UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2014
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from____ to ____ .
Commission file number: 1-34167
ePlus inc.
(Exact name of registrant as specified in its charter)
Delaware | 54-1817218 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
13595 Dulles Technology Drive, Herndon, VA 20171-3413
(Address, including zip code, of principal executive offices)
Registrant’s telephone number, including area code: (703) 984-8400
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer x | |
Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
The number of shares of common stock outstanding as of January 30, 2015 was 7,390,329
ePlus inc. AND SUBSIDIARIES
Part I. Financial Information:
Item 1. | Financial Statements | |
5 | ||
6 | ||
7 | ||
8 | ||
10 | ||
11 | ||
Item 2. | 25 | |
Item 3. | 39 | |
Item 4. | 39 | |
Part II. Other Information: | ||
Item 1. | 40 | |
Item 1A. | 40 | |
Item 2. | 41 | |
Item 3. | 42 | |
Item 4. | 42 | |
Item 5. | 42 | |
Item 6. | 43 | |
44 |
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains certain statements that are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or “Exchange Act,” and are made in reliance upon the protections provided by such acts for forward-looking statements. Such statements are not based on historical fact, but are based upon numerous assumptions about future conditions that may not occur. Forward-looking statements are generally identifiable by use of forward-looking words such as “may,” “should,” “would,” “intend,” “estimate,” “will,” “potential,” “possible,” “could,” “believe,” “expect,” “intend,” “plan,” “anticipate,” “hope,” “project,” and similar expressions. Readers are cautioned not to place undue reliance on any forward-looking statements made by us or on our behalf. Forward-looking statements are made based upon information that is currently available or management’s current expectations and beliefs concerning future developments and their potential effects upon us, speak only as of the date hereof, and are subject to certain risks and uncertainties. We do not undertake any obligation to publicly update or correct any forward-looking statements to reflect events or circumstances that subsequently occur, or of which we hereafter become aware. Actual events, transactions and results may materially differ from the anticipated events, transactions or results described in such statements. Our ability to consummate such transactions and achieve such events or results is subject to certain risks and uncertainties. Such risks and uncertainties include, but are not limited to, the matters set forth below:
· | we offer a comprehensive set of solutions— integrating information technology (IT) product sales, third-party software assurance and maintenance, advanced professional and managed services, proprietary software, and financing, and may encounter some of the challenges, risks, difficulties and uncertainties frequently faced by similar companies, such as: |
· | managing a diverse product set of solutions in highly competitive markets with a small number of key vendors; |
· | increasing the total number of customers utilizing integrated solutions by up-selling within our customer base and gaining new customers; |
· | adapting to meet changes in markets and competitive developments; |
· | maintaining and increasing advanced professional services by retaining highly skilled personnel and vendor certifications; |
· | increasing the total number of customers who utilize our managed services and professional services and continuing to enhance our managed services offerings to remain competitive in the marketplace; |
· | continuing to enhance our proprietary software and update our technology infrastructure to remain competitive in the marketplace; |
· | reliance on third parties to perform some of our service obligations; |
· | our dependence on key personnel, and our ability to hire and retain sufficient qualified personnel; |
· | our ability to implement comprehensive plans for the integration of sales forces, cost containment, asset rationalization, systems integration and other key strategies; |
· | a possible decrease in the capital spending budgets of our customers or a decrease in purchases from us; |
· | our ability to protect our intellectual property rights and successfully defend any challenges to the validity of our patents, and, when appropriate, license required technology; |
· | our professional and liability insurance policies coverage may be insufficient to cover a claim; |
· | the creditworthiness of our customers and our ability to reserve adequately for credit losses; |
· | the possibility of goodwill impairment charges in the future; |
· | uncertainty and volatility in the global economy and financial markets; |
· | changes in the IT industry and/or rapid changes in product offerings, including the proliferation of the cloud, infrastructure as a service and software as a service; |
· | our ability to secure our and our customers’ electronic and other confidential information; |
· | our ability to raise capital, maintain or increase as needed our lines of credit with vendors or floor planning facility, or obtain debt for our financing transactions or the effect of those changes on our common stock or its holders; |
· | future growth rates in our core businesses; |
· | our ability to realize our investment in leased equipment; |
· | significant adverse changes in, reductions in, or losses of relationships with several of our larger customers or vendors; |
· | our ability to successfully integrate acquired businesses; |
· | reduction of vendor incentives provided to us; |
· | exposure to changes in, interpretations of, or enforcement trends related to tax rules and other regulations; |
· | changes to or loss of members of our senior management team and/or failure to successfully implement succession plans; and |
· | significant changes in accounting standards including changes to the financial reporting of leases which could impact the demand for our leasing services, or misclassification of products and services we sell resulting in the misapplication of revenue recognition policies. |
We cannot be certain that our business strategy will be successful or that we will successfully address these and other challenges, risks and uncertainties. For a further list and description of various risks, relevant factors and uncertainties that could cause future results or events to differ materially from those expressed or implied in our forward-looking statements, see the Item 1A, “Risk Factors” and Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections contained elsewhere in this report, as well as other reports that we file with the Securities and Exchange Commission (“SEC”).
Item 1. Financial Statements
ePlus inc. AND SUBSIDIARIES
(amounts in thousands, except per share data) | As of December 31, 2014 | As of March 31, 2014 | ||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 51,522 | $ | 80,179 | ||||
Accounts receivable—trade, net | 247,040 | 211,314 | ||||||
Accounts receivable—other, net | 25,612 | 31,902 | ||||||
Inventories—net | 23,600 | 22,629 | ||||||
Financing receivables—net, current | 70,450 | 57,749 | ||||||
Deferred costs | 17,037 | 10,819 | ||||||
Deferred tax assets | 3,189 | 3,742 | ||||||
Other current assets | 7,705 | 6,925 | ||||||
Total current assets | 446,155 | 425,259 | ||||||
Financing receivables and operating leases—net | 94,676 | 85,990 | ||||||
Property, equipment and other assets | 9,047 | 8,013 | ||||||
Goodwill and other intangible assets | 41,487 | 34,583 | ||||||
TOTAL ASSETS | $ | 591,365 | $ | 553,845 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Accounts payable—equipment | $ | 18,796 | $ | 6,772 | ||||
Accounts payable—trade | 47,036 | 61,940 | ||||||
Accounts payable—floor plan | 110,625 | 93,416 | ||||||
Salaries and commissions payable | 15,167 | 12,401 | ||||||
Deferred revenue | 28,656 | 21,840 | ||||||
Recourse notes payable - current | 850 | 1,460 | ||||||
Non-recourse notes payable - current | 44,290 | 30,907 | ||||||
Other current liabilities | 20,421 | 15,382 | ||||||
Total current liabilities | 285,841 | 244,118 | ||||||
Recourse notes payable - long term | 2,926 | 2,100 | ||||||
Non-recourse notes payable - long term | 24,434 | 34,421 | ||||||
