrik, Splunk, Varonis, and VMware, among many others. We possess top-level engineering certifications with a broad range of leading IT vendors that enable us to offer multi-vendor IT solutions that are optimized
for each of our customers’ specific requirements. Our hosted, proprietary software solutions are focused on giving our customers more control over their IT supply chain, by automating and optimizing the procurement and management of their owned,
leased, and consumption-based assets.
Our scale and financial resources have enabled us to continue investing in engineering and technology resources to stay at the forefront of technology trends. Our expertise in core and emerging technologies, buttressed by our robust portfolio of
consulting, professional, and managed services, has enabled us to remain a trusted advisor for our customers. In addition, we offer a wide range of consumption options including leasing and financing for technology and other capital assets. We
believe our lifecycle approach offering of integrated solutions, services and financing, asset management and our proprietary supply chain software, is unique in the industry. This broad portfolio enables us to deliver a customized customer
experience that spans the continuum from fast delivery of competitively priced products and services to subsequent management and maintenance, and through to end-of-life disposal services. This approach permits us to deploy sophisticated solutions
to enable our customers’ business outcomes.
Our go-to-market strategy focuses primarily on diverse end-markets for middle market to large enterprises. We serve customers in markets including telecom, media and entertainment, technology, state and local
government and educational institutions (“ SLED”), healthcare, and financial services. We sell to customers in the United States (“US”), which account for most of our sales, and to customers in select
international markets including the United Kingdom (“UK”), the European Union (“EU”), India, and Singapore . Our technology segment accounted for 97% of our net sales and 83% of our operating income, while our financing segment accounted
for 3% of our net sales and 17% of our operating income, for the nine months ended December 31, 2022.
26
Table of Contents
BUSINESS TRENDS
We believe the following key factors are impacting our business performance and our ability to achieve business results:
•
General economic concerns including inflation, rising interest rates, staffing shortages, remote work trends, and global unrest may impact our customers’ willingness to spend on technology and services.
•
A worldwide shortage of certain IT products is resulting from, among other things, shortages in semiconductors and other product components. Like others, we are experiencing ongoing supply constraints that
have affected, and could continue to further affect, lead times for delivery of products, our having to carry more inventory for longer periods, the costs of products, vendor return and cancellation policies, and our ability to meet
customer demands. We continue to work closely with our suppliers to further mitigate disruptions outside our control. Despite these actions, we believe extended lead times will likely persist for at least the next few quarters.
•
We are experiencing increases in prices from our suppliers, as well as rising wages and interest rates. We generally have been able to pass price increases to our customers. Our labor costs related to
services we perform will take longer to pass to customers that have service engagements where prices may be set. Our financing quotes are generally indexed to market changes to enable us to change rates from time of quote to funding.
Financing transactions funded with our cash flows, not debt, are subject to interest rate risk. If the market interest rate exceeds our internal rate of return, we may not fund the transaction to obtain the proceeds and lock in our profit
on the transaction. Accordingly, inflation could have a material impact on our sales, gross profit, or operating costs in the future.
•
Customers’ top focus areas include security, cloud solutions, hybrid work environments (work from home and return to office), as well as digital transformation and modernization. We have developed advisory
services, solutions, and professional and managed services to meet these priorities and help our customers attain and maintain their desired state.
•
Modernizing legacy applications, data modernization, reducing operational complexity, securing workloads, the cost and performance of IT operations, and agility are changing the way companies are purchasing
and consuming technology. These are fueling deployments of solutions on cloud, managed services and hybrid platforms and licensing models, which may include invoicing over the term of the agreement.
KEY BUSINESS METRICS
Our management monitors several financial and non-financial measures and ratios on a regular basis to track the progress of our business. We believe that the most important of these measures and ratios include net sales, gross margin, operating
income margin, net earnings, net earnings per common share, in each case based on information prepared in accordance with US GAAP, as well as the non-GAAP financial measures and ratios, including Adjusted EBITDA, Adjusted EBITDA margin, Adjusted
gross billings, Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share. We use a variety of operating and other information to evaluate the operating performance of our business, develop financial forecasts, make strategic decisions,
and prepare and approve annual budgets.
These key indicators include financial information that is prepared in accordance with US GAAP and presented in our unaudited consolidated financial statements, as well as non-GAAP performance measurement tools.
Generally, a non-GAAP financial measure is a numerical measure of a company’s performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated
and presented in accordance with US GAAP. 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 reported under non-GAAP, as these
measures used by management may differ from similar measures used by other companies, even when similar terms are used to identify such measures.
27
Table of Contents
Set forth in footnotes (1), (2) and (3) of the tables that immediately follow this paragraph, we set forth our reasons for using and presenting Adjusted EBITDA, Adjusted EBITDA margin, Adjusted gross
billings, Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share-diluted in the tables and discussion that follow.
Our key business metrics for the three- and nine-month periods ended December 31, 2022, and 2021 are summarized in the following tables (dollars in thousands, except per share amounts):
Three Months Ended
December 31,
Nine Months Ended
December 31,
Consolidated
2022
2021
2022
2021
Net sales
$
623,476
$
494,834
$
1,575,541
$
1,369,500
Gross profit
$
138,372
$
117,117
$
385,199
$
345,631
Gross margin
22.2
%
23.7
%
24.4
%
25.2
%
Operating income margin
7.5
%
7.3
%
7.9
%
8.2
%
Net earnings
$
35,694
$
26,424
$
86,502
$
81,355
Net earnings margin
5.7
%
5.3
%
5.5
%
5.9
%
Net earnings per common share - diluted
$
1.34
$
0.98
$
3.24
$
3.03
Non-GAAP: Net earnings (1)
$
36,714
$
29,711
$
97,623
$
90,870
Non-GAAP: Net earnings per common share - diluted (1)
$
1.38
$
1.10
$
3.66
$
3.38
Adjusted EBITDA (2)
$
53,325
$
41,797
$
141,933
$
130,264
Adjusted EBITDA margin
8.6
%
8.4
%
9.0
%
9.5
%
Technology Segment
Net sales
$
611,774
$
476,975
$
1,532,037
$
1,313,634
Adjusted gross billings (3)
$
888,621
$
685,031
$
2,356,326
$
1,982,162
Gross profit
$
127,854
$
104,483
$
349,780
$
304,994
Gross margin
20.9
%
21.9
%
22.8
%
23.2
%
Operating income
$
41,090
$
27,166
$
102,212
$
82,640
Adjusted EBITDA (2)
$
47,869
$
32,794
$
120,135
$
99,811
Financing Segment
Net sales
$
11,702
$
17,859
$
43,504
$
55,866
Gross profit
$
10,518
$
12,634
$
35,419
$
40,637
Operating income
$
5,368
$
8,919
$
21,536
$
30,200
Adjusted EBITDA (2)
$
5,456
$
9,003
$
21,798
$
30,453
(1)
Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share – diluted are based on net earnings calculated in accordance with US GAAP, adjusted to exclude other income (expense), share-based compensation, and acquisition and
integration expenses, and the related tax effects.
