Delaware
|
001-34167
|
54-1817218
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, $0.01 par value
|
PLUS
|
NASDAQ Global Select Market
|
Item 8.01. |
Other Events.
|
Item 9.01 |
Financial Statements and Exhibits
|
Exhibit No.
|
Description
|
|
|
Consent of Independent Registered Public Accounting Firm*
|
|
|
|
Item 1: Business*
|
|
|
|
Item 1A: Risk Factors*
|
|
|
|
Item 2: Properties*
|
|
|
|
Item 7: Management's Discussion and Analysis of Financial Condition and Results of Operations*
|
|
|
|
Item 8: Financial Statements and Supplementary Data*
|
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document).
|
ePlus inc.
|
|
By: /s/ Elaine D. Marion
|
|
Elaine D. Marion
|
|
Chief Financial Officer
|
|
Date: October 6, 2023
|
ePlus inc.
|
EXHIBIT 23
|
ePlus inc.
|
EXHIBIT 99.1
|
ITEM 1. |
BUSINESS
|
• |
IT sales consists of hardware, perpetual and subscription software, maintenance, software assurance, and internally provided and outsourced
services. We believe that our customers view technology purchases as integrated solutions, rather than discrete product and service categories, and the majority of our sales are derived from integrated solutions involving our customers’
data center, cloud, network, security, and collaboration infrastructure. We hold various technical and sales-related certifications from leading manufacturers and software publishers, which authorizes us to market their products and enables
us to provide advanced professional and managed services. We actively engage with emerging vendors to offer their technologies to our customers. Our flexible platform and customizable catalogs facilitate the addition of new vendors’
products with minimal incremental effort.
|
• |
Managed services for infrastructure and cloud proactively monitor and manage a broad range of technologies on-premises and in the cloud with services such as Managed WebEx Calling, Managed WebEx Call Center, network and firewall management and Managed Power Protection to ensure support of
a broad cross-section of technologies spanning multiple Original Equipment Manufacturer (OEM) solutions. These solutions are built in a flexible subscription model to monitor, manage, and maximize business critical
technologies—including cloud, security, data center, mobility, and collaboration based on an ITIL Framework with SOC 1 Type 2, and PCI-DSS for managed services within an Azure-based PCI enclave. We also provide ePlus® Automated Virtual Assistant (AVA) for Collaboration Spaces. ePlus AVATM uses robotic process automation accompanied by ePlus Managed Services to present an
exceptional experience for users in video-enabled conference rooms and workspaces.
|
•
|
Enhanced Maintenance Support (EMS) simplifies our
customers support experience with single-call support for multi-vendor environments. We provide 24x7x365 level 1, 2, and 3 support from dedicated engineers and a certified bench of experts. Our services are certified by our leading
manufacturer partners. Various OEM solutions are e-Bonded or Smart-Bonded, providing bi-directional ticket synchronization to facilitate expedient resolution and a custom executive dashboard provides related lifecycle data to the customer
for all contracted assets.
|
• |
Service desk provides outsourced functions including, but not limited to,
server and desktop and account management support to respond to our customers’ business demands while minimizing overhead.
|
• |
Storage-as-a-service is a
solution powered by Pure Storage Evergreen//One that provides customers with on-premises storage in a consumption-based model with on-demand burst capacity, backed by Service Level Agreements (SLAs), and ePlus expert Enhanced Maintenance
Support (EMS). This allows customers to consume storage in a cloud-like model in their data center in a time of uncertainty of what upcoming capacity needs will be required due to ongoing cloud migrations.
|
• |
Cloud hosted services provide cloud-hosted offerings
including Cloud Managed Backup and Cloud Disaster Recovery. These data protection offerings, operating with SOC 2 Type 2 and HIPAA attestations, are focused on delivering confidence to our customers in their ability to rapidly recover
when incidents such as ransomware occur.
|
• |
Cloud managed services are focused on helping our customers consume public cloud in a way that reduces time-to-market for new applications, lowers
their ongoing cloud costs, and increases security. By taking day-to-day cloud management off their hands, our clients can focus on the applications that drive their business.
|
• |
Managed security services help customers strengthen their information security profile with industry-leading tools, technology, and expertise -
often at a fraction of the cost of in-house security resources. Services include Security Operations Center (SOC), Vulnerability Management, Managed Detection and Response (MDR), and Incident Response (IR).
|
• |
Professional services focus on cloud infrastructure, unified communications, collaboration, networking, storage, hyper-converged infrastructure, and virtual desktop
infrastructure, supported by security and managed services solutions.
|
• |
Staff augmentation services provide customers with flexible headcount options, which may range from service desk to infrastructure to software
developer skills. Staff augmentation allows customers to access talent, fill specific technology skill gaps, or provide short-term or long-term IT professional help, which also includes services, such as Virtual Chief Information Officer
(vCIO) and Virtual Chief Information Security Officer (vCISO), used to complement existing personnel and build three-to-five-year IT roadmaps.
|
• |
Project management services enhance productivity and collaboration management and enable successful
implementations and adoption of solutions for our customers.
|
• |
Cloud consulting services is a global team of architects and consultants focused on
assessing customer workloads for cloud, assisting with the selection of the appropriate cloud solution, design and build of cloud platforms, application modernization and migration, automation, and ongoing management and optimization of
cloud platforms.
|
• |
Security solutions help safeguard our customers’ business and information assets, including:
|
o |
Governance, Risk, and Compliance (GRC) services help ensure customers are meeting governance and compliance requirements by leveraging regulatory frameworks, industry best practices, and
supporting controls - thereby allowing customers to effectively identify, assess, and mitigate risk.
|
o |
Technology introduction and deployment services help customers rapidly adopt and integrate key security controls and embrace efficiencies across technology types like network, endpoint, data, and cloud.
|
• |
Front-end processing, such as procurement, order aggregation, order automation, vendor performance measurement, ordering, reconciliation, and payment.
|
• |
Lifecycle and asset ownership services, including asset management, change management, and property tax filing.
|
• |
End-of-life services such as equipment audit, removal, and disposal.
|
As of March 31,
|
||||||||||||
2023
|
2022
|
Change
|
||||||||||
Sales and marketing
|
644
|
588
|
56
|
|||||||||
Professional services
|
750
|
666
|
84
|
|||||||||
Administration
|
354
|
317
|
37
|
|||||||||
Executive management
|
6
|
6
|
-
|
|||||||||
1,754
|
1,577
|
177
|
ePlus inc.
|
EXHIBIT 99.2
|
ITEM 1A. |
RISK FACTORS
|
ePlus inc.
|
EXHIBIT 99.3
|
ITEM 2. |
PROPERTIES
|
ePlus inc.
|
EXHIBIT 99.4
|
ITEM 7. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
• |
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 in the industry, 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 cost 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, work from anywhere, 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 outcome.
|
• |
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.
|
• |
Rapid cloud adoption has led to customer challenges around increasing costs, security concerns, and skillset gaps. These challenges are consistent across all industries and sizes. We have
developed a Cloud Managed Services portfolio to address these needs, allowing our clients to focus on driving business outcomes via optimized and secure cloud platforms.