Deferred tax liability - long term | 4,444 | 5,001 | ||||||
Other liabilities | 3,521 | 1,822 | ||||||
TOTAL LIABILITIES | 321,166 | 287,462 | ||||||
COMMITMENTS AND CONTINGENCIES (Note 7) | ||||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock, $.01 per share par value; 2,000 shares authorized; none issued or outstanding | - | - | ||||||
Common stock, $.01 per share par value; 25,000 shares authorized; 13,114 issued and 7,398 outstanding at December 31, 2014 and 13,026 issued and 8,036 outstanding at March 31, 2014 | 131 | 130 | ||||||
Additional paid-in capital | 110,086 | 105,924 | ||||||
Treasury stock, at cost, 5,716 and 4,990 shares, respectively | (117,574 | ) | (80,494 | ) | ||||
Retained earnings | 277,567 | 240,637 | ||||||
Accumulated other comprehensive income—foreign currency translation adjustment | (11 | ) | 186 | |||||
Total Stockholders' Equity | 270,199 | 266,383 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 591,365 | $ | 553,845 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
ePlus inc. AND SUBSIDIARIES
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(amounts in thousands, except per share data) | ||||||||||||||||
Sales of product and services | $ | 295,679 | $ | 255,747 | $ | 843,619 | $ | 764,067 | ||||||||
Financing revenue | 8,406 | 9,228 | 26,339 | 27,989 | ||||||||||||
Fee and other income | 2,156 | 2,207 | 6,059 | 5,572 | ||||||||||||
TOTAL REVENUES | 306,241 | 267,182 | 876,017 | 797,628 | ||||||||||||
Cost of sales, product and services | 238,202 | 207,378 | 681,852 | 625,562 | ||||||||||||
Direct lease costs | 2,601 | 3,055 | 8,364 | 9,803 | ||||||||||||
Cost of revenues | 240,803 | 210,433 | 690,216 | 635,365 | ||||||||||||
Professional and other fees | 1,436 | 2,008 | 4,846 | 7,154 | ||||||||||||
Salaries and benefits | 35,632 | 30,795 | 102,831 | 91,162 | ||||||||||||
General and administrative expenses | 7,233 | 5,397 | 20,664 | 16,457 | ||||||||||||
Interest and financing costs | 575 | 496 | 1,830 | 1,389 | ||||||||||||
Operating expenses | 44,876 | 38,696 | 130,171 | 116,162 | ||||||||||||
OPERATING INCOME | 20,562 | 18,053 | 55,630 | 46,101 | ||||||||||||
Other income | 6,169 | - | 7,603 | - | ||||||||||||
EARNINGS BEFORE PROVISION FOR INCOME TAXES | 26,731 | 18,053 | 63,233 | 46,101 | ||||||||||||
PROVISION FOR INCOME TAXES | 11,230 | 7,443 | 26,303 | 19,050 | ||||||||||||
NET EARNINGS | $ | 15,501 | $ | 10,610 | $ | 36,930 | $ | 27,051 | ||||||||
NET EARNINGS PER COMMON SHARE—BASIC | $ | 2.14 | $ | 1.33 | $ | 5.02 | $ | 3.37 | ||||||||
NET EARNINGS PER COMMON SHARE—DILUTED | $ | 2.13 | $ | 1.32 | $ | 4.97 | $ | 3.34 | ||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—BASIC | 7,230 | 7,950 | 7,351 | 7,947 | ||||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—DILUTED | 7,279 | 7,982 | 7,413 | 8,013 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
ePlus inc. AND SUBSIDIARIES
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(amounts in thousands) | ||||||||||||||||
NET EARNINGS | $ | 15,501 | $ | 10,610 | $ | 36,930 | $ | 27,051 | ||||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX: | ||||||||||||||||
Foreign currency translation adjustments | (153 | ) | (84 | ) | (197 | ) | (121 | ) | ||||||||
Other comprehensive income (loss) | (153 | ) | (84 | ) | (197 | ) | (121 | ) | ||||||||
TOTAL COMPREHENSIVE INCOME | $ | 15,348 | $ | 10,526 | $ | 36,733 | $ | 26,930 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
ePlus inc. AND SUBSIDIARIES
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
(in thousands) | ||||||||
Cash Flows From Operating Activities: | ||||||||
Net earnings | $ | 36,930 | $ | 27,051 | ||||
Adjustments to reconcile net earnings to net cash used in operating activities: | ||||||||
Depreciation and amortization | 11,441 | 11,801 | ||||||
Provision for credit losses, inventory obsolescence and sales returns | 275 | 250 | ||||||
Share-based compensation expense | 3,428 | 2,965 | ||||||
Excess tax benefit from share-based compensation | (734 | ) | (1,366 | ) | ||||
Deferred taxes | (59 | ) | (278 | ) | ||||
Payments from lessees directly to lenders—operating leases | (6,011 | ) | (5,857 | ) | ||||
Gain on disposal of property, equipment and operating lease equipment | (2,438 | ) | (1,550 | ) | ||||
Gain on sale of financing receivables | (4,640 | ) | (5,707 | ) | ||||
Gain on retirement of a liability | (1,434 | ) | - | |||||
Other | 105 | 70 | ||||||
Changes in: | ||||||||
Accounts receivable—trade | (27,378 | ) | (39,585 | ) | ||||
Accounts receivable—other | 4,492 | (3,599 | ) | |||||
Inventories | (314 | ) | (9,182 | ) | ||||
Financing receivables | (14,927 | ) | (20,124 | ) | ||||
Deferred costs, other intangible assets and other assets | (6,309 | ) | (410 | ) | ||||
Accounts payable—equipment | (578 | ) | 2,453 | |||||
Accounts payable—trade | (15,451 | ) | 10,816 | |||||
Salaries and commissions payable, deferred revenue and other liabilities | 13,672 | 5,486 | ||||||
Net cash used in operating activities | $ | (9,930 | ) | $ | (26,766 | ) | ||
Cash Flows From Investing Activities: | ||||||||
Maturities of short-term investments | $ | - | $ | 982 | ||||
Maturities of supplemental benefit plan investments | 2,544 | - | ||||||
Proceeds from sale of property, equipment and operating lease equipment | 7,401 | 3,280 | ||||||
Purchases of property, equipment and operating lease equipment | (7,571 | ) | (7,938 | ) | ||||
Purchases of assets to be leased or financed | (7,628 | ) | (8,278 | ) | ||||
Issuance of financing receivables | (93,205 | ) | (68,033 | ) | ||||
Repayments of financing receivables | 50,577 | 33,497 | ||||||
Proceeds from sale of financing receivables | 24,216 | 28,270 | ||||||
Premiums paid on life insurance | (47 | ) | (163 | ) | ||||
Cash used in acquisitions, net of cash acquired | (7,992 | ) | (2,845 | ) | ||||
Net cash used in investing activities | $ | (31,705 | ) | $ | (21,228 | ) |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
(in thousands) | ||||||||
Cash Flows From Financing Activities: | ||||||||
Borrowings of non-recourse and recourse notes payable | $ | 40,329 | $ | 29,020 | ||||
Repayments of non-recourse and recourse notes payable | (1,580 | ) | (2,247 | ) | ||||
Repurchase of common stock | (37,080 | ) | (10,308 | ) | ||||
Dividends paid | (90 | ) | (107 | ) | ||||
Proceeds from issuance of capital stock through option exercise | - | 559 | ||||||
Payments of contingent consideration | - | (1,027 | ) | |||||
Excess tax benefit from share-based compensation | 734 | 1,366 | ||||||
Net borrowings on floor plan facility | 10,689 | 18,510 | ||||||
Net cash provided by financing activities | 13,002 | 35,766 | ||||||
Effect of exchange rate changes on cash | (24 | ) | 6 | |||||
Net Decrease in Cash and Cash Equivalents | (28,657 | ) | (12,222 | ) | ||||
Cash and Cash Equivalents, Beginning of Period | 80,179 | 52,720 | ||||||
Cash and Cash Equivalents, End of Period | $ | 51,522 | $ | 40,498 | ||||
Supplemental Disclosures of Cash Flow Information: | ||||||||
Cash paid for interest | $ | 201 | $ | 100 | ||||
Cash paid for income taxes | $ | 26,233 | $ | 16,769 | ||||
Schedule of Non-Cash Investing and Financing Activities: | ||||||||
Purchase of property and equipment included in accounts payable | $ | 243 | $ | 75 | ||||
Purchase of operating lease equipment included in accounts payable | $ | 93 | $ | 308 | ||||
Purchase of assets to be leased or financed included in accounts payable | $ | 15,633 | $ | 3,997 | ||||
Proceeds from sales of operating lease equipment included in accounts receivable | $ | 297 | $ | 10 | ||||
Repayments of non-recourse and recourse notes payable | $ | 26,469 | $ | 15,147 | ||||
Vesting of share-based compensation | $ | 6,439 | $ | 7,804 | ||||
Origination and concurrent sale of financing receivables | $ | 79,663 | $ | 102,131 | ||||
Contingent consideration | $ | 1,980 | $ | - |
ePlus inc. AND SUBSIDIARIES
Common Stock | Additional Paid-In | Treasury | Retained | Accumulated Other | ||||||||||||||||||||||||
Shares | Par Value | Capital | Stock | Earnings | Income | Total | ||||||||||||||||||||||
(amounts in thousands) | ||||||||||||||||||||||||||||
Balance, April 1, 2014 | 8,036 | $ | 130 | $ | 105,924 | $ | (80,494 | ) | $ | 240,637 | $ | 186 | $ | 266,383 | ||||||||||||||