28
Table of Contents
We use Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share diluted as supplemental measures of our performance to gain insight into our operating performance and performance trends. We believe that the
exclusion of other income and acquisition-related amortization expense in calculating Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share diluted provides management and investors a useful measure for period-to-period comparisons of
our business and operating results by excluding items that management believes are not reflective of our underlying operating performance. Accordingly, we believe that Non-GAAP: Net earnings and Non-GAAP: Net earnings per common share diluted
provide useful information to investors and others in understanding and evaluating our operating results. However, 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 US GAAP. In addition, other companies, including companies in our industry, might calculate similar 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.
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
GAAP: Earnings before tax
$
49,365
$
35,910
$
120,636
$
112,463
Share based compensation
1,950
1,780
5,681
5,355
Acquisition related amortization expense
2,505
2,497
7,182
7,854
Other (income) expense
(2,907
)
175
3,112
377
Non-GAAP: Earnings before provision for income taxes
50,913
40,362
136,611
126,049
GAAP: Provision for income taxes
13,671
9,486
34,134
31,108
Share based compensation
544
470
1,624
1,494
Acquisition related amortization expense
693
649
2,030
2,156
Other (income) expense
(811
)
46
933
104
Tax benefit (expense) on restricted stock
102
-
267
317
Non-GAAP: Provision for income taxes
14,199
10,651
38,988
35,179
Non-GAAP: Net earnings
$
36,714
$
29,711
$
97,623
$
90,870
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
GAAP: Net earnings per common share - diluted
$
1.34
$
0.98
$
3.24
$
3.03
Share based compensation
0.05
0.05
0.15
0.14
Acquisition related amortization expense
0.07
0.07
0.20
0.21
Other (income) expense
(0.08
)
-
0.08
0.01
Tax benefit (expense) on restricted stock
-
-
(0.01
)
(0.01
)
Total non-GAAP adjustments - net of tax
0.04
0.12
0.42
0.35
Non-GAAP: Net earnings per common share - diluted
$
1.38
$
1.10
$
3.66
$
3.38
(2)
We define Adjusted EBITDA as net earnings calculated in accordance with US 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 US 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. As
such, they are not included in the amounts added back to net earnings in the Adjusted EBITDA calculation. In the table below, we provide a reconciliation of Adjusted EBITDA to net earnings, which is the most directly comparable financial
measure to this non-GAAP financial measure. Adjusted EBITDA margin is our calculation of Adjusted EBITDA divided by net sales.
29
Table of Contents
We use Adjusted EBITDA as a supplemental measure of our performance to gain insight into our operating performance and performance trends. We believe that the exclusion of other income in calculating Adjusted EBITDA
and Adjusted EBITDA margin provides management and investors a useful measure for period-to-period comparisons of our business and operating results by excluding items that management believes are not reflective of our underlying operating
performance. Accordingly, we believe that Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors and others in understanding and evaluating our operating results. However, our use of Adjusted EBITDA and Adjusted EBITDA
margin 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 US GAAP. In addition, other companies, including companies in our industry, might
calculate Adjusted EBITDA and Adjusted EBITDA margin or similarly titled measures differently, which may reduce their usefulness as comparative measures.
Three Months Ended
December 31,
Nine Months Ended
December 31,
Consolidated
2022
2021
2022
2021
Net earnings
$
35,694
$
26,424
$
86,502
$
81,355
Provision for income taxes
13,671
9,486
34,134
31,108
Share based compensation
1,950
1,780
5,681
5,355
Interest and financing costs
1,308
335
2,117
693
Depreciation and amortization
3,609
3,597
10,387
11,376
Other income (expense)
(2,907
)
175
3,112
377
Adjusted EBITDA
$
53,325
$
41,797
$
141,933
$
130,264
Technology Segment
Operating income
$
41,090
$
27,166
$
102,212
$
82,640
Depreciation and amortization
3,582
3,569
10,304
11,292
Share based compensation
1,889
1,724
5,502
5,186
Interest and financing costs
1,308
335
2,117
693
Adjusted EBITDA
$
47,869
$
32,794
$
120,135
$
99,811
Financing Segment
Operating income
$
5,368
$
8,919
$
21,536
$
30,200
Depreciation and amortization
27
28
83
84
Share based compensation
61
56
179
169
Adjusted EBITDA
$
5,456
$
9,003
$
21,798
$
30,453
(3)
We define Adjusted gross billings as our technology segment net sales calculated in accordance with US GAAP, adjusted to exclude the costs incurred related to sales of third-party maintenance,
software assurance, subscription/SaaS licenses, and services. We have provided below a reconciliation of Adjusted gross billings to technology segment net sales, which is the most directly comparable financial measure to this non-GAAP
financial measure.
30
Table of Contents
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
Technology segment net sales
$
611,774
$
476,975
$
1,532,037
$
1,313,634
Costs incurred related to sales of third party maintenance, software assurance and subscription/SaaS licenses, and services
276,847
208,056
824,289
$
668,528
Adjusted gross billings
$
888,621
$
685,031
$
2,356,326
$
1,982,162
We use Adjusted gross billings as a supplemental measure of our performance to gain insight into the volume of business generated by our technology segment, and to analyze the changes to our accounts receivable and
accounts payable. Our use of Adjusted gross billings as an analytical tool has limitations, and you should not consider them in isolation or as substitutes for analysis of our financial results as reported under US GAAP. In addition, other
companies, including companies in our industry, might calculate Adjusted gross billings or a similarly titled measure differently, which may reduce its usefulness as a comparative measure.
CONSOLIDATED RESULTS OF OPERATIONS
Net sales : Net sales for the three months ended December 31, 2022, increase d $128.7 million, or 26.0%, to $623.5 mill ion, as compared to $494.8 million for the
same period in the prior year. Product sales for the three months ended December 31, 2022, increase d $123.7 million, or 28.6% to $556.0 million, as compared to $432.3 million for the same period in the prior year , due to increased demand and higher prices for some products in our technology segment. Service sales for the three months ended December 31, 2022, increas ed $5.0 million, or 7.9%, to $67.5 million,
as compared to $62.5 m illion for the same period in the prior year, primarily due to growth in managed services volume. In the technology segment, we had increases in net sales to customers in technology,
telecom, media, and entertainment, professional services, financial services, SLED, and healthcare due to increases in demand from existing customers.
Net sales for the nine months ended December 31, 2022, increase d $206.0 million, or 15.0%, to $1,575.5 mill ion, as compared to $1,369.5 million for the same period in
the prior year. Product sales for the nine months ended December 31, 2022, increase d $189.3 million, or 15.9%, to $1,379.8 million, as compared to $1,190.5 million for the same period in the prior year ,
due to increased demand and higher prices for some products in our technology segment. Service sales for the nine months ended December 31, 2022, increas ed $16.7 million, or 9.4%, to $195.7 million, as
compared to $179.0 m illion for the same period in the prior year, primarily due to growth in managed services volume and increases in professional services volume and rates. In the technology segment, we
had increases in net sales to customers in technology, telecom, media, and entertainment, professional services, financial services, and SLED due to increases in demand and the timing of fulfilling orders from existing customers, which were
partially offset by decreases in net sales to customers in manufacturing due to the timing of fulfilling orders from existing customers during the nine months ended December 31, 2022, compared to the same period in the prior year.