|
|
Year Ended March 31,
|
|||||||||||
Consolidated
|
2023
|
2022
|
2021
|
|||||||||
Financial metrics
|
||||||||||||
Net sales
|
$
|
2,067,718
|
$
|
1,821,019
|
$
|
1,568,323
|
||||||
|
||||||||||||
Gross profit
|
$
|
517,524
|
$
|
460,982
|
$
|
393,554
|
||||||
Gross margin
|
25.0
|
%
|
25.3
|
%
|
25.1
|
%
|
||||||
Operating income margin
|
8.0
|
%
|
8.1
|
%
|
6.8
|
%
|
||||||
|
||||||||||||
Net earnings
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
Net earnings margin
|
5.8
|
%
|
5.8
|
%
|
4.7
|
%
|
||||||
Net earnings per common share - diluted
|
$
|
4.48
|
$
|
3.93
|
$
|
2.77
|
||||||
|
||||||||||||
Non-GAAP financial metrics
|
||||||||||||
Non-GAAP: Net earnings (1)
|
$
|
133,931
|
$
|
117,964
|
$
|
85,567
|
||||||
Non-GAAP: Net earnings per common share - diluted (1)
|
$
|
5.02
|
$
|
4.39
|
$
|
3.19
|
||||||
|
||||||||||||
Adjusted EBITDA (2)
|
$
|
190,592
|
$
|
170,004
|
$
|
128,245
|
||||||
Adjusted EBITDA margin
|
9.2
|
%
|
9.3
|
%
|
8.2
|
%
|
||||||
|
||||||||||||
Technology business segments
|
||||||||||||
Financial metrics
|
||||||||||||
Net sales
|
|
|
|
|
|
|
||||||
Product |
$ |
1,750,802
|
$ |
1,492,411
|
$
|
1,305,789 | ||||||
Professional services |
151,785 | 146,747 | 125,106 | |||||||||
Managed services |
112,658 | 93,878 | 77,059 | |||||||||
Total technology business segments |
$ | 2,015,245 |
$ | 1,733,036 |
$ | 1,507,954 |
||||||
Gross profit
|
|
|
|
|
|
|
||||||
Product |
$ |
380,741 |
$ |
316,622 |
$
|
269,162 |
||||||
Professional services |
61,594 |
63,384 |
55,202 |
|||||||||
Managed services |
32,155 |
28,147 |
21,871 |
|||||||||
Total technology business segments |
$ | 474,490 |
$ | 408,153 |
$ | 346,235 |
||||||
|
||||||||||||
Gross margin |
||||||||||||
Product |
21.7 |
% |
21.2 | % |
20.6 |
% |
||||||
Professional services |
40.6 |
% | 43.2 |
% | 44.1 |
% | ||||||
Managed services | 28.5 |
% | 30.0 |
% | 28.4 |
% | ||||||
Total technology business segments | 23.5 |
% | 23.6 |
% | 23.0 |
% | ||||||
Operating income
|
$
|
140,110
|
$
|
109,000
|
$
|
75,665
|
||||||
|
||||||||||||
Non-GAAP financial metric
|
||||||||||||
Adjusted EBITDA (2)
|
$
|
164,184
|
$
|
131,353
|
$
|
97,219
|
||||||
|
||||||||||||
Operational metric
|
||||||||||||
Gross billings (3)
|
||||||||||||
Cloud
|
$
|
892,308
|
$
|
828,002
|
$
|
723,971
|
||||||
Networking
|
927,319
|
709,687
|
590,690
|
|||||||||
Security
|
639,416
|
476,339
|
418,499
|
|||||||||
Collaboration
|
127,027
|
131,941
|
91,833
|
|||||||||
Other
|
282,748
|
240,586
|
236,707
|
|||||||||
Product gross billings
|
2,868,818
|
2,386,555
|
2,061,700
|
|||||||||
Service gross billings
|
277,070
|
239,194
|
210,136
|
|||||||||
Total gross billings
|
$
|
3,145,888
|
$
|
2,625,749
|
$
|
2,271,836
|
||||||
|
||||||||||||
Financing business segment
|
||||||||||||
Financial metrics
|
||||||||||||
Net sales
|
$
|
52,473
|
$
|
87,983
|
$
|
60,369
|
||||||
|
||||||||||||
Gross profit
|
$
|
43,034
|
$
|
52,829
|
$
|
47,319
|
||||||
|
||||||||||||
Operating income
|
$
|
26,052
|
$
|
38,316
|
$
|
30,670
|
||||||
|
||||||||||||
Non-GAAP financial metric
|
||||||||||||
Adjusted EBITDA (2)
|
$
|
26,408
|
$
|
38,651
|
$
|
31,026
|
|
Year Ended March 31,
|
|||||||||||
|
2023
|
2022
|
2021
|
|||||||||
GAAP: Earnings before tax
|
$
|
162,974
|
$
|
146,884
|
$
|
106,906
|
||||||
Share-based compensation
|
7,824
|
7,114
|
7,167
|
|||||||||
Acquisition and integration expense
|
-
|
-
|
271
|
|||||||||
Acquisition related amortization expense
|
9,411
|
10,072
|
9,116
|
|||||||||
Other (income) expense
|
3,188
|
432
|
(571
|
)
|
||||||||
Non-GAAP: Earnings before provision for income taxes
|
183,397
|
164,502
|
122,889
|
|||||||||
|
||||||||||||
GAAP: Provision for income taxes
|
43,618
|
41,284
|
32,509
|
|||||||||
Share-based compensation
|
2,104
|
2,014
|
2,188
|
|||||||||
Acquisition and integration expense
|
-
|
-
|
78
|
|||||||||
Acquisition related amortization expense
|
2,527
|
2,803
|
2,730
|
|||||||||
Other (income) expense
|
950
|
120
|
(143
|
)
|
||||||||
Tax benefit (expense) on restricted stock
|
267
|
317
|
(40
|
)
|
||||||||
Non-GAAP: Provision for income taxes
|
49,466
|
46,538
|
37,322
|
|||||||||
|
||||||||||||
Non-GAAP: Net earnings
|
$
|
133,931
|
$
|
117,964
|
$
|
85,567
|
|
Year Ended March 31,
|
|||||||||||
|
2023
|
2022
|
2021
|
|||||||||
GAAP: Net earnings per common share - diluted
|
$
|
4.48
|
$
|
3.93
|
$
|
2.77
|
||||||
|
||||||||||||
Share-based compensation
|
0.21
|
0.20
|
0.19
|
|||||||||
Acquisition and integration expense
|
-
|
-
|
0.01
|
|||||||||
Acquisition related amortization expense
|
0.26
|
0.26
|
0.24
|
|||||||||
Other (income) expense
|
0.08
|
0.01
|
(0.02
|
)
|
||||||||
Tax benefit (expense) on restricted stock
|
(0.01
|
)
|
(0.01
|
)
|
-
|
|||||||
Total non-GAAP adjustments - net of tax
|
0.54
|
0.46
|
0.42
|
|||||||||
|
||||||||||||
Non-GAAP: Net earnings per common share - diluted
|
$
|
5.02
|
$
|
4.39
|
$
|
3.19
|
|
Year Ended March 31,
|
|||||||||||
Consolidated
|
2023
|
2022
|
2021
|
|||||||||
Net earnings
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
Provision for income taxes
|
43,618
|
41,284
|
32,509
|
|||||||||
Share-based compensation
|
7,824
|
7,114
|
7,167
|
|||||||||
Interest and financing costs
|
2,897
|
928
|
521
|
|||||||||
Acquisition and integration expense
|
-
|
-
|
271
|
|||||||||
Depreciation and amortization
|
13,709
|
14,646
|
13,951
|
|||||||||
Other (income) expense, net
|
3,188
|
432
|
(571
|
)
|
||||||||
Adjusted EBITDA
|
$
|
190,592
|
$
|
170,004
|
$
|
128,245
|
||||||
|
||||||||||||
Technology business segments
|
||||||||||||
Operating income
|
$
|
140,110
|
$
|
109,000
|
$
|
75,665
|
||||||
Depreciation and amortization
|
13,598
|
14,535
|
13,839
|
|||||||||
Share-based compensation
|
7,579
|
6,890
|
6,923
|
|||||||||
Interest and financing costs
|
2,897
|
928
|
521
|
|||||||||
Acquisition and integration expense
|
-
|
-
|
271
|
|||||||||
Adjusted EBITDA
|
$
|
164,184
|
$
|
131,353
|
$
|
97,219
|
||||||
|
||||||||||||
|
||||||||||||
Financing business segment
|
||||||||||||
Operating income
|
$
|
26,052
|
$
|
38,316
|
$
|
30,670
|
||||||
Depreciation and amortization
|
111
|
111
|
112
|
|||||||||
Share-based compensation
|
245
|
224
|
244
|
|||||||||
Adjusted EBITDA
|
$
|
26,408
|
$
|
38,651
|
$
|
31,026
|
• |
Product segment: Our product segment consists of the sale of third-party hardware, third-party perpetual and subscription software, and third-party maintenance, software assurance, and other third-party
services. The product segment also includes internet-based business-to-business supply chain management solutions for IT products.
|
• |
Professional services segment: Our professional services segment includes our advanced professional services to our customers that are performed under time and materials, fixed fee, or milestone contracts.
Professional services include cloud consulting, staff augmentation services, and project management services.
|
• |
Managed services segment: Our managed services segment includes our advanced managed services that include managing various aspects of our customers’ environments and are billed in regular intervals over a
contract term, usually between three to five years. Managed services also include security solutions, storage-as-a-service, cloud hosted services, cloud managed services, and service desk.
|
• |
Portfolio income: Interest income from financing receivables and rents due under operating leases.
|
• |
Transactional gains: Net gains or losses on the sale of financial assets.
|
• |
Post-contract earnings: Month-to-month rents; early termination, prepayment, make-whole or buyout fees; and the sale of off-lease (used) equipment.