Excess tax benefit of share-based compensation | - | - | 734 | - | - | - | 734 | |||||||||||||||||||||
Issuance of restricted stock awards | 88 | 1 | - | - | - | - | 1 | |||||||||||||||||||||
Share-based compensation | - | - | 3,428 | - | - | - | 3,428 | |||||||||||||||||||||
Repurchase of common stock | (726 | ) | - | - | (37,080 | ) | - | - | (37,080 | ) | ||||||||||||||||||
Net earnings | - | - | - | - | 36,930 | - | 36,930 | |||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (197 | ) | (197 | ) | |||||||||||||||||||
Balance, December 31, 2014 | 7,398 | $ | 131 | $ | 110,086 | $ | (117,574 | ) | $ | 277,567 | $ | (11 | ) | $ | 270,199 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
ePlus inc. AND SUBSIDIARIES
1. | ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
BASIS OF PRESENTATION — Our company was founded in 1990 and is a Delaware corporation. ePlus inc. is sometimes referred to in this Quarterly Report on Form 10-Q as “we,” “our,” “us,” or “ePlus.” The unaudited condensed consolidated financial statements include the accounts of ePlus inc. and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated.
INTERIM FINANCIAL STATEMENTS — The condensed consolidated financial statements for the three and nine months ended December 31, 2014 and 2013 were prepared by us, without audited, 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 three and nine months ended December 31, 2014 and 2013 are not necessarily indicative of results that may be expected for any other interim period or for the full fiscal year ending March 31, 2015 or any other future period. These unaudited condensed consolidated financial statements do not include all disclosures required by the accounting principles generally accepted in the United States (“U.S. 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, 2014 (“2014 Annual Report”), which should be read in conjunction with these interim financial statements.
SUBSEQUENT EVENTS — Management has evaluated subsequent events after the balance sheet date through the date our financial statements are issued.
USE OF ESTIMATES — The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Estimates are used for items such as revenue recognition, residual values, vendor incentives, lease classification, goodwill and intangibles, reserves for credit losses, inventory obsolescence, and the recognition and measurement of income tax assets and liabilities 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.
The notes to the consolidated financial statements contained in the 2014 Annual Report include additional discussion of the significant accounting policies and estimates used in the preparation of our consolidated financial statements. There have been no material changes to our significant accounting policies and estimates during the nine months ended December 31, 2014.
CONCENTRATIONS OF RISK —A substantial portion of our sales of product and services are from sales of Cisco Systems, Hewlett-Packard, and NetApp products, which represented approximately 45%, 7% and 8%, and 50%, 8% and 7%, respectively, of our technology segment sales of product and services for the three and nine months ended December 31, 2014, as compared to 46%, 10%, and 11%, and 49%, 10%, and 9% respectively, of our technology segment sales of product and services for the three and nine months ended December 31, 2013. Any changes in our vendors’ ability to provide products could have a material adverse effect on our business, results of operations and financial condition.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED — In May 2014, the Financial Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2014-09, Revenue from Contracts with Customers, which will supersede all current US GAAP on this topic. The principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which entity expects to be entitled in exchange for those goods or services. The effective date for ASU 2014-09 for us is for fiscal year beginning April 1, 2017. The standard can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. We are currently evaluating the impact it will have on our financial statements and disclosures and have not yet selected our planned transition approach.
2. | FINANCING RECEIVABLES AND OPERATING LEASES |
Our financing receivables and operating leases consist of assets that we financed for our customers, which we manage as a portfolio of investments. Equipment financed for our customers are accounted for as investments in direct financing, sales-type or operating leases in accordance with Accounting Standards Codification (“ASC”) Topic 840, Leases. We also finance third-party software, maintenance, and services for our customers, which are classified as notes receivables. Our notes receivables are interest bearing and are often due over a period of time that corresponds with the terms of the leased products.
FINANCING RECEIVABLES—NET
Our financing receivables, net consist of the following (in thousands):
December 31, 2014 | Notes Receivables | Lease-Related Receivables | Total Financing Receivables | |||||||||
Minimum payments | $ | 66,190 | $ | 83,047 | $ | 149,237 | ||||||
Estimated unguaranteed residual value (1) | - | 8,435 | 8,435 | |||||||||
Initial direct costs, net of amortization (2) | 433 | 547 | 980 | |||||||||
Unearned income | - | (6,001 | ) | (6,001 | ) | |||||||
Reserve for credit losses (3) | (3,608 | ) | (1,032 | ) | (4,640 | ) | ||||||
Total, net | $ | 63,015 | $ | 84,996 | $ | 148,011 | ||||||
Reported as: | ||||||||||||
Current | $ | 29,674 | $ | 40,776 | $ | 70,450 | ||||||
Long-term | 33,341 | 44,220 | 77,561 | |||||||||
Total, net | $ | 63,015 | $ | 84,996 | $ | 148,011 |
(1) | Includes estimated unguaranteed residual values of $3,728 thousand for direct financing leases, which have been sold and accounted for as sales under ASC Topic 860, Transfers and Servicing. |
(2) | Initial direct costs are shown net of amortization of $606 thousand. |
(3) | For details on reserve for credit losses, refer to Note 4, “Reserves for Credit Losses.” |
March 31, 2014 | Notes Receivables | Lease-Related Receivables | Total Financing Receivables | |||||||||
Minimum payments | $ | 43,707 | $ | 81,551 | $ | 125,258 | ||||||
Estimated unguaranteed residual value (1) | - | 8,275 | 8,275 | |||||||||
Initial direct costs, net of amortization (2) | 354 | 537 | 891 | |||||||||
Unearned income | - | (6,285 | ) | (6,285 | ) | |||||||
Reserve for credit losses (3) | (3,364 | ) | (1,024 | ) | (4,388 | ) | ||||||
Total, net | $ | 40,697 | $ | 83,054 | $ | 123,751 | ||||||
Reported as: | ||||||||||||
Current | $ | 22,109 | $ | 35,640 | $ | 57,749 | ||||||
Long-term | 18,588 | 47,414 | 66,002 | |||||||||
Total, net | $ | 40,697 | $ | 83,054 | $ | 123,751 |
(1) | Includes estimated unguaranteed residual values of $3,034 thousand for direct financing leases which have been sold and accounted for as sales under ASC Topic 860, Transfers and Servicing. |
(2) | Initial direct costs are shown net of amortization of $525 thousand. |
(3) | For details on reserve for credit losses, refer to Note 4, “Reserves for Credit Losses.” |
OPERATING LEASES—NET
Operating leases—net primarily represents leases that do not qualify as direct financing leases. The components of the operating leases—net are as follows (in thousands):
December 31, 2014 | March 31, 2014 | |||||||
Cost of equipment under operating leases | $ | 34,455 | $ | 40,513 | ||||
Accumulated depreciation | (17,340 | ) | (20,525 | ) | ||||
Investment in operating lease equipment—net (1) | $ | 17,115 | $ | 19,988 |
(1) | These totals include estimated unguaranteed residual values of $4,189 thousand and $5,610 thousand as of December 31, 2014 and March 31, 2014, respectively. |
TRANSFERS OF FINANCIAL ASSETS
We enter into arrangements to transfer the contractual payments due under financing receivables and operating leases, which are accounted for as sales or secured borrowings in accordance with ASC Topic 860, Transfers and Servicing. For transfers accounted for as a secured borrowing, the corresponding investments serve as collateral for non-recourse notes payable. As of December 31, 2014 and March 31, 2014, we had financing receivables and operating leases of $81.2 million and $72.3 million, respectively, which were collateral for non-recourse notes payable. See Note 6, “Notes Payable and Credit Facility.”