Withing our technology segment, Adjusted gross billings for the three months for the three months ended December 31, 2022, increased $203.6 million, or 29.7%, to $888.6 million, as compared to $685.0 million for the
same period in the prior year. We had increases in adjusted gross billings to customers in technology, telecom, media, and entertainment, professional services, financial services, SLED, and healthcare.
Adjusted gross billings for the nine months ended December 31, 2022, increased $374.1 million, or 18.9%, to $2,356.3 million, as compared to $1,982.2 million for the same period in the prior year. We had increases in
adjusted gross billings to customers in technology, telecom, media and entertainment, professional services, financial services, SLED, and healthcare, which were partially offset by decreases in adjusted gross billings to customers in the
manufacturing market.
31
Table of Contents
Gross profit : Consolidated gross profit for the three months ended December 31, 2022, increased $21.3 million, or 18.1%, to $138.4 million, as compared to $117.1 million for the same period in the prior year. While
gross profit increased during the three month period ended December 31, 2022, our overall gross margin decreased, primarily due to lower service margins. We also had a decrease in product margins during this period, driven by a lower volume of
sales of third party maintenance, software assurance and subscription/SaaS licenses, and services. Consolidated gross margins for the three months ended December 31, 2022, decreased 150 basis points to 22.2%, as compared to 23.7% for the same
period in the prior year.
Consolidated gross profit for the nine months ended December 31, 2022, increased $39.6 million, or 11.4%, to $385.2 million, as compared to $345.6 million for the same period in the prior year. While gross profit
increased during the nine month period ended December 31, 2022, our overall gross margin decreased, primarily due to lower service margins. We also had a decrease in product margins during this period, driven by a lower volume of sales of third
party maintenance, software assurance and subscription/SaaS licenses, and services. Consolidated gross margins for the nine months ended December 31, 2022, decreased 80 basis points to 24.4%, as compared to 25.2% for the same period in the prior
year.
Operating expenses : Operating expenses for the three months ended December 31, 2022 , increased $10.9 million, or 13.4%, to $91.9 million, as compared to $81.0 million for the same period in the
prior year. Our increase in operating expenses was primarily due to an increase in salaries and benefits of $6.8 million, an increase in general and administrative expenses of $2.0 million including higher software, subscription, and maintenance
fees, professional service fees, and travel and entertainment costs, an increase in our provision for credit losses of $1.1 million caused by an increase in our receivables over this period compared to the same period in the prior year, and an
increase in interest and financing costs of $1.0 million. As of December 31, 2022 , we had 1,745 employees, an increase of 191 from 1,554 as of December 31, 2021.
Operating expenses for the nine months ended December 31, 2022 , increased $28.7 million, or 12.3%, to $261.5 million, as compared to $232.8 million for the same period in the prior year. Our increase in
operating expenses was primarily due to an increase of $16.5 million in salaries and benefits, an increase of $8.8 million in general and administrative expenses including higher advertising and marketing fees, software, subscription and
maintenance fees, professional service fees, and travel and entertainment costs, an increase of $2.8 million in our provision for credit losses caused by an increase in our receivables over this period compared to the same period in the prior year,
an increase of $1.6 million in interest and financing costs, and partially offset by a $1.0 million decrease in depreciation and amortization.
Operating income : As a result of the foregoing, operating income for the three months ended December 31, 2022, increased $10.4 million, or 28.7% , to $46.5
million, as compared to $36.1 millio n for the same period in the prior year. Operating income for the nine months ended December 31, 2022, increased $10.9 million, or 9.7% ,
to $123.7 million, as compared to $112.8 millio n for the same period in the prior year.
Provision for inco me taxes : Our effective tax rate for the three and nine months ended December 31, 2022, was 27.7% and 28.3% respectively, compared with 26.4% and 27.7%, respectively, for
the same periods in the prior year. Our effective tax rate was higher for the three months ended December 31, 2022, than for the same period in the prior year due to a tax benefit from restricted stock in the prior year. Our effective tax rate was
higher for the nine months ended December 31, 2022, than for the same period in the prior year due to foreign currency transaction losses incurred in lower tax jurisdictions.
Net earnings : Consolidated net earnings for the three months ended December 31, 2022, increased $9.3 millio n, or 35.1%, to $35.7 million, as compared to $26.4 million for the same period in the prior year, due to an increase in gross profit and other income (expense), net. The increase in other income (expense),
net was driven by the receipt of $1.9 million related to our claim in a class action lawsuit, which was received in December 2022, and foreign exchange gains. These increases were partially offset by an increase in operating expenses.
Consolidated net earnings for the nine months ended December 31, 2022, increased $5.1 millio n, or 6.3%, to $86.5 million,
as compared to $81.4 million for the same period in the prior year, due to an increase in gross profit, offset by an increase in operating expenses and foreign exchange losses.
Adjusted EBITDA for the three months ended December 31, 2022, increased $11.5 million, or 27.6%, to $53.3 million, as compared to $41.8 million for the same period in the prior year. Adjusted EBITDA margin for
the three months ended December 31, 2022, increased 20 b asis points to 8.6% , as compared to the prior year period of 8.4%.
32
Table of Contents
Adjusted EBITDA for the nine months ended December 31, 2022, increased $11.7 million, or 9.0%, to $142.0 million, as compared to $130.3 million for the same period in the prior year. Adjusted EBITDA margin for
the nine months ended December 31, 2022, decreased 50 b asis points to 9.0% , as compared to the prior year period of 9.5%.
Net earnings per common share diluted for the three months ended December 31, 2022 , increased $0.36, or 36.7%, to $1.34 per share, as compared to $0.98 per share for the same period in the prior year.
Non-GAAP net earnings per common share diluted for the three months ended December 31, 2022 , increased $0.28, or 25.5%, to $1.38, as compared to $1.10 for the same period in the prior year.
Net earnings per common share diluted for the nine months ended December 31, 2022 , increased $0.21, or 6.9%, to $3.24 per share, as compared to $3.03 per share for the same period in the prior year.
Non-GAAP net earnings per common share diluted for the nine months ended December 31, 2022, increased $0.28, or 8.3%, to $3.66 per share, as compared to $3.38 per share for the same period in the prior
year.
SEGMENT OVERVIEW
Our operations are conducted through two segments: technology and financing.
TECHNOLOGY SEGMENT
Our technology segment earns revenues from sales of IT products, professional services, managed services, and staff augmentation. Our technology segment sells primarily to corporations, state and local governments, and
higher education institutions. We sell across the US, which accounts for most of our sales, and in select international markets. Our technology segment also provides business-to-business supply chain management solutions for IT products.
Our customers generally purchase IT products and services from us under the terms and conditions of a customer master agreement (“CMA”). Our customers generally place orders for IT products using purchase orders.
Customer orders from state and local governments may involve public bids and our written bid responses. Our customers generally purchase services from us under the terms of statements of work. Our charges for services may be fixed price or
determined on time and materials.