|
Year ended March 31,
|
||||||||||||||||
2023
|
2022
|
Change
|
Percent
Change
|
|||||||||||||
Financial metrics
|
||||||||||||||||
Net sales
|
||||||||||||||||
Product
|
$
|
1,750,802
|
$
|
1,492,411
|
$
|
258,391
|
17.3
|
%
|
||||||||
Professional services
|
151,785
|
146,747
|
5,038
|
3.4
|
%
|
|||||||||||
Managed services
|
112,658
|
93,878
|
18,780
|
20.0
|
%
|
|||||||||||
Total
|
2,015,245
|
1,733,036
|
282,209
|
16.3
|
%
|
|||||||||||
|
||||||||||||||||
Gross Profit
|
||||||||||||||||
Product
|
380,741
|
316,622
|
64,119
|
20.3
|
%
|
|||||||||||
Professional services
|
61,594
|
63,384
|
(1,790
|
)
|
(2.8
|
%)
|
||||||||||
Managed services
|
32,155
|
28,147
|
4,008
|
14.2
|
%
|
|||||||||||
Total
|
474,490
|
408,153
|
66,337
|
16.3
|
%
|
|||||||||||
Selling, general, and administrative
|
317,885
|
283,690
|
34,195
|
12.1
|
%
|
|||||||||||
Depreciation and amortization
|
13,598
|
14,535
|
(937
|
)
|
(6.4
|
%)
|
||||||||||
Interest and financing costs
|
2,897
|
928
|
1,969
|
212.2
|
%
|
|||||||||||
Operating expenses
|
334,380
|
299,153
|
35,227
|
11.8
|
%
|
|||||||||||
|
||||||||||||||||
Operating income
|
$
|
140,110
|
$
|
109,000
|
$
|
31,110
|
28.5
|
%
|
||||||||
|
||||||||||||||||
Key metrics & other information
|
||||||||||||||||
Gross billings
|
$
|
3,145,888
|
$
|
2,625,749
|
$
|
520,139
|
19.8
|
%
|
||||||||
Adjusted EBITDA
|
$
|
164,184
|
$
|
131,353
|
$
|
32,831
|
25.0
|
%
|
||||||||
Product margin
|
21.7
|
%
|
21.2
|
%
|
||||||||||||
Professional services margin
|
40.6
|
%
|
43.2
|
%
|
||||||||||||
Managed services margin
|
28.5
|
%
|
30.0
|
%
|
||||||||||||
|
||||||||||||||||
Net sales by customer end market:
|
||||||||||||||||
Telecom, media & entertainment
|
$
|
532,921
|
$
|
502,408
|
$
|
30,513
|
6.1
|
%
|
||||||||
Technology
|
393,594
|
250,485
|
143,109
|
57.1
|
%
|
|||||||||||
SLED
|
290,624
|
241,769
|
48,855
|
20.2
|
%
|
|||||||||||
Healthcare
|
274,936
|
270,481
|
4,455
|
1.6
|
%
|
|||||||||||
Financial services
|
156,257
|
155,160
|
1,097
|
0.7
|
%
|
|||||||||||
All others
|
366,913
|
312,733
|
54,180
|
17.3
|
%
|
|||||||||||
Total
|
$
|
2,015,245
|
$
|
1,733,036
|
$
|
282,209
|
16.3
|
%
|
||||||||
|
||||||||||||||||
Net sales by type:
|
||||||||||||||||
Networking
|
803,678
|
611,488
|
$
|
192,190
|
31.4
|
%
|
||||||||||
Cloud
|
587,097
|
581,113
|
5,984
|
1.0
|
%
|
|||||||||||
Security
|
214,459
|
158,927
|
55,532
|
34.9
|
%
|
|||||||||||
Collaboration
|
57,472
|
57,244
|
228
|
0.4
|
%
|
|||||||||||
Other
|
88,096
|
83,639
|
4,457
|
5.3
|
%
|
|||||||||||
Total products
|
1,750,802
|
1,492,411
|
258,391
|
17.3
|
%
|
|||||||||||
Professional services
|
151,785
|
146,747
|
5,038
|
3.4
|
%
|
|||||||||||
Managed services
|
112,658
|
93,878
|
18,780
|
20.0
|
%
|
|||||||||||
Total
|
$
|
2,015,245
|
$
|
1,733,036
|
$
|
282,209
|
16.3
|
%
|
|
Year Ended March 31,
|
Percent
|
||||||||||||||
|
2023
|
2022
|
Change
|
Change
|
||||||||||||
Financial metrics
|
||||||||||||||||
Portfolio earnings
|
$
|
11,356
|
$
|
17,764
|
$
|
(6,408
|
)
|
(36.1
|
%)
|
|||||||
Transactional gains
|
16,125
|
18,181
|
(2,056
|
)
|
(11.3
|
%)
|
||||||||||
Post-contract earnings
|
23,581
|
50,495
|
(26,914
|
)
|
(53.3
|
%)
|
||||||||||
Other
|
1,411
|
1,543
|
(132
|
)
|
(8.6
|
%)
|
||||||||||
Net sales
|
$
|
52,473
|
$
|
87,983
|
$
|
(35,510
|
)
|
(40.4
|
%)
|
|||||||
Cost of sales
|
9,439
|
35,154
|
(25,715
|
)
|
(73.1
|
%)
|
||||||||||
Gross profit
|
43,034
|
52,829
|
(9,795
|
)
|
(18.5
|
%)
|
||||||||||
|
||||||||||||||||
Selling, general, and administrative
|
15,635
|
13,427
|
2,208
|
16.4
|
%
|
|||||||||||
Depreciation and amortization
|
111
|
111
|
-
|
0.0
|
%
|
|||||||||||
Interest and financing costs
|
1,236
|
975
|
261
|
26.8
|
%
|
|||||||||||
Operating expenses
|
16,982
|
14,513
|
2,469
|
17.0
|
%
|
|||||||||||
|
||||||||||||||||
Operating income
|
$
|
26,052
|
$
|
38,316
|
$
|
(12,264
|
)
|
(32.0
|
%)
|
|||||||
|
||||||||||||||||
Key metrics & other information
|
||||||||||||||||
Adjusted EBITDA
|
$
|
26,408
|
$
|
38,651
|
$
|
(12,243
|
)
|
(31.7
|
%)
|
Year ended March 31,
|
||||||||||||||||
2022
|
2021
|
Change
|
Percent
Change
|
|||||||||||||
Financial metrics
|
||||||||||||||||
Net sales
|
||||||||||||||||
Product
|
$
|
1,492,411
|
$
|
1,305,789
|
$
|
186,622
|
14.3
|
%
|
||||||||
Professional services
|
146,747
|
125,106
|
21,641
|
17.3
|
%
|
|||||||||||
Managed services
|
93,878
|
77,059
|
16,819
|
21.8
|
%
|
|||||||||||
Total
|
1,733,036
|
1,507,954
|
225,082
|
14.9
|
%
|
|||||||||||
|
||||||||||||||||
Gross Profit
|
||||||||||||||||
Product
|
316,622
|
269,162
|
47,460
|
17.6
|
%
|
|||||||||||
Professional services
|
63,384
|
55,202
|
8,182
|
14.8
|
%
|
|||||||||||
Managed services
|
28,147
|
21,871
|
6,276
|
28.7
|
%
|
|||||||||||
Total
|
408,153
|
346,235
|
61,918
|
17.9
|
%
|
|||||||||||
Selling, general, and administrative
|
283,690
|
256,210
|
27,480
|
10.7
|
%
|
|||||||||||
Depreciation and amortization
|
14,535
|
13,839
|
696
|
5.0
|
%
|
|||||||||||
Interest and financing costs
|
928
|
521
|
407
|
78.1
|
%
|
|||||||||||
Operating expenses
|
299,153
|
270,570
|
28,583
|
10.6
|
%
|
|||||||||||
|
||||||||||||||||
Operating income
|
$
|
109,000
|
$
|
75,665
|
$
|
33,335
|
44.1
|
%
|
||||||||
|
||||||||||||||||
Key metrics & other information
|
||||||||||||||||
Gross billings
|
$
|
2,625,749
|
$
|
2,271,836
|
$
|
353,913
|
15.6
|
%
|
||||||||
Adjusted EBITDA
|
$
|
131,353
|
$
|
97,219
|
$
|
34,134
|
35.1
|
%
|
||||||||
Product margin
|
21.2
|
%
|
20.6
|
%
|
||||||||||||
Professional services margin
|
43.2
|
%
|
44.1
|
%
|
||||||||||||
Managed services margin
|
30.0
|
%
|
28.4
|
%
|
||||||||||||
|
||||||||||||||||
Net sales by customer end market:
|
||||||||||||||||
Telecom, media & entertainment
|
$
|
502,408
|
$
|
371,913
|
$
|
130,495
|
35.1
|
%
|
||||||||
Technology
|
250,485
|
251,683
|
(1,198
|
)
|
(0.5
|
%)
|
||||||||||
SLED
|
241,769
|
245,919
|
(4,150
|
)
|
(1.7
|
%)
|
||||||||||
Healthcare
|
270,481
|
200,067
|
70,414
|
35.2
|
%
|
|||||||||||
Financial services
|
155,160
|
198,761
|
(43,601
|
)
|
(21.9
|
%)
|
||||||||||
All others
|
312,733
|
239,611
|
73,122
|
30.5
|
%
|
|||||||||||
Total
|
$
|
1,733,036
|
$
|
1,507,954
|
$
|
225,082
|
14.9
|
%
|
||||||||
|
||||||||||||||||
Net sales by type:
|
||||||||||||||||
Networking
|
611,488
|
510,205
|
$
|
101,283
|
19.9
|
%
|
||||||||||
Cloud
|
581,113
|
516,930
|
64,183
|
12.4
|
%
|
|||||||||||
Security
|
158,927
|
155,186
|
3,741
|
2.4
|
%
|
|||||||||||
Collaboration
|
57,244
|
47,504
|
9,740
|
20.5
|
%
|
|||||||||||
Other
|
83,639
|
75,964
|
7,675
|
10.1
|
%
|
|||||||||||
Total products
|
1,492,411
|
1,305,789
|
186,622
|
14.3
|
%
|
|||||||||||
Professional services
|
146,747
|
125,106
|
21,641
|
17.3
|
%
|
|||||||||||
Managed services
|
93,878
|
77,059
|
16,819
|
21.8
|
%
|
|||||||||||
Total
|
$
|
1,733,036
|
$
|
1,507,954
|
$
|
225,082
|
14.9
|
%
|
|
Year Ended March 31,
|
Percent
|
||||||||||||||
|
2022
|
2021
|
Change
|
Change
|
||||||||||||
Financial Metrics
|
||||||||||||||||
Portfolio earnings
|
$
|
17,764
|
$
|
16,486
|
$
|
1,278
|
7.8
|
%
|
||||||||
Transactional gains
|
18,181
|
14,506
|
3,675
|
25.3
|
%
|
|||||||||||
Post-contract earnings
|
50,495
|
23,771
|
26,724
|
112.4
|
%
|
|||||||||||
Other
|
1,543
|
5,606
|
(4,063
|
)
|
(72.5
|
%)
|
||||||||||
Net sales
|
$
|
87,983
|
$
|
60,369
|
$
|
27,614
|
45.7
|
%
|
||||||||
Cost of sales
|
35,154
|
13,050
|
22,104
|
169.4
|
%
|