For transfers accounted for as sales, we derecognize the carrying value of the asset transferred and recognize a net gain or loss on the sale, which is presented within financing revenues in the unaudited condensed consolidated statement of operations. During the three months ended December 31, 2014 and 2013, we recognized net gains of $1.5 million and $2.3 million, respectively. The fair value of assets received from these sales was $44.8 million and $45.7 million for the three months ended December 31, 2014 and 2013, respectively. During the nine months ended December 31, 2014 and 2013, we recognized net gains of $4.6 million and $7.9 million, respectively. The fair value of assets received from these sales was $138.6 million and $168.1 million for the nine months ended December 31, 2014 and 2013, respectively.
3. | GOODWILL AND OTHER INTANGIBLE ASSETS |
Our goodwill and other intangible assets consist of the following (in thousands):
December 31, 2014 | March 31, 2014 | |||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization / Impairment Loss | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization / Impairment Loss | Net Carrying Amount | |||||||||||||||||||
Goodwill | $ | 42,784 | $ | (8,673 | ) | $ | 34,111 | $ | 38,243 | $ | (8,673 | ) | $ | 29,570 | ||||||||||
Customer relationships & other intangibles | 12,013 | (5,994 | ) | 6,019 | 8,013 | (4,671 | ) | 3,342 | ||||||||||||||||
Capitalized software development | 2,693 | (1,336 | ) | 1,357 | 2,616 | (945 | ) | 1,671 | ||||||||||||||||
Total | $ | 57,490 | $ | (16,003 | ) | $ | 41,487 | $ | 48,872 | $ | (14,289 | ) | $ | 34,583 |
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. Customer relationships and capitalized software development costs are amortized over an estimated useful life, which is generally between 3 to 6 years.
During the third quarter of fiscal 2015, we performed our annual impairment test of goodwill and concluded that the fair value of our Technology and Software Document Management reporting units were in excess of their respective book values. As part of our annual assessment, we elected to bypass the qualitative assessment and estimated the fair values of our reporting units using the market approach and the income approach. The market approach measures the value of an entity through an analysis of recent sales or by comparison to comparable companies. The income approach measures the value of reporting units by discounting expected future cash flows.
Under the market approach, we used the public company market multiple method and similar transactions method. Under the guideline public company method, we analyzed companies that were in the same industry, performed the same or similar services, had similar operations, and are considered competitors. Multiples that related to some level of earnings or revenue were considered most appropriate for the industry in which we operate. The multiples selected were based on our analysis of the guideline companies’ profitability ratios and return to investors. We compared our reporting units’ size and ranking against the guideline companies, taking into consideration risk, profitability and growth along with guideline medians and averages. We then selected pricing multiples, adjusted appropriately for size and risk, to apply to our reporting units’ financial data.
Multiples were weighted based on the consistency and comparability of the guideline companies along with the respective reporting units, including margins, profitability and leverage. For each of the reporting units, we used the following multiples: enterprise value (“EV”) to trailing twelve months (“TTM”) revenue, EV to TTM earnings before interest and taxes (“EBIT”), and EV to forward twelve months revenue. Under the similar transactions method, we examined the recently completed transactions of sales of stock of private or public companies, which are in the same industry or similar lines of business to compute the enterprise value to trailing twelve months revenue multiple. This multiple, adjusted for differences in size, was used to estimate the fair value.
Under the income approach, we used the discounted future cash flow method to estimate the fair value of each of the reporting units by discounting the expected future cash flows to their present value using the weighted average cost of capital, which reflects the overall level of inherent risk involved in our reporting units and the rate of return an outside investor would expect to earn. To estimate cash flows beyond the final year of our model, we used a terminal value approach. Under this approach, we used the estimated earnings before interest, taxes, depreciation and amortization in the final year of our model, adjusted to estimate a normalized cash flow, applied a perpetuity growth assumption and discounted by a perpetuity discount factor to determine the terminal value. We incorporated the present value of the resulting terminal value into our estimate of fair value.
The estimated fair value of our reporting units is dependent on several significant assumptions underlying our forecasted cash flows and weighted average cost of capital. The forecasted cash flows were based on management’s best estimates after considering economic and market conditions over the projection period, including business plans, growth rates in sales, costs, estimates of future expected changes in operating margins and cash expenditures. Any adverse change including but not limited to a significant decline in our expected future cash flows; a significant adverse change in legal factors or in the business climate; unanticipated competition; or slower growth rates may impact our ability to meet our forecasted cash flow estimates.
The fair value of our Technology and Software Document Management reporting units substantially exceeded their respective carrying values as of October 1, 2014, and our conclusions regarding the recoverability of goodwill would not have been impacted by a 10% change in their fair values.
All of our goodwill as of December 31, 2014 and March 31, 2014 related to our technology segment. The following table summarizes the amount of goodwill allocated to our reporting units (in thousands):
Reporting Unit | December 31, 2014 | March 31, 2014 | ||||||
Technology | $ | 33,022 | $ | 28,481 | ||||
Software Document Management | 1,089 | 1,089 |
OTHER INTANGIBLE ASSETS
Total amortization expense for other intangible assets was $0.7 million and $0.4 million for the three months ended December 31, 2014 and 2013, respectively, and $1.7 million and $1.1 million for the nine months ended December 31, 2014 and 2013, respectively.