We purchase IT products for resale from vendors and distributors. Our relationships with vendors are generally governed by our reseller authorization level. We achieve these authorization levels through purchase
volume, certifications held by sales executives or engineers, and though contractual commitments. Our authorization level determines the types of products we can resell, variable discounts applied against the list price, funds provided for the
marketing, and other special promotions.
We endeavor to minimize our cost of sales through vendor incentive programs. Our benefit from these programs is also determined by our reseller authorization level. These authorization levels are costly to maintain
and vendors often change their incentive programs. As such, our ability to continue to reduce our costs of sales through participating in these programs is not guaranteed.
FINANCING SEGMENT
Our financing segment offers financing solutions to corporations, state and local governments, and higher education institutions. We provide financing across the US ,
which accounts for most of our sales, and in select international markets . Our financing segment earns revenues from leasing IT equipment, from financing purchases of third-party software licenses, software assurance, maintenance, and
other services, and from selling IT equipment at the end of a lease.
Our financing revenue is generally earned from the following three sources:
•
Portfolio income: Interest income from financing receivables and rents due under operating leases
33
Table of Contents
•
Transactional gains: Net gains on the sale of financial assets; and
•
Post-contract earnings: Month-to-month rents; early termination, prepayment, make-whole, or buyout fees; and sales of off-lease equipment
FLUCTUATIONS IN OPERATING RESULTS
Our operating results may fluctuate due to customer demand for our products and services, supplier costs, wage costs, product availability, changes in vendor incentive programs, interest rate fluctuations, the timing
of sales of financial assets, general economic conditions, and differences between estimated residual values and actual amounts realized for leased equipment. We expect to continue to expand by hiring additional staff for specific targeted market
areas and roles whenever we can find both experienced personnel and desirable geographic areas over the longer term, which may impact our operating results.
SEGMENT RESULTS OF OPERATIONS
The three and nine months ended December 31, 2022, compared to the three and nine months ended December 31, 2021
TECHNOLOGY SEGMENT
The results of operations for our technology segment were as follows (dollars in thousands):
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
Net sales
Product
$
544,316
$
414,448
$
1,336,309
$
1,134,658
Services
67,458
62,527
195,728
178,976
Total
611,774
476,975
1,532,037
1,313,634
Cost of sales
Product
439,831
334,585
1,054,267
899,437
Services
44,089
37,907
127,990
109,203
Total
483,920
372,492
1,182,257
1,008,640
Gross profit
127,854
104,483
349,780
304,994
Selling, general, and administrative
81,874
73,413
235,147
210,369
Depreciation and amortization
3,582
3,569
10,304
11,292
Interest and financing costs
1,308
335
2,117
693
Operating expenses
86,764
77,317
247,568
222,354
Operating income
$
41,090
$
27,166
$
102,212
$
82,640
Adjusted gross billings
$
888,621
$
685,031
$
2,356,326
$
1,982,162
Adjusted EBITDA
$
47,869
$
32,794
$
120,135
$
99,811
34
Table of Contents
Net sales : Net sales for the three months ended December 31, 2022, increased $134.8 million, or 28.3%, to $611.8 million, as compared to $477.0 m illion for the
same period in the prior year, due to increases in net sales from customers in technology, telecom, media, and entertainment, financial services, SLED, and healthcare. Product sales for the three months ended December 31, 2022, increase d
$129.9 million, or 31.3%, to $544.3 million, as compared to $414.4 million for the same period in the prior year . Service sales for the three months ended December 31, 2022, increas ed $5.0 million, or 7.9%,
to $67.5 million, as compared to $62.5 m illion for the same period in the prior year, due to an increase in managed services.
Net sales for the nine months ended December 31, 2022, increased $218.4 million, or 16.6%, to $1,532.0 million, as compared to $1,313.6 m illion for the same period in
the prior year, due to increases in net sales from customers in technology, telecom, media, and entertainment, financial services, SLED, and healthcare. Product sales for the nine months ended December 31, 2022, increased 17.8%, or $201.7 million
to $1,336.3 million, as compared to $1,134.7 million for the same period in the prior year, and service revenue increased by 9.4%, or $16.7 million, to $195.7 million, as compared to $179.0 million during the same period in the prior year.
Adjusted gross billings for the three months ended December 31, 2022, increase d $203.6 million, or 29.7%, to $888.6 million, as compared to $685.0 million for the same period in the prior yea r. Our increase in adjusted gross billings was due to higher demand from our current customers and higher prices for some products.
Adjusted gross billings for the nine months ended December 31, 2022, increase d $374.2 million, or 18.9%, to $2,356.3 million, as compared to $1,982.2 million for the same period in the prior yea r. The increase in adjusted gross billings is due to higher demand from the same customer end markets that were previously identified for the increase in net sales.
We rely on our vendors to fulfill a large majority of shipments to our customers. As of December 31, 2022, we had open orders of $957.3 million and deferred revenue of $168.6 million. As of December 31, 2021,
we had open orders o f $852.9 million and deferred revenue of $121.0 million.
We analyze net sales by customer end market and by vendor, as opposed to discrete product and service categories. The percentage of net sales by industry and vendor for the twelve month periods ended December
31, 2022 , and 2021 are summarized below:
Twelve Months Ended
December 31,
Net sales by customer end market:
2022
2021
Change
Telecom, Media & Entertainment
28
%
29
%
(1
%)
Technology
18
%
15
%
3
%
Healthcare
14
%
16
%
(2
%)
SLED
13
%
15
%
(2
%)
Financial Services
9
%
9
%
0
%
All others
18
%
16
%
2
%
Total
100
%
100
%
Twelve Months Ended
December 31,
Net sales by vendor:
2022
2021
Change
Cisco Systems
37
%
38
%
(1
%)
Dell EMC
8
%
8
%
0
%
Juniper Networks
7
%
6
%
1
%
NetApp
4
%
5
%
(1
%)
HPE
4
%
2
%
2
%
Arista Networks
3
%
3
%
0
%
All others
37
%
38
%
(1
%)
Total
100
%
100
%
35
Table of Contents
Our revenues by customer end market have remained consistent over the twelve-month period, with over 80% of our revenues generated from customers within the five end markets identified above. During the trailing twelve month period ended
December 31, 2022 , we had an increase in the percentage of total revenues from customers in the technology industry, and decreases in the percentage of total revenues in the telecom, media and
entertainment, healthcare, and SLED, industries. These changes were driven by changes in customer buying cycles and the timing of specific IT-related initiatives, rather than the acquisition or loss of a customer or set of customers.
The majority of our revenues by vendor is derived from our top six suppliers. None of the vendors included within the “All others” category individually exceeded 5% of total net sales.
Cost of sales : Cost of sales for the three months ended December 31, 2022 , increased $111.4 million, or 29.9%, to $483.9 million, as compared to $372.5
m illion for the same period in the prior year. Our gross margin decreased 100 b asis points to 20.9% for the three months ended December
31, 2022 , compared to 21.9% for the same period in the prior year. Our decrease in gross margins was primarily due to lower service gross margin from a change in services mix. We also had a decrease in
product margins, of 10 basis points to 19.2%.