|||||||||||
Gross profit
|
52,829
|
47,319
|
5,510
|
11.6
|
%
|
|||||||||||
|
||||||||||||||||
Selling, general, and administrative
|
13,427
|
15,053
|
(1,626
|
)
|
(10.8
|
%)
|
||||||||||
Depreciation and amortization
|
111
|
112
|
(1
|
)
|
(0.9
|
%)
|
||||||||||
Interest and financing costs
|
975
|
1,484
|
(509
|
)
|
(34.3
|
%)
|
||||||||||
Operating expenses
|
14,513
|
16,649
|
(2,136
|
)
|
(12.8
|
%)
|
||||||||||
|
||||||||||||||||
Operating income
|
$
|
38,316
|
$
|
30,670
|
$
|
7,646
|
24.9
|
%
|
||||||||
|
||||||||||||||||
Key Metrics & Other Information
|
||||||||||||||||
Adjusted EBITDA
|
$
|
38,651
|
$
|
31,026
|
$
|
7,625
|
24.6
|
%
|
|
Year Ended March 31,
|
|||||||
|
2023
|
2022
|
||||||
Net cash used in operating activities
|
$
|
(15,425
|
)
|
$
|
(20,571
|
)
|
||
Net cash used in investing activities
|
(18,926
|
)
|
(1,259
|
)
|
||||
Net cash provided by (used in) financing activities
|
(20,950
|
)
|
47,176
|
|||||
Effect of exchange rate changes on cash
|
3,016
|
470
|
||||||
Net increase in cash and cash equivalents
|
$
|
(52,285
|
)
|
$
|
25,816
|
|
Year Ended March 31,
|
|||||||
|
2023
|
2022
|
||||||
Technology business segments
|
$
|
17,157
|
$
|
(20,243
|
)
|
|||
Financing segment
|
(32,582
|
)
|
(328
|
)
|
||||
Net cash used in operating activities
|
$
|
(15,425
|
)
|
$
|
(20,571
|
)
|
|
As of March 31,
|
|||||||
|
2023
|
2022
|
||||||
(DSO) Days sales outstanding (1)
|
74
|
71
|
||||||
(DIO) Days inventory outstanding (2)
|
38
|
25
|
||||||
(DPO) Days payable outstanding (3)
|
(53
|
)
|
(46
|
)
|
||||
Cash conversion cycle
|
59
|
50
|
(1) |
Represents the rolling three-month average of the balance of trade accounts receivable-trade, net for our technology business segments at the end of the period divided by Gross billings for the same
three-month period.
|
(2) |
Represents the rolling three-month average of the balance of inventory, net for our technology business segments at the end of the period divided by the direct cost of products and services billed to our
customers 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 business segments at the end of the period divided by the direct
cost of products and services billed to our customers for the same three-month period.
|
ePlus inc.
|
Exhibit 99.5
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
PAGE
|
|
F-2
|
|
F-6
|
|
F-7
|
|
F-8
|
|
F-9
|
|
F-11
|
|
F-12
|
• |
We tested the design and operating effectiveness of management’s controls over the determination of gross or net recognition of third-party software and support sales.
|
• |
For a selection of contracts, we performed the following procedures:
|
|
– |
Inspected the customer invoice and purchase order to determine whether the sale represented a valid transaction with a customer.
|
– |
Compared the cost per the Company’s records to the cost per the vendor invoice.
|
– |
Evaluated the sale to determine whether it constituted a single or multiple performance obligation(s) through inspection of the customer invoice, purchase order, and information on vendor websites accessed
through third-party search engines.
|
– |
Evaluated the sale to determine whether there was accompanying third-party support related to the software, and whether the support was separately identifiable or essential to the functionality of the software
through inspection of customer invoices, purchase orders, information on vendor websites accessed through third-party search engines and inquiries with management, as necessary.
|
• |
We tested the design and operating effectiveness of management’s controls over the transfer of
financial assets, including management’s controls over the evaluation of the terms of loan documents and accompanying investor data, assignment agreements, and the calculation of the gain or loss.
|
• |
For a selection of transactions, we evaluated the Company’s determination of sale or secured
borrowing, by evaluating, among other factors, if the transferred assets have been isolated from the Company. Specifically, we performed the following procedures:
|
|
– |
Obtained the executed transfer agreement and evaluated whether the Company:
|
|
■ |
Assigned its rights, titles, interests, estates, claims, and demands to the third-party assignee.
|
|
■ |
Retained any rights with respect to the payments assigned to the third-party assignee or had been
appropriately isolated from the assets. We evaluated opinions from outside legal counsel, when applicable.
|
|
– |
Obtained and inspected the cash proceeds support from the transfer and compared the cash received
to the selling price.
|
|
– |
Tested the mathematical accuracy of management’s calculation of the gain or loss based on the cash
proceeds and the receivable balance as of date of sale.
|
March 31, 2023
|
March 31, 2022
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
103,093
|
$
|
155,378
|
||||
Accounts receivable—trade, net
|
504,122
|
430,380
|
||||||
Accounts receivable—other, net
|
55,508
|
48,673
|
||||||
Inventories
|
243,286
|
155,060
|
||||||
Financing receivables—net, current
|
89,829
|
61,492
|
||||||
Deferred costs
|
44,191
|
32,555
|
||||||
Other current assets
|
55,101
|
13,944
|
||||||
Total current assets
|
1,095,130
|
897,482
|
||||||
Financing receivables and operating leases—net
|
84,417
|
64,292
|
||||||
Deferred tax asset
|
3,682
|
5,050
|
||||||
Property, equipment, and other assets
|
70,447
|
45,586
|
||||||
Goodwill
|
136,105
|
126,543
|
||||||
Other intangible assets—net
|
25,045
|
27,250
|
||||||
TOTAL ASSETS
|
$
|
1,414,826
|
$
|
1,166,203
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
220,159
|
$
|
136,161
|
||||
Accounts payable—floor plan
|
134,615
|
145,323
|
||||||
Salaries and commissions payable
|
37,336
|
39,602
|
||||||
Deferred revenue
|
114,028
|
86,469
|
||||||
Recourse notes payable—current
|
5,997
|
7,316
|
||||||
Non-recourse notes payable—current
|
24,819
|
17,070
|
||||||
Other current liabilities
|
24,372
|
28,095
|
||||||
Total current liabilities
|
561,326
|
460,036
|
||||||
Recourse notes payable - long-term
|
-
|
5,792
|
||||||
Non-recourse notes payable - long-term
|
9,522
|
4,108
|
||||||
Deferred tax liability
|
715 | - | ||||||
Other liabilities
|
60,998
|
35,529
|
||||||
TOTAL LIABILITIES
|
632,561
|
505,465
|
||||||
COMMITMENTS AND CONTINGENCIES (Note 10)
|
||||||||
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; 26,905 outstanding at March 31, 2023
and 26,886 outstanding at March 31, 2022
|
272
|
270
|
||||||
Additional paid-in capital
|
167,303
|
159,480
|
||||||
Treasury stock, at cost, 261 shares at March 31, 2023 and
130 shares at March 31, 2022
|
(14,080
|
)
|
(6,734
|
)
|
||||
Retained earnings
|
627,202
|
507,846
|
||||||
Accumulated other comprehensive income—foreign currency translation adjustment
|
1,568
|
(124
|
)
|
|||||
Total Stockholders’ Equity
|
782,265
|
660,738
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,414,826
|
$
|
1,166,203
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Net sales
|
||||||||||||
Product
|
$
|
1,803,275
|
$
|
1,580,394
|
$
|
1,366,158
|
||||||
Services
|
264,443
|
240,625
|
202,165
|
|||||||||
Total
|
2,067,718
|
1,821,019
|
1,568,323
|
|||||||||
Cost of sales
|
||||||||||||
Product
|
1,379,500
|
1,210,943
|
1,049,677
|
|||||||||
Services
|
170,694
|
149,094
|
125,092
|
|||||||||
Total
|
1,550,194
|
1,360,037
|
1,174,769
|
|||||||||
Gross profit
|
517,524
|