4. | RESERVES FOR CREDIT LOSSES |
Activity in our reserves for credit losses for the nine months ended December 31, 2014 and 2013 were as follows (in thousands):
Accounts Receivable | Notes Receivable | Lease- Related Receivables | Total | |||||||||||||
Balance April 1, 2014 | $ | 1,364 | $ | 3,364 | $ | 1,024 | $ | 5,752 | ||||||||
Provision for credit losses | 69 | 244 | 39 | 352 | ||||||||||||
Write-offs and other | (228 | ) | - | (31 | ) | (259 | ) | |||||||||
Balance December 31, 2014 | $ | 1,205 | $ | 3,608 | $ | 1,032 | $ | 5,845 |
Accounts Receivable | Notes Receivable | Lease- Related Receivables | Total | |||||||||||||
Balance April 1, 2013 | $ | 1,147 | $ | 3,137 | $ | 845 | $ | 5,129 | ||||||||
Provision for credit losses | 44 | (57 | ) | 140 | 127 | |||||||||||
Write-offs and other | (17 | ) | - | - | (17 | ) | ||||||||||
Balance December 31, 2013 | $ | 1,174 | $ | 3,080 | $ | 985 | $ | 5,239 |
Our reserves for credit losses and minimum payments associated with our notes receivables and lease-related receivables disaggregated on the basis of our impairment method were as follows (in thousands):
December 31, 2014 | March 31, 2014 | |||||||||||||||
Notes Receivable | Lease-Related Receivables | Notes Receivable | Lease-Related Receivables | |||||||||||||
Reserves for credit losses: | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 454 | $ | 848 | $ | 265 | $ | 852 | ||||||||
Ending balance: individually evaluated for impairment | 3,154 | 184 | 3,099 | 172 | ||||||||||||
Ending balance | $ | 3,608 | $ | 1,032 | $ | 3,364 | $ | 1,024 | ||||||||
Minimum payments: | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 62,729 | $ | 82,844 | $ | 39,869 | $ | 81,114 | ||||||||
Ending balance: individually evaluated for impairment | 3,461 | 203 | 3,838 | 437 | ||||||||||||
Ending balance | $ | 66,190 | $ | 83,047 | $ | 43,707 | $ | 81,551 |
The net credit exposure for the notes receivable and lease related receivables evaluated individually for impairment as of December 31, 2014 was $3.6 million. As of December 31, 2014, we had $3.2 million of notes and lease-related receivables from one customer that filed for bankruptcy in May 2012 and total reserves for credit losses of $3.2 million, which represents our estimated probable loss. As of March 31, 2014, we had $3.4 million of notes and lease related receivables from this customer and total reserves for credit losses of $3.1 million.
As of December 31, 2014, the age of the recorded minimum lease payments and net credit exposure associated with our investment in direct financing and sales-type leases that are past due, disaggregated based on our internally assigned credit quality ratings (“CQR”), were as follows (in thousands):
31-60 Days Past Due | 61-90 Days Past Due | Greater than 90 Days Past Due | Total Past Due | Current | Unbilled Minimum Lease Payments | Total Minimum Lease Payments | Unearned Income | Non- Recourse Notes Payable | Net Credit Exposure | |||||||||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
High CQR | $ | 215 | $ | 88 | $ | 129 | $ | 432 | $ | 215 | $ | 52,339 | $ | 52,986 | $ | (2,751 | ) | $ | (17,938 | ) | $ | 32,297 | ||||||||||||||||||
Average CQR | 54 | 14 | 57 | 125 | 65 | 29,668 | 29,858 | (2,207 | ) | (14,792 | ) | 12,859 | ||||||||||||||||||||||||||||
Low CQR | - | - | - | - | - | 203 | 203 | (19 | ) | - | 184 | |||||||||||||||||||||||||||||
Total | 269 | 102 | 186 | 557 | 280 | 82,210 | 83,047 | (4,977 | ) | (32,730 | ) | 45,340 | ||||||||||||||||||||||||||||
March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
High CQR | $ | 194 | $ | 35 | $ | 106 | $ | 335 | $ | 502 | $ | 42,159 | $ | 42,996 | $ | (1,890 | ) | $ | (17,406 | ) | $ | 23,700 | ||||||||||||||||||
Average CQR | 33 | 57 | 18 | 108 | 86 | 37,924 | 38,118 | (3,401 | ) | (20,709 | ) | 14,008 | ||||||||||||||||||||||||||||
Low CQR | - | - | 61 | 61 | - | 376 | 437 | (55 | ) | - | 382 | |||||||||||||||||||||||||||||
Total | 227 | 92 | 185 | 504 | 588 | 80,459 | 81,551 | (5,346 | ) | (38,115 | ) | 38,090 |
As of December 31, 2014, the age of the recorded notes receivable balance disaggregated based on our internally assigned CQR were as follows (in thousands):
31-60 Days Past Due | 61-90 Days Past Due | Greater than 90 Days Past Due | Total Past Due | Current | Unbilled Notes Receivable | Total Notes Receivable | Non- Recourse Notes Payable | Net Credit Exposure | |||||||||||||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||||||||
High CQR | $ | 865 | $ | - | $ | 156 | $ | 1,021 | $ | 3,135 | $ | 43,852 | $ | 48,008 | $ | (27,024 | ) | $ | 20,984 | ||||||||||||||||||
Average CQR | 21 | - | - | 21 | 81 | 14,619 | 14,721 | (8,885 | ) | 5,836 | |||||||||||||||||||||||||||
Low CQR | - | - | 707 | 707 | - | 2,754 | 3,461 | - | 3,461 | ||||||||||||||||||||||||||||
Total | 886 | - | 863 | 1,749 | 3,216 | 61,225 | 66,190 | (35,909 | ) | 30,281 | |||||||||||||||||||||||||||
March 31, 2014 | |||||||||||||||||||||||||||||||||||||
High CQR | $ | - | $ | 205 | $ | 148 | $ | 353 | $ | 2,317 | $ | 30,249 | $ | 32,919 | $ | (19,641 | ) | $ | 13,278 | ||||||||||||||||||
Average CQR | - | - | - | - | - | 6,950 | 6,950 | (3,491 | ) | 3,459 | |||||||||||||||||||||||||||
Low CQR | - | - | 791 | 791 | - | 3,047 | 3,838 | - | 3,838 | ||||||||||||||||||||||||||||
Total | - | 205 | 939 | 1,144 | 2,317 | 40,246 | 43,707 | (23,132 | ) | 20,575 |
We estimate losses on our net credit exposure to be between 0% - 5% for customers with highest CQR, as these customers are investment grade or the equivalent of investment grade. We estimate losses on our net credit exposure to be between 2% - 25% for customers with average CQR, and between 25% - 100% for customers with low CQR, which includes customers in bankruptcy.
5. | PROPERTY, EQUIPMENT, OTHER ASSETS AND LIABILITIES |
Our property, equipment, other assets and liabilities consist of the following (in thousands):
December 31, 2014 | March 31, 2014 | |||||||
Other current assets: | ||||||||
Deposits & funds held in escrow | $ | 4,717 | $ | 995 | ||||
Prepaid assets | 2,896 | 2,865 | ||||||
Supplemental benefit plan investments | - | 2,544 | ||||||
Other | 92 | 521 | ||||||
Total other current assets | $ | 7,705 | $ | 6,925 | ||||
Other assets: | ||||||||
Deferred costs | $ | 2,017 | $ | 1,591 | ||||
Property and equipment, net | 5,834 | 4,293 | ||||||
Other | 1,196 | 2,129 | ||||||
Other assets - long term | $ | 9,047 | $ | 8,013 |
December 31, 2014 | March 31, 2014 | |||||||
Other current liabilities | ||||||||
Accrued expenses | $ | 9,020 | $ | 5,322 | ||||
Deferred compensation | 222 | 2,544 | ||||||
Other | 11,179 | 7,516 | ||||||
Total other current liabilities | $ | 20,421 | $ | 15,382 | ||||
Other liabilities | ||||||||
Deferred revenue | $ | 2,561 | $ | 1,822 | ||||
Other | 960 | - | ||||||
Total other liabilities - long term | $ | 3,521 | $ | 1,822 |
6. | NOTES PAYABLE AND CREDIT FACILITY |
Non-recourse and recourse obligations consist of the following (in thousands):
December 31, 2014 | March 31, 2014 | |||||||
Recourse notes payable with interest rates ranging from 2.24% and 4.1% at December 31, 2014 and 2.24% and 4.84% at March 31, 2014. | ||||||||
Current | $ | 850 | $ | 1,460 | ||||
Long-term | 2,926 | 2,100 | ||||||
Total recourse notes payable | $ | 3,776 | $ | 3,560 | ||||
Non-recourse notes payable secured by financing receivables and investments in operating leases with interest rates ranging from 2.00% to 10.00% at December 31, 2014 and ranging from 2.00% to 11.24% as of March 31, 2014. | ||||||||
Current | $ | 44,290 | $ | 30,907 | ||||
Long-term | 24,434 | 34,421 | ||||||
Total non-recourse notes payable | $ | 68,724 | $ | 65,328 |
Principal and interest payments on the non-recourse notes payable are generally due monthly 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 3.35% and 3.46%, as of December 31, 2014 and March 31, 2014, respectively. The weighted average interest rate for our recourse notes payable was 3.22% and 3.85%, as of December 31, 2014 and March 31, 2014, respectively. Under recourse financing, in the event of a default by a customer, the lender has recourse to the customer, the assets serving as collateral, and us. Under non-recourse financing, 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.