Cost of sales for the nine months ended December 31, 2022, increased $173.6 million, or 17.2%, to $1,182.3 million, as compared to $1,008.6 million, which is in-line with the increase in net sales that occurred
during the prior year period. Our gross margin decreased 40 b asis points to 22.8% for the nine months ended December 31, 2022 , compared to 23.2% for the same period in the prior year, primarily due to lower service margins offset by higher product margins.
Selling, general, and administrative : Selling, general, and administrative expenses for the three months ended December 31, 2022 , increased $8.5 million,
or 11.5%, to $81.9 million, as compared to $73.4 million for the same period in the prior year. Salaries and benefits for the three months ended December 31, 2022, increased $7.2 million, or 11.4% to $70.5 million, as compared to $63.3 million for the same period in the prior
year, primarily due to an increase in salaries driven by increases in headcount and an increase in variable compensation driven by increases in gross profit. Our technology segment had 1,709 employees as of December 31, 2022 , an increase of 188 from 1,521 as of December 31, 2021, driven by increased demand for our services and the acquisition of
Future Com, Ltd. We added 157 additional customer-facing employees, of which 101 were professional services and technical support personnel. General and administrative expenses for the three months ended December
31, 2022, increased $1.0 million, or 10.0%, to $11.0 million, as compared to $10.0 million for the same period in the prior year, due to higher professional service fees, and higher travel and
entertainment costs.
Selling, general, and administrative expenses for the nine months ended December 31, 2022 , increased by $24.8 million, or 11.8%, to $235.1 million, as compared to $210.4 million for the same period in
the prior year. Salaries and benefits for the nine months ended December 31, 2022, increased $16.4 million, or 9.0% to $198.5 million, compared to $182.1 million during the same period in the prior year , mainly due to an increase in salaries driven by increases in headcount and an increase in variable compensation driven by increases in gross profit. General and administrative expenses for the nine months
ended December 31, 2022, increased $7.1 million, or 25.4%, to $35.3 million, as compared to $28.2 million for the same period in the prior year, due to higher
advertising and marketing fees, professional service fees, software license and maintenance fees, and higher travel and entertainment costs.
Depreciation and amortization : Depreciation and amortization for the three months ended December 31, 2022 , remained flat at $3.6 million, as compared to
the same period in the prior year. Depreciation and amortization for the nine months ended December 31, 2022 , decreased $1.0 million, or 8.7%, to $10.3 million, as compared
to $11.3 mi llion for the same period in the prior year.
Interest and financing costs : Interest and financing costs for the three and nine months ended December 31, 2022, were $1.3 million and $2.1 million, respectively, an
increase of $1.0 million and $1.4 million, respectively, as compared to $0.3 million and $0.7 million, respectively, for the same periods in the prior year. The increase in interest expense for the three and nine month periods is primarily due to
an increase in borrowings from our revolving credit facility. We had $103.0 million of recourse debt in our technology segment as of December 31, 2022, compared to $58.8 million as of December 31, 2021.
36
Table of Contents
Segment operating income : As a result of the foregoing, operating income for the three
months ended December 31, 2022 , increased $13.9 million, or 51.3%, to $41.1 million, as compared to $27.2 million for the same period in the prior year. Operating income
for the nine months ended December 31, 2022, increased $19.6 million, or 23.7% , to $102.2 million, as compared to $82.6 millio n for the same period in the prior
year.
Adjusted EBITDA for the three months ended December 31, 2022, increased $15.1 million, or 46.0%, to $47.9 million, as compared to $32.8 million for the same period in the prior year. Adjusted EBITDA for the nine months ended December 31, 2022, increased $20.3 million, or 20.4%, to $120.1 million, as compared to $99.8 million for the same period in the prior year.
FINANCING SEGMENT
The results of operations for our financing segment were as follows (dollars in thousands):
Three Months Ended
December 31,
Nine Months Ended
December 31,
2022
2021
2022
2021
Net sales
$
11,702
$
17,859
$
43,504
$
55,866
Cost of sales
1,184
5,225
8,085
15,229
Gross profit
10,518
12,634
35,419
40,637
Selling, general, and administrative
4,856
3,461
13,054
9,784
Depreciation and amortization
27
28
83
84
Interest and financing costs
267
226
746
569
Operating expenses
5,150
3,715
13,883
10,437
Operating income
$
5,368
$
8,919
$
21,536
$
30,200
Adjusted EBITDA
$
5,456
$
9,003
$
21,798
$
30,453
Net sales : Net sales for the three months ended December 31, 2022, decreased $6.2 m illio n, or 34.5%, to $11.7 mi llion,
as compared to $17.9 million for the same period in the prior year. The decrease in net sales was due to lower post- contract and portfolio earnings, partially offset by higher transactional gains. For the three months ended December 31, 2022, we
recognized net gains on sales of financial assets of $5.2 mi llion and proceeds from these sales were $157.2 million. For the three months ended December 31, 2021, net gains on the sale of financial assets
w ere $2.3 million and the proceeds from these sales were $63.5 million.
Net sales for the nine months ended December 31, 2022, decreased $12.4 m illio n, or 22.1%, to $43.5 mi llion, as compared to
$55.9 million for the same period in the prior year. The decrease in net sales was due to lower post-contract and portfolio earnings and transactional gains. For the nine months ended December 31, 2022, we recognized net gains on sales of
financial assets of $15.1 mi llion and proceeds from these sales were $586.1 million. For the nine months ended December 31, 2021, net gains on the sale of financial assets w ere $15.6 million and
the proceeds from these sales were $753.9 million.
As of December 31, 2022, our financing segment had $174.4 million in financing receivables and operating leases, compared to $171.1 million as of December 31, 2021, an increase of $3.3 million, or 1.9%.
Cost of sales : Cost of sales for the three months ended December 31, 2022, decreased $4.0 million, or 77.3%, to $1.2 million, as compared to $5.2 million for the same period in the prior year, due to
lower cost of sales on off-lease equipment and depreciation expense from operating leases. Gross profit for the three months ended December 31, 2022, decreased by 16.8% to $10.5 million, as compared to the same period in the prior year.
37
Table of Contents
Cost of sales for the nine months ended December 31, 2022, decreased $7.1 million, or 46.9%, to $8.1 million, as compared to $15.2 million for the same period in the prior year, due to lower cost of sales of off-lease
equipment and depreciation expense from operating leases. Gross profit for the nine months ended December 31, 2022, decreased by 12.8% to $35.4 million, as compared to the same period in the prior year.
Selling, general and administrative : Selling, general, and administrative expenses for the three months ended December 31, 2022 , increased $1.4 million, or 40.3%, to $4.9 million, as compared to $3.5 million for the same period in the prior year, due to higher general and administrative expenses
consisting mostly of higher professional service fees, higher software, license and maintenance fees driven by the deployment of newly hosted software in August 2022, and a higher reserve for credit losses caused by changes in our net credit
exposure.