460,982
|
393,554
|
|||||||||
Selling, general, and administrative
|
333,520
|
297,117
|
271,263
|
|||||||||
Depreciation and amortization
|
13,709
|
14,646
|
13,951
|
|||||||||
Interest and financing costs
|
4,133
|
1,903
|
2,005
|
|||||||||
Operating expenses
|
351,362
|
313,666
|
287,219
|
|||||||||
Operating income
|
166,162
|
147,316
|
106,335
|
|||||||||
Other income (expense), net
|
(3,188
|
)
|
(432
|
)
|
571
|
|||||||
Earnings before tax
|
162,974
|
146,884
|
106,906
|
|||||||||
Provision for income taxes
|
43,618
|
41,284
|
32,509
|
|||||||||
Net earnings
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
Net earnings per common share—basic
|
$
|
4.49
|
$
|
3.96
|
$
|
2.79
|
||||||
Net earnings per common share—diluted
|
$
|
4.48
|
$
|
3.93
|
$
|
2.77
|
||||||
Weighted average common shares outstanding—basic
|
26,569
|
26,638
|
26,674
|
|||||||||
Weighted average common shares outstanding—diluted
|
26,654
|
26,866
|
26,834
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
NET EARNINGS
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX:
|
||||||||||||
Foreign currency translation adjustments
|
1,692
|
(779
|
)
|
1,646
|
||||||||
Other comprehensive income (loss)
|
1,692
|
(779
|
)
|
1,646
|
||||||||
TOTAL COMPREHENSIVE INCOME
|
$
|
121,048
|
$
|
104,821
|
$
|
76,043
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net earnings
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
Adjustments to reconcile
net earnings to net cash provided by (used in) operating activities:
|
||||||||||||
Depreciation and amortization
|
18,589
|
24,305
|
19,991
|
|||||||||
Provision for credit losses
|
666
|
(102
|
)
|
1,436
|
||||||||
Share-based compensation expense
|
7,825
|
7,114
|
7,169
|
|||||||||
Deferred taxes
|
2,083
|
(3,581
|
)
|
(4,198
|
)
|
|||||||
Payments from lessees directly to lenders—operating leases
|
-
|
(32
|
)
|
(34
|
)
|
|||||||
Gain on disposal of property, equipment, and operating lease equipment
|
(3,479
|
)
|
(4,136
|
)
|
(2,742
|
)
|
||||||
Changes in:
|
||||||||||||
Accounts receivable
|
(78,679
|
)
|
(50,803
|
)
|
(5,056
|
)
|
||||||
Inventories-net
|
(88,097
|
)
|
(85,453
|
)
|
(16,798
|
)
|
||||||
Financing receivables—net
|
(41,015
|
)
|
8,832
|
(42,104
|
)
|
|||||||
Deferred costs and other assets
|
(73,980
|
)
|
(10,560
|
)
|
(16,503
|
)
|
||||||
Accounts payable-trade
|
75,270
|
(25,187
|
)
|
76,772
|
||||||||
Salaries and commissions payable, deferred revenue, and other liabilities
|
46,036
|
13,432
|
37,177
|
|||||||||
Net cash provided by (used in) operating activities
|
(15,425
|
)
|
(20,571
|
)
|
129,507
|
|||||||
Cash flows from investing activities:
|
||||||||||||
Proceeds from sale of property, equipment, and operating lease equipment
|
3,742
|
21,923
|
2,791
|
|||||||||
Purchases of property, equipment and operating lease equipment
|
(9,380
|
)
|
(23,182
|
)
|
(11,513
|
)
|
||||||
Cash used in acquisitions, net of cash acquired
|
(13,288
|
)
|
-
|
(27,034
|
)
|
|||||||
Net cash used in investing activities
|
(18,926
|
)
|
(1,259
|
)
|
(35,756
|
)
|
||||||
Cash flows from financing activities:
|
||||||||||||
Borrowings of non-recourse and recourse notes payable
|
193,051
|
114,105
|
66,403
|
|||||||||
Repayments of non-recourse and recourse notes payable
|
(196,069
|
)
|
(99,991
|
)
|
(74,328
|
)
|
||||||
Repurchase of common stock
|
(7,224
|
)
|
(13,608
|
)
|
(6,948
|
)
|
||||||
Repayments of financing of acquisitions
|
-
|
-
|
(556
|
)
|
||||||||
Net borrowings (repayments) on floor plan facility
|
(10,708
|
)
|
46,670
|
(34,373
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
(20,950
|
)
|
47,176
|
(49,802
|
)
|
|||||||
Effect of exchange rate changes on cash
|
3,016
|
470
|
(618
|
)
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
(52,285
|
)
|
25,816
|
43,331
|
||||||||
Cash and cash equivalents, beginning of period
|
155,378
|
129,562
|
86,231
|
|||||||||
Cash and cash equivalents, end of period
|
$
|
103,093
|
$
|
155,378
|
$
|
129,562
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
4,065
|
$
|
1,714
|
$
|
1,436
|
||||||
Cash paid for income taxes
|
$
|
51,984
|
$
|
47,143
|
$
|
31,690
|
||||||
Cash paid for amounts included in the measurement of lease liabilities
|
$
|
4,610
|
$
|
4,653
|
$
|
5,780
|
||||||
Schedule of non-cash investing and financing activities:
|
||||||||||||
Proceeds from sale of property, equipment, and leased equipment
|
$
|
21
|
$
|
18
|
$
|
2,045
|
||||||
Purchases of property, equipment, and operating lease equipment
|
$
|
(1,453
|
)
|
$
|
(98
|
)
|
$
|
(372
|
)
|
|||
Borrowing of non-recourse and recourse notes payable
|
$
|
39,558
|
$
|
58,619
|
$
|
121,826
|
||||||
Repayments of non-recourse and recourse notes payable
|
$
|
-
|
$
|
(32
|
)
|
$
|
(34
|
)
|
||||
Vesting of share-based compensation
|
$
|
9,897
|
$
|
8,481
|
$
|
7,937
|
||||||
Repurchase of common stock
|
$ | (122 | ) | $ | - | $ | - | |||||
New operating lease assets obtained in exchange for lease obligations
|
$
|
11,886
|
$
|
2,653
|
$
|
1,146
|
Accumulated | ||||||||||||||||||||||||||||
Additional | Other | |||||||||||||||||||||||||||
Common Stock |
Paid-In | Treasury | Retained | Comprehensive | ||||||||||||||||||||||||
Shares
|
Par Value
|
Capital
|
Stock
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||
Balance, March 31, 2020
|
27,000
|
$
|
144
|
$
|
145,197
|
$
|
(68,424
|
)
|
$
|
410,219
|
$
|
(991
|
)
|
$
|
486,145
|
|||||||||||||
Issuance of restricted stock awards
|
200
|
1
|
-
|
-
|
-
|
-
|
1
|
|||||||||||||||||||||
Share-based compensation
|
-
|
-
|
7,169
|
-
|
-
|
-
|
7,169
|
|||||||||||||||||||||
Repurchase of common stock
|
(194
|
)
|
-
|
-
|
(6,948
|
)
|
-
|
-
|
(6,948
|
)
|
||||||||||||||||||
Net earnings
|
-
|
-
|
-
|
-
|
74,397
|
-
|
74,397
|
|||||||||||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
1,646
|
1,646
|
|||||||||||||||||||||
Balance, March 31, 2021
|
27,006
|
$
|
145
|
$
|
152,366
|
$
|
(75,372
|
)
|
$
|
484,616
|
$
|
655
|
$
|
562,410
|
||||||||||||||
Issuance of restricted stock awards
|
163
|
1
|
-
|
-
|
-
|
-
|
1
|
|||||||||||||||||||||
Share-based compensation
|
-
|
-
|
7,114
|
-
|
-
|
-
|
7,114
|
|||||||||||||||||||||
Repurchase of common stock
|
(283
|
)
|
-
|
-
|
(13,608
|
)
|
-
|
-
|
(13,608
|
)
|
||||||||||||||||||
Stock split effected in the form of a dividend
|
135
|
-
|
-
|
(135
|
)
|
-
|
-
|
|||||||||||||||||||||
Retirement of treasury stock
|
(11
|
)
|
-
|
82,246
|
(82,235
|
)
|
-
|
-
|
||||||||||||||||||||
Net earnings
|
-
|
-
|
-
|
-
|
105,600
|
-
|
105,600
|
|||||||||||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
(779
|
)
|
(779
|
)
|
|||||||||||||||||||
Balance, March 31, 2022
|
26,886
|
$
|
270
|
$
|
159,480
|
$
|
(6,734
|
)
|
$
|
507,846
|
$
|
(124
|
)
|
$
|
660,738
|
|||||||||||||
Issuance of restricted stock awards
|
150 | 2 | - | - | - | - | 2 | |||||||||||||||||||||
Share-based compensation
|
- | - | 7,823 | - | - | - | 7,823 | |||||||||||||||||||||
Repurchase of common stock
|
(131 | ) | - | - | (7,346 | ) | - | - | (7,346 | ) | ||||||||||||||||||
Net earnings
|
- | - | - | - | 119,356 | - | 119,356 | |||||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | - | - | 1,692 | 1,692 | |||||||||||||||||||||
Balance, March 31, 2023
|
26,905 | $ |
272 | $ |
167,303 | $ |
(14,080 | ) | $ |
627,202 | $ |
1,568 | $ |
782,265 |
|
● |
Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity can access at the measurement date.