In May 2014, we entered into an agreement to repurchase the rights, title, and interest to payments due under a financing agreement. This financing agreement was previously assigned to a third party financial institution and accounted for as a secured borrowing. In conjunction with the repurchase agreement, we recognized a gain of $1.4 million, which is presented within other income in our unaudited condensed consolidated statement of operations.
Our technology segment, through our subsidiary ePlus Technology, inc., finances its operations with funds generated from operations, and with a credit facility with GE Commercial Distribution Finance Corporation (“GECDF”). This facility provides short-term capital for our technology segment. There are two components of the GECDF credit facility: (1) a floor plan component and (2) an accounts receivable component. Under the floor plan component, we had outstanding balances of $110.6 million and $93.4 million as of December 31, 2014 and March 31, 2014, respectively. Under the accounts receivable component, we had no outstanding balances as of December 31, 2014 and March 31, 2014.
As of March 31, 2014, the facility agreement had an aggregate limit of the two components of $175.0 million, and the accounts receivable component had a sub-limit of $30.0 million, which bears interest assessed at a rate of the One Month LIBOR plus two and one half percent. On July 31, 2014, ePlus Technology, inc. amended its credit facility with GECDF, which included an increase to the aggregate credit limit. As of December 31, 2014, the facility agreement had an aggregate limit of the two components of $225.0 million, and the accounts receivable component had a sub-limit of $30.0 million, which bears interest assessed at a rate of the One Month LIBOR plus two and one half percent.
The credit facility has full recourse to ePlus Technology, inc. and is secured by a blanket lien against all its assets, such as receivables and inventory. Availability under the facility may be limited by the asset value of equipment we purchase or accounts receivable, and may be further limited by certain covenants and terms and conditions of the facility. These covenants include but are not limited to a minimum excess availability of the facility and minimum earnings before interest, taxes, depreciation and amortization of ePlus Technology, inc. We were in compliance with these covenants as of December 31, 2014. In addition, the facility limits the ability of ePlus Technology, inc. to transfer funds to its affiliates in the form of dividends, loans or advances. The facility also requires that financial statements of ePlus Technology, inc. be provided within 45 days of each quarter and 90 days of each fiscal year end and also includes that other operational reports be provided on a regular basis. Either party may terminate with 90 days advance notice. We are not, and do not believe that we are reasonably likely to be, in breach of the GECDF credit facility. In addition, we do not believe that the covenants of the GECDF credit facility materially limit our ability to undertake financing. In this regard, the covenants apply only to our subsidiary, ePlus Technology, inc. This credit facility is secured by the assets of only ePlus Technology, inc. and the guaranty as described below.
The facility provided by GECDF requires a guaranty of $10.5 million by ePlus inc. The guaranty requires ePlus inc. to deliver its annual audited financial statements by certain dates. We have delivered the annual audited financial statements for the year ended March 31, 2014 as required. The loss of the GECDF 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.
We have an agreement with First Virginia Community Bank to provide us with a $0.5 million credit facility, which matures on October 26, 2015. The credit facility is available for use by us and our affiliates and the lender has full recourse to us. Borrowings under this facility bear interest at the Wall Street Journal U.S. Prime rate plus 1%. The primary purpose of the facility is to provide letters of credit for landlords, taxing authorities and bids. As of December 31, 2014 and March 31, 2014, we had no outstanding balance on this credit facility.
Fair Value
As of December 31, 2014, the fair value of our long-term recourse and non-recourse notes payable approximated their carrying value.
7. | COMMITMENTS AND CONTINGENCIES |
Legal Proceedings
On May 19, 2009, we filed a complaint (the “Lawson litigation”) in the United States District Court for the Eastern District of Virginia (the “trial court”) against four defendants, alleging that they used or sold products, methods, processes, services and/or systems that infringe on certain of our patents. During July and August 2009, we entered into settlement and license agreements with three of the defendants. We obtained a jury verdict against the remaining defendant, Lawson Software, Inc. (“Lawson”) on January 27, 2011. The jury unanimously found that Lawson infringed certain ePlus patents relating to electronic procurement systems, and additionally found that all ePlus patent claims tried in court were not invalid.
On May 23, 2011, the trial court issued a permanent injunction, ordering Lawson and its successors to: immediately stop selling and servicing products relating to its electronic procurement systems that infringe our patents; cease providing any ongoing or future maintenance, training or installation of its infringing products; and refrain from publishing any literature or information that encourages the use or sale of its infringing products. Lawson filed an appeal. On November 21, 2012, the United States Court of Appeals for the Federal Circuit (the “Appeals Court”) reversed in part, vacated in part, affirmed in part, and remanded. The Appeals Court upheld the finding that the patent claims were not invalid and upheld, in part, the finding of infringement. On June 11, 2013, consistent with the Appeals Court’s decision, the trial court issued an Order modifying the injunction so that it would continue in full effect with respect to those configurations of Lawson’s electronic procurement systems that the Appeals Court affirmed were infringing.
On August 16, 2013, the trial court issued an order finding, by clear and convincing evidence, that Lawson was in contempt of the trial court’s May 23, 2011, injunction, entering judgment in our favor in the amount of $18.2 million, and ordering that Lawson pay to the court a daily coercive fine. Lawson filed an appeal and posted a bond, and collection of the judgment and imposition of the coercive fine were stayed pending the appeal.
Patent litigation is extremely complex and issues regarding a patent’s validity can arise even subsequent to a patent’s issuance and a court’s enforcement thereof. On April 3, 2014, the United States Patent and Trademark Office issued a notice canceling the patent at issue in the Lawson litigation. On July 25, 2014, the Appeals Court issued an Opinion vacating the injunction and contempt order. We have filed a Petition for Rehearing, and are awaiting the court’s response.
These types of cases are complex in nature, are likely to have significant expenses associated with them, and we cannot predict when any litigation will be resolved, whether we will be successful in our claim for a contempt finding or damages, whether any award ultimately received will exceed the costs incurred to pursue this matter, or how long it will take to bring this matter to resolution.
We filed a claim in a class action suit in the United States District Court for the Northern District of California. The suit alleged that ten groups of companies conspired to fix, raise, maintain or stabilize prices of certain flat panels used in many flat screen televisions, monitors and notebook computers. On August 6, 2014, the Claims Administrator issued to us a Notice of Claim Final Determination. On October 20, 2014, the court issued an order directing that approved claims be paid, and on October 31, 2014, we received payment in the amount of $6.2 million, which is presented within other income in our unaudited condensed consolidated statement of operations.