Selling, general, and administrative expenses for the nine months ended December 31, 2022 , increased $3.3 million, or 33.4%, to $13.1 million, as compared to $9.8 million for the same period in the
prior year, due to higher general and administrative expenses consisting mostly of higher professional service fees, higher software, license and maintenance fees driven by the deployment of newly hosted software
in August 2022, and a higher reserve for credit losses caused by changes in our net credit exposure.
In August 2022, we completed the deployment of a new hosted software to manage our financing portfolio. As a result, we anticipate higher general and administrative costs of approximately $1.5 million per year
related to amortizing the cost to implement the hosted software and annual fees paid to license the hosted software.
Interest and financing costs : Interest and financing costs for the three months ended December 31, 2022, increased by 18.1% to $0.3 million, and increased by 31.1% to $0.7 million for the nine months
ended December 31, 2022, compared to the prior year. As of December 31, 2022, our notes payable was $48.5 million, an increase of $4.9 million, or 11.2% compared to notes payable of $43.6 million as of December 31, 2021. As of December 31, 2022,
and 2021, our notes payable consisted entirely of non-recourse notes payable. Our weighted average interest rate for non-recourse notes payable was 5.05% and 3.68%, a s of December 31, 2022, and 2021,
respectively.
Segment operating income : As a result of the foregoing, operating income for the three months ended December 31, 2022, decreased by $3.6 million to $5.4 million and Adjusted EBITDA decrease d by
$3.5 million to $5.5 million, as compared to the prior year period. Operating income and Adjusted EBITDA for the nine months ended December 31, 2022, decreased by $8.7 million to $21.5 million and $21.8 million,
respectively, as compared to the same period in the prior year.
CONSOLIDATED
Other income (expense), net : Other income (expense), net for the three and nine months ended December 31, 2022 was a net gain of $2.9 million and a net expense of $3.1 million, respectively,
compared to a net expense of $0.2 million and a net expense of $0.4 million, respectively, for the same periods in the prior year. Our higher net gain for the three months ended December 31, 2022, was due to higher net foreign exchange gains in the
current period and $1.9 million we received in December 2022 related to our claim in a class action lawsuit. Our higher net expense for the nine months ended December 31, 2022, was due to higher exchange losses that were only partially offset by
the gain related to our claim in a class action lawsuit.
Provision for income taxes : Our provision for income tax expense was $13.7 million and $34.1
million for the three and nine months ended December 31, 2022, as compared to $9.5 million and $31.1 million for the same periods in the prior year. Our effective tax rate for the three and nine months ended December 31, 2022, was 27.7% and 28.3%
respectively, compared with 26.4% and 27.7%, respectively, for the same periods in the prior year. Our effective tax rate was higher for the three months ended December 31, 2022, than for the same period in the prior year due to a tax
benefit from restricted stock in the prior year. Our effective tax rate was higher for the nine months ended December 31, 2022, than for the same period in the prior year due to foreign currency transaction losses incurred in lower tax
jurisdictions.
Net earnings : As a result of the foregoing, our net earnings for the three months ended December 31, 2022, increased $9.3 million, or 35.1%, to $35.7 million, as compared to $26.4 million during the same period in
the prior year. Net earnings for the nine months ended December 31, 2022, increased $5.1 million, or 6.3%, to $86.5 million, as compared to $81.4 million during the same period in the prior year.
38
Table of Contents
Basic and fully diluted earnings per common share were both $1.34 for the three months ended December 31, 2022, an increase of 35.4% and 36.7%, respectively, as compared to $0.99 and $0.98, respectively, for the three
months ended December 31, 2021. Basic and fully diluted earnings per common share were $3.26 and $3.24, respectively, for the nine months ended December 31, 2022, an increase of 6.9%, as compared to $3.05 and $3.03, respectively, for the nine
months ended December 31, 2021.
Non-GAAP net earnings per common share diluted for the three months ended December 31, 2022, increased $0.28, or 25.5%, to $1.38, as compared to $1.10 for the three months ended December 31, 2021. Non-GAAP net earnings
per common share diluted for the nine months ended December 31, 2022, increased $0.28, or 8.3%, to $3.66, as compared to $3.38 for the nine months ended December 31, 2021.
Weighted average common shares outstanding was 26.6 million in the calculation of both basic earnings per common share and diluted earnings per common share for the three months ending December 31, 2022. Weighted
average common shares outstanding was 26.6 million in the calculation of basic earnings per common share for the nine months ending December 31, 2022, and 26.7 million in the calculation of diluted earnings per common share for the nine months
ending December 31, 2022. Weighted average common shares outstanding used in the calculation of basic earnings per common share, was 26.7 million for both the three and nine months ending December 31, 2021, and 26.9 million in the calculation of
diluted earnings per common share for both the three and nine months ending December 31, 2021.
LIQUIDITY AND CAPITAL RESOURCES
LIQUIDITY OVERVIEW
We finance our operations through funds generated from operations and through borrowings. We use those funds to meet our capital requirements, which have historically consisted primarily of working capital for
operational needs, capital expenditures, purchases of equipment for lease, payments of principal and interest on indebtedness outstanding, acquisitions and the repurchase of shares of our common stock.
Our borrowings in our technology segment are primarily through a credit facility with Wells Fargo Commercial Distribution Finance, LLC (the “WFCDF Credit Facility”). The WFCDF Credit Facility has an accounts payable
floor plan facility component and a revolving credit facility component. Our borrowings in our financing segment are primarily through secured borrowings that involve transferring all or part of the contractual payments due to us to third-party
financing institutions.
We believe that cash on hand and funds generated from operations, together with available credit under our WFCDF Credit Facility, will be enough to finance our working capital, capital expenditures, and other
standard business requirements for at least the next year.
Our ability to continue to expand, both organically and through acquisitions, is dependent upon our ability to generate enough cash flow from operations or from borrowing or other sources of financing as may be
required.
CASH FLOWS
The following table summarizes our sources and uses of cash over the periods indicated (in thousands):
39
Table of Contents
Nine Months Ended December 31,
2022
2021
Net cash used in operating activities
$
(147,038
)
$
(121,542
)
Net cash used in investing activities
(15,624
)
(18,448
)
Net cash provided by financing activities
103,555
115,996
Effect of exchange rate changes on cash
3,124
(2
)
Net decrease in cash and cash equivalents
$
(55,983
)
$
(23,996
)
Cash flows from operating activities : We used $147.0 million in operating activities during the nine months ended December 31, 2022, compared to $121.5 million used by operating activities for the nine months ended
December 31, 2021. See below for a breakdown of operating cash flows by segment (in thousands):
Nine Months Ended December 31,
2022
2021
Technology segment
$
(115,811
)
$
(112,740
)
Financing segment
(31,227
)
(8,802
)
Net cash used in operating activities
$
(147,038
)
$
(121,542
)
Technology segment : For the nine months ended December 31, 2022 , our technology segment used $115.8 million from operating activities primarily due to increases
in our accounts receivable and inventories, partially offset by net earnings.
In the nine months ended December 31, 2021, our technology segment used $112.7 million from operating activities primarily due to increases in our accounts receivable of $123.4 million and inventories of $77.9
million, offset by net earnings. Additionally, we had net borrowing on the floor plan component of our credit facility of $59.0 million. We use this facility to manage working capital needs. We present changes in this balance as financing activity
in our consolidated statement of cash flows.