|
|
● |
Level 2 – Inputs other than quoted prices included within Level 1, such as quoted prices for similar assets or liabilities in active markets, that are
observable for the asset or liability, either directly or indirectly.
|
|
● |
Level 3 – Unobservable inputs for the asset or liability. The fair values are determined based on model-based techniques such as discounted cash flow models
using inputs that we could not corroborate with market data.
|
March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Current (included in deferred revenue)
|
$
|
113,713
|
$
|
85,826
|
$
|
72,299
|
||||||
Non-current (included in other liabilities)
|
$
|
47,217
|
$
|
30,086
|
$
|
26,042
|
Year ending March 31, 2024
|
|
64,863
|
||
2025
|
28,269
|
|||
2026
|
12,855
|
|||
2027
|
4,132
|
|||
2028 and thereafter
|
1,442
|
|||
Total remaining performance obligations
|
$
|
111,561
|
Year Ended March 31,
|
||||||||
2023
|
2022
|
|||||||
Net sales
|
$
|
22,677
|
$
|
14,943
|
||||
Cost of sales
|
19,009
|
12,478
|
||||||
Gross profit
|
$
|
3,668
|
$
|
2,465
|
Year Ended March 31,
|
||||||||
2023
|
2022
|
|||||||
Interest income on sales-type leases
|
$
|
3,943
|
$
|
3,904
|
||||
Lease income on operating leases
|
$
|
17,421
|
$
|
24,711
|
Notes | Lease | Financing | ||||||||||
March 31, 2023
|
Receivable
|
Receivables
|
Receivables
|
|||||||||
Gross receivables
|
$
|
117,008
|
$
|
60,157
|
$
|
177,165
|
||||||
Unguaranteed residual value (1)
|
-
|
8,161
|
8,161
|
|||||||||
Unearned income
|
(5,950
|
)
|
(8,050
|
)
|
(14,000
|
)
|
||||||
Allowance for credit losses (2)
|
(801
|
)
|
(981
|
)
|
(1,782
|
)
|
||||||
Total, net
|
$
|
110,257
|
$
|
59,287
|
$
|
169,544
|
||||||
Reported as:
|
||||||||||||
Current
|
$
|
65,738
|
$
|
24,091
|
$
|
89,829
|
||||||
Long-term
|
44,519
|
35,196
|
79,715
|
|||||||||
Total, net
|
$
|
110,257
|
$
|
59,287
|
$
|
169,544
|
(1) |
Includes unguaranteed residual values of $4,222 thousand 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
|
(1) |
Includes unguaranteed residual values of $6,424 thousand that we retained after selling the related lease receivable.
|
(2) |
Refer to Note 7, “Allowance for Credit Losses” for details.
|
Year ending March 31, 2024
|
$
|
28,478
|
||
2025
|
17,216
|
|||
2026
|
9,662
|
|||
2027
|
3,547
|
|||
2028
and thereafter
|
1,254
|
|||
Total
|
$
|
60,157
|
March 31,
2023
|
March 31,
2022
|
|||||||
Cost of equipment under operating leases
|
$
|
15,301
|
$
|
13,044
|
||||
Accumulated depreciation
|
(10,599
|
)
|
(7,985
|
)
|
||||
Investment in operating lease equipment—net (1)
|
$
|
4,702
|
$
|
5,059
|
(1) |
Amounts include estimated unguaranteed
residual values of $1,717 thousand as of both March 31, 2023, and 2022.
|
Year ending March 31, 2024
|
$
|
1,618
|
||
2025
|
829
|
|||
2026
|
269
|
|||
2027 | 38 | |||
Total
|
$
|
2,754
|
Year Ended March 31,
|
||||||||
Lease term and Discount Rate
|
2023
|
2022
|
||||||
Weighted average remaining lease term (months)
|
81
|
29
|
||||||
Weighted average discount rate
|
4.8
|
%
|
3.2
|
%
|
Year ending March 31, 2024
|
$
|
2,796
|
||
2025
|
3,861
|
|||
2026
|
1,884
|
|||
2027
|
1,640
|
|||
2028 and thereafter
|
7,775
|
|||
Total lease payments
|
17,956
|
|||
Less: interest
|
(3,191
|
)
|
||
Present value of lease liabilities
|
$
|
14,765
|
Technology Segment
|
Product
|
Professional Services
|
Managed Services
|
Total
|
||||||||||||||||
Balance March 31, 2021
|
||||||||||||||||||||
Goodwill
|
$
|
135,318
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
135,318
|
||||||||||
Accumulated impairment losses
|
(8,673
|
)
|
-
|
-
|
-
|
(8,673
|
)
|
|||||||||||||
Net carrying amount
|
$
|
126,645
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
126,645
|
||||||||||
Foreign currency translations
|
(102
|
)
|
-
|
-
|
-
|
(102
|
)
|
|||||||||||||
Balance March 31, 2022
|
||||||||||||||||||||
Goodwill
|
$
|
135,216
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
135,216
|
||||||||||
Accumulated impairment losses
|
(8,673
|
)
|
-
|
-
|
-
|
(8,673
|
)
|
|||||||||||||
Net carrying amount
|
$
|
126,543
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
126,543
|
||||||||||
Acquisitions
|
9,694
|
-
|
-
|
-
|
9,694
|
|||||||||||||||
Foreign currency translations
|
(132
|
)
|
-
|
-
|
-
|
(132
|
)
|
|||||||||||||
Reporting unit change
|
(136,105
|
)
|
106,497
|
19,712
|
9,896
|
-
|
||||||||||||||
Balance March 31, 2023
|
||||||||||||||||||||
Goodwill
|
$
|
-
|
$
|
113,284
|
$
|
20,968
|
$
|
10,526
|
$
|
144,778
|
||||||||||
Accumulated impairment losses
|
-
|
(6,787
|
)
|
(1,256
|
)
|
(630
|
)
|
(8,673
|
)
|
|||||||||||
Net carrying amount
|
$
|
-
|
$
|
106,497
|
$
|
19,712
|
$
|
9,896
|
$
|
136,105
|
March 31, 2023
|
March 31, 2022
|
|||||||||||||||||||||||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
|||||||||||||||||||
Purchased intangibles
|
$
|
85,449
|
$
|
(61,376
|
)
|
$
|
24,073
|
$
|
77,224
|
$
|
(52,087
|
)
|
$
|
25,137
|
||||||||||
Capitalized software development
|
10,516
|
(9,544
|
)
|
972
|
10,517
|
(8,404
|
)
|
2,113
|
||||||||||||||||
Total
|
$
|
95,965
|
$
|
(70,920
|
)
|
$
|
25,045
|
$
|
87,741
|
$
|
(60,491
|
)
|
$
|
27,250
|
Year ending March 31, 2024
|
$
|
8,104
|
||
2025
|
6,235
|
|||
2026
|
4,448
|
|||
2027
|
2,882
|
|||
2028
|
1,658
|
|||
2029 and thereafter
|
746
|
|||
Total
|
$
|
24,073
|
Accounts
Receivable
|
Notes
Receivable
|
Lease
Receivables
|
Total
|
|||||||||||||
Balance as of March 31, 2020
|
1,781
|
798
|
|
610
|
3,189
|
|||||||||||
Provision for credit losses
|
367
|
503
|
566
|
1,436
|
||||||||||||
Write-offs and other
|
(84
|
)
|
(89
|
)
|
(5
|
)
|
(178
|
)
|
||||||||
Balance as of March 31, 2021
|
2,064
|
1,212
|
1,171
|
4,447
|
||||||||||||
Provision for credit losses
|
482
|
(312
|
)
|
(272
|
)
|
(102
|
)
|
|||||||||
Write-offs and other
|
(135
|
)
|
(192
|
)
|
(218
|
)
|
(545
|
)
|
||||||||
Balance as of March 31, 2022
|
2,411
|
708
|
681
|
3,800
|
||||||||||||
Provision for credit losses
|
273
|
93
|
300
|
666
|
||||||||||||
Write-offs and other
|
(112
|
)
|
-
|
-
|
(112
|
)
|
||||||||||
Balance as of March 31, 2023
|
2,572
|
801
|
|
981
|
4,354
|
• |
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 less than 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 in the range of 1% to 8%.