Other Matters
We may become party to various legal proceedings arising in the ordinary course of business including preference payment claims asserted in customer bankruptcy proceedings, claims of alleged infringement of patents, trademarks, copyrights and other intellectual property rights, claims of alleged non-compliance with contract provisions, employment related claims, claims by competitors, vendors or customers, claims related to alleged violations of laws and regulations, and claims relating to alleged security or privacy breaches. Although we do not expect that the outcome in any of these matters, individually or collectively, will have a material adverse effect on our financial condition or results of operations, litigation is inherently unpredictable. Therefore, judgments could be rendered or settlements entered that could adversely affect our results of operations or cash flows in a particular period. We provide for costs related to contingencies when a loss is probable and the amount is reasonably determinable.
8. | EARNINGS PER SHARE |
Basic earnings per share is computed by dividing net earnings attributable to common shares by the weighted average number of common shares outstanding for the period. Diluted net earnings per share include the potential dilution of securities that could participate in our earnings, but not securities that are anti-dilutive. Unvested shares of restricted stock awards (“RSAs”), which contain non-forfeitable rights to dividends, whether paid or unpaid are considered participating securities because their holders have the right to participate in earnings with common stockholders. We use the two-class method to allocate net income between common shares and other participating securities. We no longer grant RSAs that contain non-forfeitable rights to dividends and as of December 31, 2014, we no longer have any unvested shares of RSAs with non-forfeitable rights to dividends.
The following table provides a reconciliation of the numerators and denominators used to calculate basic and diluted net earnings per common share as disclosed in our unaudited condensed consolidated statements of operations for the three and nine months ended December 31, 2014 and December 31, 2013 (in thousands, except per share data).
Three months ended December 31, | Nine months ended December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Basic and diluted common shares outstanding | ||||||||||||||||
Weighted average common shares outstanding — basic | 7,230 | 7,950 | 7,351 | 7,947 | ||||||||||||
Effect of dilutive shares | 49 | 32 | 62 | 66 | ||||||||||||
Weighted average shares common outstanding — diluted | 7,279 | 7,982 | 7,413 | 8,013 | ||||||||||||
Calculation of earnings per common share - basic | ||||||||||||||||
Net earnings | $ | 15,501 | $ | 10,610 | $ | 36,930 | $ | 27,051 | ||||||||
Net earnings attributable to participating securities | - | 60 | 63 | 261 | ||||||||||||
Net earnings attributable to common shareholders | $ | 15,501 | $ | 10,550 | $ | 36,867 | $ | 26,790 | ||||||||
Earnings per common share - basic | $ | 2.14 | $ | 1.33 | $ | 5.02 | $ | 3.37 | ||||||||
Calculation of earnings per common share - diluted | ||||||||||||||||
Net earnings attributable to common shareholders— basic | $ | 15,501 | $ | 10,550 | $ | 36,867 | $ | 26,790 | ||||||||
Add: undistributed earnings attributable to participating securities | - | - | 1 | 2 | ||||||||||||
Net earnings attributable to common shareholders— diluted | $ | 15,501 | $ | 10,550 | $ | 36,868 | $ | 26,792 | ||||||||
Earnings per common share - diluted | $ | 2.13 | $ | 1.32 | $ | 4.97 | $ | 3.34 |
9. | STOCKHOLDERS’ EQUITY |
On June 12, 2014, our board of directors authorized the Company to repurchase up to 500,000 shares of its outstanding common stock over a 12-month period commencing June 16, 2014. The 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. This new authorization replaces the company´s previous repurchase plan which was to expire on November 13, 2014. The previous plan, which commenced November 14, 2013, authorized the repurchase of up to 750,000 shares of ePlus´ outstanding common stock. Since commencement of the previous plan through its termination on June 12, 2014, we repurchased 687,488 shares.
During the nine months ended December 31, 2014, we repurchased 690,922 shares of our outstanding common stock at an average cost of $50.73 per share for a total purchase price of $35.1 million under the share repurchase plans. We also purchased 35,158 shares of common stock at a value of $2.0 million to satisfy tax withholding obligations to the vesting of employees’ restricted stock.
During the nine months ended December 31, 2013, we repurchased 145,508 shares of our outstanding common stock under a share repurchase plan at the average cost of $53.62 per share for a total purchase price of $7.8 million. We purchased 42,073 shares of common stock at a value of $2.5 million to satisfy tax withholding obligations to the vesting of employees’ restricted stock.
10. | SHARE-BASED COMPENSATION |
Share-Based Plans
As of December 31, 2014 and March 31, 2014, we had share-based awards outstanding under the following plans: (1) the 2008 Non-Employee Director Long-Term Incentive Plan (“2008 Director LTIP”), (2) the 2008 Employee Long-Term Incentive Plan (“2008 Employee LTIP”) and (3) the 2012 Employee Long-Term Incentive Plan ("2012 Employee LTIP"). All the share-based plans define fair market value as the previous trading day's closing price when the grant date falls on a date the stock was not traded.
For a summary of descriptions and vesting periods of the 2008 Director LTIP, the 2008 Employee LTIP, and the 2012 Employee LTIP discussed above, refer to our 2014 Annual Report.
Stock Option Activity
As of December 31, 2014 and 2013, there were no outstanding shares of stock options, and during the nine months ended December 31, 2014 and there were no options granted or exercised. During the nine months ended December 31, 2013 there were no options granted and 40,000 options exercised.
Restricted Stock Activity
For the nine months ended December 31, 2014, we granted 10,058 restricted shares under the 2008 Director LTIP, and 78,165 restricted shares under the 2012 Employee LTIP. For the nine months ended December 31, 2013, we granted 9,244 restricted shares under the 2008 Director LTIP, and 77,115 restricted shares under the 2012 Employee LTIP. A summary of the restricted shares is as follows:
Number of Shares | Weighted Average Grant- date Fair Value | |||||||
Nonvested April 1, 2014 | 200,120 | $ | 41.11 | |||||
Granted | 88,223 | $ | 57.11 | |||||
Vested | (111,860 | ) | $ | 35.63 | ||||
Nonvested December 31, 2014 | 176,483 | $ | 52.70 |
Upon each vesting period of the restricted stock awards, employees are subject to minimum tax withholding obligations. Under the 2008 Employee LTIP and 2012 Employee LTIP, we may purchase a sufficient number of shares due to the participant to satisfy their minimum tax withholding on employee stock awards.
Compensation Expense
We recognize compensation cost for awards of restricted stock with graded vesting on a straight line basis over the requisite service period and estimate the forfeiture rate to be zero, which is based on historical experience. There are no additional conditions for vesting other than service conditions. During the three months ended December 31, 2014 and 2013, we recognized $1.2 million and $1.0 million, respectively, of total share-based compensation expense. During the nine months ended December 31, 2014 and 2013, we recognized $3.4 million and $3.0 million, respectively, of total share-based compensation expense. Unrecognized compensation expense related to non-vested restricted stock was $6.7 million as of December 31,2014, which will be fully recognized over the next thirty months.
We also provide our employees with a contributory 401(k) plan. Employer contribution percentages are determined by us and are discretionary each year. The employer contributions vest pro-ratably over a four-year service period by the employees, after which all employer contributions will be fully vested. For the three months ended December 31, 2014 and 2013, our estimated contribution expense for the plan was $0.4 million and $0.3 million, respectively. For the nine months ended December 31, 2014 and 2013, our estimated contribution expense was $1.0 million and $0.8 million, respectively.
11. | INCOME TAXES |
We recognize interest and penalties for uncertain tax positions. As of December 31, 2014, our gross liability related to uncertain tax positions was $149 thousand. At December 31, 2014, if the unrecognized tax benefits of $149 thousand were to be recognized, including the effect of interest, penalties and federal tax benefit, the impact would be $195 thousand. We also recognize accrued interest and penalties related to unrecognized tax benefits as a component of tax expense. We recorded interest expense of $1 thousand and $3 thousand for the three and nine months ended December 31, 2014, and $4 thousand and $13 thousand for the three and nine months ended December 31, 2013. We did not recognize any additional penalties. We had $68 thousand and $210 thousand accrued for the payment of interest at December 31, 2014 and 2013, respectively.