To manage our working capital, we monitor our cash conversion cycle for our technology segment, which is defined as days sales outstanding (“DSO”) in accounts receivable plus days of supply in inventory (“DIO”) minus days of purchases
outstanding in accounts payable (“DPO”).
The following table presents the components of the cash conversion cycle for our technology segment:
As of December 31,
2022
2021
(DSO) Days sales outstanding (1)
62
67
(DIO) Days inventory outstanding (2)
30
21
(DPO) Days payable outstanding (3)
(41
)
(41
)
Cash conversion cycle
51
47
(1)
Represents the rolling three month average of the balance of trade accounts receivable-trade, net for our technology segment at the end of the period divided by adjusted gross billings for the same three month period.
(2)
Represents the rolling three month average of the balance of inventory, net for our technology segment at the end of the period divided by cost of adjusted gross billings for the same three month period.
(3)
Represents the rolling three month average of the combined balance of accounts payable-trade and accounts payable-floor plan for our technology segment at the end of the period divided by cost of adjusted gross billings for the same
three month period.
40
Table of Contents
Our cash conversion cycle increased to 51 days as of December 31, 2022, as compared to 47 days as of December 31, 2021. Our standard payment term for customers is between 30-60 days; however, certain customer orders may be approved for extended
payment terms. Our DPO remained the same at 41 days. Invoices processed through the accounts payable floor plan facility are typically paid within 45-60 days from the invoice date, while accounts payable trade invoices are typically paid within 30
days from the invoice date. Our DSO decreased by 5 days to 62 days. The DSO for both December 31, 2022, and 2021, reflects higher sales to customers with terms greater than or equal to net 60 days. Our DIO increased to 30 days due to higher
inventory balance. Inventory, which represents equipment ordered by customers but not yet delivered, increased 57.9% to $244.8 million as of December 31, 2022, up from $155.1 million as of March 31, 2022, due to ongoing projects with customers and
supply constraints that lengthen the time over which we receive all the parts in an order for a completed delivery to our customers.
Financing segment : For the nine months ended December 31, 2022, our financing segment used $31.2 million in operating activities, primarily due to increases in financing receivables-net, offset by net
earnings.
In the nine months ended December 31, 2021, our financing segment used $8.8 million from operating activities, primarily due to increases in accounts receivable of $8.8 million and financing receivables-net of $23.4
million, offset by net earnings.
Cash flows related to investing activities : For the nine months ended Dec ember 31, 2022 , we used $15.6 million in investing activities, consisting of $13.3
million in cash used in acquiring Future Com, Ltd. and $5.7 million for purchases of property, equipment, and operating lease equipment, and partially offset by $3.3 million of proceeds from the sale of
property, equipment, and operating lease equipment.
In the nine months ended December 31, 2021, we used $18.4 million from investing activities, consisting of $21.4 million for purchases of property, equipment and operating lease equipment offset by $2.9 million of
proceeds from the sale of property, equipment, and operating lease equipment.
Cash flows from financing activities : For the nine months ended December 31, 2022, cash provided by financing activities was $103.6 million, consisting of net borrowings of non-recourse and recourse
notes payable of $101.6 million, partially offset by $7.2 million in cash used to repurchase outstanding shares of our common stock and $9.2 million in net repayments on the accounts payable floor plan facility .
In the nine months ended December 31, 2021, cash provided by financing activities was $116.0 million, consisting of net borrowings on the floor plan component of our credit facility of $59.0 million and net
repayments of non-recourse and recourse notes payable of $66.4 million, partially offset by $9.5 million in cash used to repurchase outstanding shares of our common stock.
Our borrowing of non-recourse notes payable primarily arises from our financing segment when we transfer contractual payments due to us under lease and financing agreements to third-party financial institutions. When
the transfers do not meet the requirements for a sale, the proceeds paid to us represent borrowings of non-recourse or recourse notes payable.
Non-cash activities : We transfer contractual payments due to us under lease and financing agreements to third-party financial institutions. In certain assignment agreements, we may direct the third-party financial
institution to pay some of the proceeds from the assignment directly to the vendor or vendors that have supplied the assets being leased and or financed. In these situations, the portion of the proceeds paid directly to our vendors are non-cash
transactions.
SECURED BORROWINGS – FINANCING SEGMENT
We may finance all or most of the cost of the assets that we finance for customers by transferring all or part of the contractual payments due to us to third-party financing institutions. When we account for the
transfer as a secured borrowing, we recognize the proceeds as either recourse or non-recourse notes payable. Our customers are responsible for repaying the debt from a secured borrowing. The lender typically secures a lien on the financed assets at
the time the financial assets are transferred and releases it upon collecting all the transferred payments. We are not liable for the repayment of non-recourse loans unless we breach our representations and warranties in the loan agreements. The
lender assumes the credit risk and their only recourse, upon default by the customer, is against the customer and the specific equipment under lease. While we expect that the credit quality of our financing arrangements and our residual return
history will continue to allow us to obtain such financing, such financing may not be available on acceptable terms, or at all.
41
Table of Contents
CREDIT FACILITY – TECHNOLOGY SEGMENT
We finance the operations of our subsidiaries e Plus Technology, inc., e Plus Technology Services, inc. and SLAIT Consulting, LLC
(collectively, the “Borrowers”) in our technology segment through the WFCDF Credit Facility. The WFCDF Credit Facility has an accounts payable floor plan facility component and a revolving credit facility component.
Please refer to Note 8 , “Credit Facility and Notes Payable” to the accompanying Consolidated Financial Statements included in “Part I, Item 1. Financial
Statements” for additional information concerning our WFCDF Credit Facility.
Accounts payable floor plan facility : We finance most purchases of products for sale to our customers through the accounts payable floor plan facility. Once our
customer places a purchase order with us and we have approved their credit, we place an order for the desired products with one of our vendors. Our vendors are generally paid by the floor plan facility and our liability is reflected in “accounts
payable—floor plan” in our consolidated balance sheets.
Most customer payments to us are remitted to our lockbox accounts. Once payments are cleared, the monies in the lockbox accounts are automatically and daily transferred to our operating account. We pay down the
floor plan facility on three specified dates each month, generally 30-60 days from the invoice date . Our borrowings and repayments under the floor plan component are included in “net borrowings
(repayments) on floor plan facility” within cash flows from the financing activities in our consolidated statements of cash flows.
As of December 31, 2022, we had a maximum credit limit of $425.0 million, and an outstanding balance on the floor plan of $154.5 million. As of March 31, 2022, we had a maximum credit limit of $375.0 million, and the
outstanding balance on the floor plan facility was $145.3 million. On our balance sheet, our liability under the floor plan facility is presented as part of accounts payable – floor plan.
Revolving credit facility : The outstanding balance under the revolving credit facility is presented as part of recourse notes payable- current on our consolidated balance sheets. Our borrowings
and repayments under the revolving credit facility are included in “borrowings of non-recourse and recourse notes payable” and “repayments of non-recourse and recourse notes payable,” respectively, within cash flows from the financing activities in
our consolidated statements of cash flows.