|
• |
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 greater than 8% and up to 100%.
|
Amortized cost basis by origination year ending March 31,
|
||||||||||||||||||||||||||||||||||||
2023
|
2022
|
2021
|
2020
|
2019
|
2018
and prior
|
Total
|
Transfers
(2)
|
Net
credit
exposure
|
||||||||||||||||||||||||||||
Notes receivable:
|
||||||||||||||||||||||||||||||||||||
High CQR
|
$
|
72,155
|
$
|
11,378
|
$
|
11,267
|
$
|
370
|
$
|
30
|
$
|
-
|
$
|
95,200
|
$
|
(28,115
|
)
|
$
|
67,085
|
|||||||||||||||||
Average CQR
|
12,793
|
2,675
|
213
|
115
|
61
|
1
|
15,858
|
(1,432
|
)
|
14,426
|
||||||||||||||||||||||||||
Total
|
$
|
84,948
|
$
|
14,053
|
$
|
11,480
|
$
|
485
|
$
|
91
|
$
|
1
|
$
|
111,058
|
$
|
(29,547
|
)
|
$
|
81,511
|
|||||||||||||||||
Lease receivables:
|
||||||||||||||||||||||||||||||||||||
High CQR
|
$
|
21,629
|
$
|
3,842
|
$
|
1,916
|
$
|
565
|
$
|
51
|
$
|
9
|
$
|
28,012
|
$
|
(1,437
|
)
|
$
|
26,575
|
|||||||||||||||||
Average CQR
|
23,796
|
3,430
|
770
|
35
|
3
|
-
|
28,034
|
(1,594
|
)
|
26,440
|
||||||||||||||||||||||||||
Total
|
$
|
45,425
|
$
|
7,272
|
$
|
2,686
|
$
|
600
|
$
|
54
|
$
|
9
|
$
|
56,046
|
$
|
(3,031
|
)
|
$
|
53,015
|
|||||||||||||||||
Total amortized cost (1)
|
$
|
130,373
|
$
|
21,325
|
$
|
14,166
|
$
|
1,085
|
$
|
145
|
$
|
10
|
$
|
167,104
|
$
|
(32,578
|
)
|
$
|
134,526
|
(1) |
Unguaranteed residual values of $4,222 thousand 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.
|
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
|
||||||||||||||||||||||||||
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
|
||||||||||||||||||||||||||
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 thousand 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.
|
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
|
$
|
1,020
|
$
|
862
|
$
|
473
|
$
|
2,355
|
$
|
7,703
|
$
|
10,058
|
$
|
101,000
|
$
|
111,058
|
||||||||||||||||
Lease receivables
|
1,068
|
463
|
864
|
2,395
|
5,413
|
7,808
|
48,238
|
56,046
|
||||||||||||||||||||||||
Total
|
$
|
2,088
|
$
|
1,325
|
$
|
1,337
|
$
|
4,750
|
$
|
13,116
|
$
|
17,866
|
$
|
149,238
|
$
|
167,104
|
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
|
March 31, | March 31, | |||||||
|
2023
|
2022
|
||||||
Furniture, fixtures and equipment
|
$
|
29,818
|
$
|
28,640
|
||||
Leasehold improvements
|
10,398
|
7,615
|
||||||
Capitalized software
|
3,235
|
3,822
|
||||||
Vehicles
|
445
|
476
|
||||||
Total assets
|
43,896
|
40,553
|
||||||
Accumulated depreciation and amortization
|
(31,963
|
)
|
(32,642
|
)
|
||||
Property and equipment - net
|
$
|
11,933
|
$
|
7,911
|
Recourse notes | Non-recourse | |||||||
payable
|
notes payable
|
|||||||
Year ended March 31, 2024
|
$
|
5,997
|
$
|
24,819
|
||||
2025
|
-
|
5,880
|
||||||
2026
|
-
|
2,589
|
||||||
2027
|
-
|
1,053
|
||||||
Total maturities
|
$
|
5,997
|
$
|
34,341
|
2023
|
2022
|
2021
|
||||||||||
Net earnings attributable to common shareholders - basic and diluted
|
$
|
119,356
|
$
|
105,600
|
$
|
74,397
|
||||||
Basic and diluted common shares outstanding:
|
||||||||||||
Weighted average common shares outstanding — basic
|
26,569
|
26,638
|
26,674
|
|||||||||
Effect of dilutive shares
|
85
|
228
|
160
|
|||||||||
Weighted average shares common outstanding — diluted
|
26,654
|
26,866
|
26,834
|
|||||||||
Earnings per common share - basic
|
$
|
4.49
|
$
|
3.96
|
$
|
2.79
|
||||||
Earnings per common share - diluted
|
$
|
4.48
|
$
|
3.93
|
$
|
2.77
|
Number of
Shares
|
Weighted Average
Grant-date Fair Value
|
|||||||
Nonvested April 1, 2022
|
343,806
|
$
|
41.01
|
|||||
Granted
|
158,447
|
$
|
56.50
|
|||||
Vested
|
(179,336
|
)
|
$
|
39.49
|
||||
Forfeited
|
(8,057
|
)
|
$
|
42.28
|
||||
Non-vested March 31, 2023
|
314,860
|
$
|
49.57
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Equity-based compensation expense
|
$
|
7,825
|
$
|
7,114
|
$
|
7,169
|
||||||
Income tax benefit
|
(2,097
|
)
|
(1,999
|
)
|
(2,179
|
)
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Income tax expense computed at the U.S. statutory federal rate
|
$
|
34,224
|
$
|
30,845
|
$
|
22,450
|
||||||
State income tax expense—net of federal benefit
|
8,754
|
8,937
|
6,941
|
|||||||||
Non-deductible executive compensation
|
1,708
|
1,749
|
2,052
|
|||||||||
Other
|
(1,068
|
)
|
(247
|
)
|
1,066
|
|||||||
Provision for income taxes
|
$
|
43,618
|
$
|
41,284
|
$
|
32,509
|
||||||
Effective income tax rate
|
26.8
|
%
|
28.1
|
%
|
30.4
|
%
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Current:
|
||||||||||||
Federal
|
$
|
30,928
|
$
|
32,309
|
$
|
26,054
|
||||||
State
|
10,110
|
11,681
|
9,882
|
|||||||||
Foreign
|
499
|
894
|
770
|
|||||||||
Total current expense
|
41,537
|
44,884
|
36,706
|
|||||||||
Deferred:
|
||||||||||||
Federal
|
1,301
|
(3,289
|
)
|
(3,067
|
)
|
|||||||
State
|
970
|
(370
|
)
|
(1,096
|
)
|
|||||||
Foreign
|
(190
|
)
|
59
|
(34
|
)
|
|||||||
Total deferred expense (benefit)
|
2,081
|
(3,600
|
)
|
(4,197
|
)
|
|||||||
Provision for income taxes
|
$
|
43,618
|
$
|
41,284
|
$
|
32,509
|
March 31,
|
||||||||
2023
|
2022
|
|||||||
Deferred tax assets:
|
||||||||
Accrued vacation
|
$
|
2,251
|
$
|
2,391
|
||||
Deferred revenue
|
5,448
|
5,090
|
||||||
Allowance for credit losses
|
1,063
|
951
|
||||||
Restricted stock
|
654
|
616
|
||||||
Other deferred tax assets
|
1,697
|
743
|
||||||
Accrued bonus
|
2,323
|
2,532
|
||||||
Lease liabilities
|
3,939
|
1,857
|
||||||
Other credits and carryforwards
|
277
|
249
|
||||||
Gross deferred tax assets
|
17,652
|
14,429
|
||||||
Less: valuation allowance
|
(112
|
)
|
(250
|
)
|
||||
Net deferred tax assets
|
17,540
|
14,179
|
||||||
Deferred tax liabilities:
|
||||||||
Property and equipment
|
(2,926
|
)
|
(2,295
|
)
|
||||
Operating leases
|
(3,789
|
)
|
(2,759
|
)
|
||||
Prepaid expenses
|
(1,729
|
)
|
(887
|
)
|
||||
Right-of-use assets
|
(3,885
|
)
|
(1,869
|
)
|
||||
Tax deductible goodwill
|
(2,244
|
)
|
(1,319
|
)
|
||||
Total deferred tax liabilities
|
(14,573
|
)
|
(9,129
|
)
|
||||
Net deferred tax asset
|
$
|
2,967
|
$
|
5,050
|
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)
|
|||||||||||||
March 31, 2023
|
||||||||||||||||
Assets:
|
||||||||||||||||
Money market funds
|
$
|
8,880
|
$
|
8,880
|
$
|
-
|
$
|
-
|
||||||||
March 31, 2022
|
||||||||||||||||
Assets:
|
||||||||||||||||
Money market funds
|
$
|
18,138
|
$
|
18,138
|
$
|
-
|
$
|
-
|
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
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Net Sales
|
||||||||||||
Product
|
$
|
1,750,802
|
$
|
1,492,411
|