As of December 31, 2022, the outstanding balance under the revolving credit facility was $95.0 million. As of March 31, 2022, we did not have any outstanding balance under the revolving credit facility. The maximum credit limit under this
facility was $150.0 million as of December 31, 2022, and $100.0 million as of March 31, 2022.
The loss of the WFCDF Credit Facility could have a material adverse effect on our future results as we currently rely on this facility and its components for daily working capital and liquidity for our technology
segment and as an operational function of our accounts payable process.
PERFORMANCE GUARANTEES
In the normal course of business, we may provide certain customers with performance guarantees, which are generally backed by surety bonds. In general, we would only be liable for these
guarantees in the event of default in the performance of our obligations. We are in compliance with material performance obligations under all service contracts for which there is a performance guarantee, and we believe that any liability incurred
in connection with these guarantees would not have a material adverse effect on our consolidated statements of operations.
42
Table of Contents
OFF-BALANCE SHEET ARRANGEMENTS
As part of our ongoing business, we do not participate in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or
special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements, or other contractually narrow or limited purposes. As of December 31, 2022, we were not involved in any unconsolidated
special purpose entity transactions.
ADEQUACY OF CAPITAL RESOURCES
The continued implementation of our business strategy will require a significant investment in both resources and managerial focus. In addition, we may selectively acquire other companies that have attractive
customer relationships and skilled sales and/or engineering forces. We may also open facilities in new geographic areas, which may require a significant investment of cash. We may also acquire technology companies to expand and enhance the platform
of bundled solutions to provide additional functionality and value-added services. We may continue to use our internally generated funds to finance investments in leased assets or investments in notes receivables due from our customers. These
actions may result in increased working capital needs as the business expands. As a result, we may require additional financing to fund our strategy, implementation, potential future acquisitions, and working capital needs, which may include
additional debt and equity financing. While the future is uncertain, we do not believe our WFCDF Credit Facility will be terminated by WFCDF or us. Additionally, while our lending partners in our financing segment have become more discerning in
their approval processes, we currently have funding resources available for our transactions.
POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS
Our future quarterly operating results and the market price of our common stock may fluctuate. In the event our revenues or earnings for any quarter are less than the level expected by
securities analysts or the market in general, such shortfall could have an immediate and significant adverse impact on the market price of our common stock. Any such adverse impact could be greater if any such shortfall occurs near the time of any
material decrease in any widely followed stock index or in the market price of the stock of one or more public equipment leasing and financing companies, IT resellers, software competitors, or our major customers or vendors.
Our quarterly results of operations are susceptible to fluctuations for a number of reasons, including, but not limited to currency fluctuations, reduction in IT spending,
shortages of product from our vendors due to material shortages, any reduction of expected residual values related to the equipment under our leases, the timing and mix of specific transactions, the reduction of manufacturer incentive programs,
and other factors. Quarterly operating results could also fluctuate as a result of our sale of equipment in our lease portfolio to a lessee or third-party at the expiration of a lease term or prior to such expiration, and the transfer of
financial assets. Sales of equipment and transfers of financial assets may have the effect of increasing revenues and net income during the quarter in which the sale occurs and reducing revenues and net income otherwise expected in subsequent
quarters. See Part I, Item 1A, “ Risk Factors ,” in our 2022 Annual Report, as well as in our other filings with the SEC.
We believe that comparisons of quarterly results of our operations are not necessarily meaningful and that results for one quarter should not be relied upon as an indication of future
performance.
CRITICAL ACCOUNTING ESTIMATES
As disclosed in Note 2 , “Recent Accounting Pronouncements,” we adopted a new s tandard on accounting for contract assets and contract liabilities from contracts with customers in a business combination
in the second quarter of our fiscal year 2023. Under this new standard, we apply Accounting Standards Codification Topic 606, Contracts with Customers , to recognize and measure contract assets and contract liabilities from contracts with customers. Other than this change, our critical accounting estimates have not changed from those reported in Item 7 , “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2022 Annual Report.
43
Table of Contents
Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Although a substantial portion of our liabilities are non-recourse, fixed-interest-rate instruments, we utilize lines of credit and other financing facilities that are subject to fluctuations in short-term
interest rates. Our non-recourse instruments, which are denominated in US dollars, were entered for other than trading purposes and bear interest at a fixed rate. Because the interest rate on these instruments is fixed, changes in interest rates
will not directly impact our cash flows. Financing transactions funded with our cash flows, not debt, are subject to interest rate risk. If the market interest rate exceeds our internal rate of return,
we may not fund the transaction to obtain the proceeds. Borrowings under the WFCDF Credit Facility bear interest at a market-based variable rate. As of December 31, 2022, the aggregate fair value of our recourse and non-recourse borrowings
approximated their carrying value.
We have foreign currency exposure when transactions are not denominated in our subsidiaries’ functional currency, which include purchases and sales of the products and services we provide, as well as loans with other
e Plus entities. Additionally, we lease assets in foreign countries, including Canada, the UK, and several other European countries. As a lessor, we lease assets for amounts denominated in British Pounds,
Euros, and Canadian dollars. To date, foreign currency exposure associated with purchases and sales of the products and services we provide has not been significant. We have incurred foreign currency transaction gains and losses in certain foreign
subsidiaries on US dollar denominated loans. Fluctuations in currency exchange rates may impact our results of operations and financial position.
Item 4.
CONTROLS AND PROCEDURES
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and our Chief
Financial Officer (“CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures, or “disclosure controls,” as defined in the Exchange Act Rule 13a-15(e). Disclosure controls are controls and procedures designed
to reasonably ensure that information required to be disclosed in our reports filed under the Exchange Act, such as this Quarterly Report, is recorded, processed, summarized, and reported within the periods specified in the SEC’s rules and forms.
Disclosure controls include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our management, including our CEO
and CFO, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Our disclosure controls include some, but not all, components of our internal control over financial reporting. Based upon
that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of December 31, 2022.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
In August 2022, we completed the implementation of a new ERP system within our Financing segment. As a result of this implementation, certain internal controls over financial reporting have been automated or modified to align with the new ERP
system. While we believe this new system will strengthen our internal controls, there are inherent risks in implementing any new system, and we will continue to evaluate these control changes as part of our assessment of internal control over
financial reporting throughout fiscal 2023.
There have not been any other changes in our internal control over financial reporting during the quarter ended December 31, 2022, that have materially affected, or are reasonably likely to materially affect, our internal control over financial
reporting.
LIMITATIONS AND EFFECTIVENESS OF CONTROLS
Our management, including our CEO and CFO, do not expect that our disclosure controls or our internal control over financial reporting will prevent or detect all errors and all fraud. A control
system cannot provide absolute assurance due to its inherent limitations; it is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. A control system also can be
circumvented by collusion or improper management override. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of such
limitations, disclosure controls and internal control over financial reporting cannot prevent or detect all misstatements, whether unintentional errors or fraud. However, these inherent limitations are known features of the financial reporting
process; therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.
44
Table of Contents
PART II. OTHER INFORMATION
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.