$
|
1,305,789
|
||||||
Professional services
|
151,785
|
146,747
|
125,106
|
|||||||||
Managed services
|
112,658
|
93,878
|
77,059
|
|||||||||
Technology business |
2,015,245 | 1,733,036 | 1,507,954 | |||||||||
Financing
|
52,473
|
87,983
|
60,369
|
|||||||||
Total
|
2,067,718
|
1,821,019
|
1,568,323
|
|||||||||
Gross Profit
|
||||||||||||
Product
|
380,741
|
316,622
|
269,162
|
|||||||||
Professional services
|
61,594
|
63,384
|
55,202
|
|||||||||
Managed services
|
32,155
|
28,147
|
21,871
|
|||||||||
Technology business
|
474,490 | 408,153 | 346,235 | |||||||||
Financing
|
43,034
|
52,829
|
47,319
|
|||||||||
Total
|
517,524
|
460,982
|
393,554
|
|||||||||
Operating expenses
|
||||||||||||
Technology business
|
334,380 | 299,153 | 270,570 | |||||||||
Financing
|
16,982 | 14,513 | 16,649 | |||||||||
Total
|
351,362 | 313,666 | 287,219 | |||||||||
Operating income
|
||||||||||||
Technology business
|
140,110
|
109,000
|
75,665
|
|||||||||
Financing
|
26,052
|
38,316
|
30,670
|
|||||||||
Total
|
166,162
|
147,316
|
106,335
|
|||||||||
Other income (expense), net
|
(3,188
|
)
|
(432
|
)
|
571
|
|||||||
Earnings before tax
|
$
|
162,974
|
$
|
146,884
|
$
|
106,906
|
||||||
Depreciation and amortization
|
||||||||||||
Technology business
|
$
|
13,598
|
$
|
14,535
|
$
|
13,839
|
||||||
Financing
|
111
|
111
|
112
|
|||||||||
Total
|
$
|
13,709
|
$
|
14,646
|
$
|
13,951
|
||||||
Interest and financing costs
|
||||||||||||
Technology business
|
$
|
2,897
|
$
|
928
|
$
|
521
|
||||||
Financing
|
1,236
|
975
|
1,484
|
|||||||||
Total
|
$
|
4,133
|
$
|
1,903
|
$ | 2,005 |
Selected Financial Data - Statement of Cash Flow
|
||||||||||||
Purchases of property, equipment and operating lease equipment | ||||||||||||
Technology business
|
$
|
7,693
|
$
|
4,951
|
$
|
4,752
|
||||||
Financing
|
1,687
|
18,231
|
6,761
|
|||||||||
Total
|
$
|
9,380
|
$
|
23,182
|
$
|
11,513
|
Year ended March 31, 2023
|
||||||||||||||||||||
Product
|
Professional
Services
|
Managed Services
|
Financing
|
Total
|
||||||||||||||||
Net Sales
|
||||||||||||||||||||
Contracts with customers
|
$
|
1,728,125
|
$
|
151,785
|
$
|
112,658
|
$
|
9,304
|
$
|
2,001,872
|
||||||||||
Financing and other
|
22,677
|
-
|
-
|
43,169
|
65,846
|
|||||||||||||||
Total
|
$
|
1,750,802
|
$
|
151,785
|
$
|
112,658
|
$
|
52,473
|
$
|
2,067,718
|
||||||||||
Timing and position as principal or agent
|
||||||||||||||||||||
Transferred at a point in time as principal
|
$
|
1,566,760
|
$
|
-
|
$
|
-
|
$
|
9,304
|
$
|
1,576,064
|
||||||||||
Transferred at a point in time as agent
|
161,365
|
-
|
-
|
-
|
161,365
|
|||||||||||||||
Transferred over time as principal
|
-
|
151,785
|
112,658
|
-
|
264,443
|
|||||||||||||||
Total revenue from contracts with customers
|
$
|
1,728,125
|
$
|
151,785
|
$
|
112,658
|
$
|
9,304
|
$
|
2,001,872
|
Year ended March 31, 2022
|
||||||||||||||||||||
Product
|
Professional
Services
|
Managed Services
|
Financing
|
Total
|
||||||||||||||||
Net Sales
|
||||||||||||||||||||
Contracts with customers
|
$
|
1,477,468
|
$
|
146,747
|
$
|
93,878
|
$
|
34,842
|
$
|
1,752,935
|
||||||||||
Financing and other
|
14,943
|
-
|
-
|
53,141
|
68,084
|
|||||||||||||||
Total
|
$
|
1,492,411
|
$
|
146,747
|
$
|
93,878
|
$
|
87,983
|
$
|
1,821,019
|
||||||||||
Timing and position as principal or agent
|
||||||||||||||||||||
Transferred at a point in time as principal
|
$
|
1,342,769
|
$
|
-
|
$
|
-
|
$
|
34,842
|
$
|
1,377,611
|
||||||||||
Transferred at a point in time as agent
|
134,699
|
-
|
-
|
-
|
134,699
|
|||||||||||||||
Transferred over time as principal
|
-
|
146,747
|
93,878
|
-
|
240,625
|
|||||||||||||||
Total revenue from contracts with customers
|
$
|
1,477,468
|
$
|
146,747
|
$
|
93,878
|
$
|
34,842
|
$
|
1,752,935
|
Year ended March 31, 2021
|
||||||||||||||||||||
Product
|
Professional
Services
|
Managed Services
|
Financing
|
Total
|
||||||||||||||||
Net Sales
|
||||||||||||||||||||
Contracts with customers
|
$
|
1,281,939
|
$
|
125,106
|
$
|
77,059
|
$
|
12,369
|
$
|
1,496,473
|
||||||||||
Financing and other
|
23,850
|
-
|
-
|
48,000
|
71,850
|
|||||||||||||||
Total
|
$
|
1,305,789
|
$
|
125,106
|
$
|
77,059
|
$
|
60,369
|
$
|
1,568,323
|
||||||||||
Timing and position as principal or agent
|
||||||||||||||||||||
Transferred at a point in time as principal
|
$
|
1,174,582
|
$
|
-
|
$
|
-
|
$
|
12,369
|
$
|
1,186,951
|
||||||||||
Transferred at a point in time as agent
|
107,357
|
-
|
-
|
-
|
107,357
|
|||||||||||||||
Transferred over time as principal
|
-
|
125,106
|
77,059
|
-
|
202,165
|
|||||||||||||||
Total revenue from contracts with customers
|
$
|
1,281,939
|
$
|
125,106
|
$
|
77,059
|
$
|
12,369
|
$
|
1,496,473
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Customer end market:
|
||||||||||||
Telecom, media & entertainment
|
$
|
532,921
|
$
|
502,408
|
$
|
371,913
|
||||||
Technology
|
393,594
|
250,485
|
251,683
|
|||||||||
SLED
|
290,624
|
241,769
|
245,919
|
|||||||||
Healthcare
|
274,936
|
270,481
|
200,067
|
|||||||||
Financial services
|
156,257
|
155,160
|
198,761
|
|||||||||
All others
|
366,913
|
312,733
|
239,611
|
|||||||||
Net sales
|
2,015,245
|
1,733,036
|
1,507,954
|
|||||||||
Less: revenue from financing and other
|
(22,677
|
)
|
(14,943
|
)
|
(23,850
|
)
|
||||||
Total revenue from contracts with customers
|
$
|
1,992,568
|
$
|
1,718,093
|
$
|
1,484,104
|
||||||
Type:
|
||||||||||||
Product |
|
|
|
|
|
|
||||||
Networking
|
$ |
803,678
|
$ |
611,488
|
$ |
510,205
|
||||||
Cloud
|
587,097 | 581,113 | 516,930 | |||||||||
Security
|
214,459
|
158,927
|
155,186
|
|||||||||
Collaboration
|
57,472
|
57,244
|
47,504
|
|||||||||
Other
|
88,096
|
83,639
|
75,964
|
|||||||||
Total product | 1,750,802 | 1,492,411 | 1,305,789 | |||||||||
Professional services | 151,785 | 146,747 | 125,106 | |||||||||
Managed services | 112,658 | 93,878 | 77,059 | |||||||||
Net sales
|
2,015,245
|
1,733,036
|
1,507,954
|
|||||||||
Less: revenue from financing and other
|
(22,677
|
)
|
(14,943
|
)
|
(23,850
|
)
|
||||||
Total revenue from contracts with customers
|
$
|
1,992,568
|
$
|
1,718,093
|
$
|
1,484,104
|
Year Ended March 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Net sales:
|
||||||||||||
US
|
$
|
1,953,465
|
$
|
1,716,525
|
$
|
1,476,466
|
||||||
Non US
|
114,253
|
104,494
|
91,857
|
|||||||||
Total
|
$
|
2,067,718
|
$
|
1,821,019
|
$
|
1,568,323
|
March 31,
|
||||||||
2023
|
2022
|
|||||||
Long-lived tangible assets:
|
||||||||
US
|
$
|
16,313
|
$
|
21,837
|
||||
Non US
|
1,140
|
716
|
||||||
Total
|
$
|
17,453
|
$
|
22,553
|