12. | FAIR VALUE OF FINANCIAL INSTRUMENTS |
We account for the fair values of our assets and liabilities in accordance with ASC Topic 820, Fair Value Measurement and Disclosure. The following table summarizes the fair value hierarchy of our financial instruments as of December 31, 2014 and March 31, 2014 (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) | Total Gains (Losses) | ||||||||||||||||
December 31, 2014: | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Money market funds | $ | 18,768 | $ | 18,768 | $ | - | $ | - | $ | - | ||||||||||
Liabilities: | ||||||||||||||||||||
Contingent consideration | $ | 2,120 | $ | - | $ | - | $ | 2,120 | $ | (140 | ) | |||||||||
March 31, 2014: | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Money market funds | $ | 54,267 | $ | 54,267 | $ | - | $ | - | $ | - |
We reassess the fair value of contingent consideration on a quarterly basis using a Monte Carlo simulation model.
13. | SEGMENT REPORTING |
Our operations are conducted through two segments. Our technology segment includes sales of information technology 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. Our reportable segment information was as follows (in thousands):
Three Months Ended | ||||||||||||||||||||||||
December 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
Technology | Financing | Total | Technology | Financing | Total | |||||||||||||||||||
Sales of product and services | $ | 295,679 | $ | - | $ | 295,679 | $ | 255,747 | $ | - | $ | 255,747 | ||||||||||||
Financing revenue | - | 8,406 | 8,406 | - | 9,228 | 9,228 | ||||||||||||||||||
Fee and other income | 2,140 | 16 | 2,156 | 2,193 | 14 | 2,207 | ||||||||||||||||||
Total revenues | 297,819 | 8,422 | 306,241 | 257,940 | 9,242 | 267,182 | ||||||||||||||||||
Cost of sales, product and services | 238,202 | - | 238,202 | 207,378 | - | 207,378 | ||||||||||||||||||
Direct lease costs | - | 2,601 | 2,601 | - | 3,055 | 3,055 | ||||||||||||||||||
Total cost of revenues | 238,202 | 2,601 | 240,803 | 207,378 | 3,055 | 210,433 | ||||||||||||||||||
Professional and other fees | 1,158 | 278 | 1,436 | 1,770 | 238 | 2,008 | ||||||||||||||||||
Salaries and benefits | 33,507 | 2,125 | 35,632 | 28,460 | 2,335 | 30,795 | ||||||||||||||||||
General and administrative expenses | 6,918 | 315 | 7,233 | 5,082 | 315 | 5,397 | ||||||||||||||||||
Interest and financing costs | 19 | 556 | 575 | 19 | 477 | 496 | ||||||||||||||||||
Operating expenses | 41,602 | 3,274 | 44,876 | 35,331 | 3,365 | 38,696 | ||||||||||||||||||
Operating income | 18,015 | 2,547 | 20,562 | 15,231 | 2,822 | 18,053 | ||||||||||||||||||
Other income | - | 6,169 | 6,169 | - | - | - | ||||||||||||||||||
Earnings before provision for income taxes | $ | 18,015 | $ | 8,716 | $ | 26,731 | $ | 15,231 | $ | 2,822 | $ | 18,053 | ||||||||||||
Depreciation and amortization | $ | 1,244 | $ | 2,566 | $ | 3,810 | $ | 810 | $ | 3,632 | $ | 4,442 | ||||||||||||
Purchases of property, equipment and operating lease equipment | $ | 1,846 | $ | 3,774 | $ | 5,620 | $ | 699 | $ | 480 | $ | 1,179 | ||||||||||||
Total assets | $ | 366,740 | $ | 224,625 | $ | 591,365 | $ | 302,487 | $ | 204,290 | $ | 506,777 |
Nine Months Ended | ||||||||||||||||||||||||
December 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
Technology | Financing | Total | Technology | Financing | Total | |||||||||||||||||||
Sales of product and services | $ | 843,619 | $ | - | $ | 843,619 | $ | 764,067 | $ | - | $ | 764,067 | ||||||||||||
Financing revenue | - | 26,339 | 26,339 | - | 27,989 | 27,989 | ||||||||||||||||||
Fee and other income | 5,969 | 90 | 6,059 | 5,478 | 94 | 5,572 | ||||||||||||||||||
Total revenues | 849,588 | 26,429 | 876,017 | 769,545 | 28,083 | 797,628 | ||||||||||||||||||
Cost of sales, product and services | 681,852 | - | 681,852 | 625,562 | - | 625,562 | ||||||||||||||||||
Direct lease costs | - | 8,364 | 8,364 | - | 9,803 | 9,803 | ||||||||||||||||||
Total cost of revenues | 681,852 | 8,364 | 690,216 | 625,562 | 9,803 | 635,365 | ||||||||||||||||||
Professional and other fees | 4,065 | 781 | 4,846 | 6,214 | 940 | 7,154 | ||||||||||||||||||
Salaries and benefits | 96,140 | 6,691 | 102,831 | 83,603 | 7,559 | 91,162 | ||||||||||||||||||
General and administrative expenses | 19,379 | 1,285 | 20,664 | 15,596 | 861 | 16,457 | ||||||||||||||||||
Interest and financing costs | 77 | 1,753 | 1,830 | 64 | 1,325 | 1,389 | ||||||||||||||||||
Operating expenses | 119,661 | 10,510 | 130,171 | 105,477 | 10,685 | 116,162 | ||||||||||||||||||
Operating income | 48,075 | 7,555 | 55,630 | 38,506 | 7,595 | 46,101 | ||||||||||||||||||
Other income | - | 7,603 | 7,603 | - | - | - | ||||||||||||||||||
Earnings before provision for income taxes | $ | 48,075 | $ | 15,158 | $ | 63,233 | $ | 38,506 | $ | 7,595 | $ | 46,101 | ||||||||||||
Depreciation and amortization | $ | 3,219 | $ | 8,222 | $ | 11,441 | $ | 2,054 | $ | 9,747 | $ | 11,801 | ||||||||||||
Purchases of property, equipment and operating lease equipment | $ | 2,932 | $ | 4,639 | $ | 7,571 | $ | 3,771 | $ | 4,167 | $ | 7,938 | ||||||||||||
Total assets | $ | 366,740 | $ | 224,625 | $ | 591,365 | $ | 302,487 | $ | 204,290 | $ | 506,777 |
14. | BUSINESS COMBINATIONS |
On August 18, 2014, our subsidiary, ePlus Technology, inc., acquired the operating assets and assumed certain liabilities of Granite Business Solutions, Inc. dba Evolve Technology Group (“Evolve”). Evolve is a provider of IT solutions in California, expanding ePlus’ presence in the western United States. Located in Sacramento, CA, Evolve provides information security, collaboration, virtualization and data center solutions to an established customer base of state, local and educational institutions, as well as commercial enterprises.
The total purchase price was $10.7 million, which consists of cash paid, amounts to be paid to Evolve upon collection of certain accounts receivables, and the fair value of contingent consideration. We estimated the fair value of the contingent consideration to be $2.0 million as of the acquisition date using a Monte Carlo simulation model. The purchase price has been allocated to the assets acquired and liabilities assumed based on their estimated fair values on the transaction date, including identifiable intangible assets of $4.0 million related to customer relationships with an estimated useful life of 6 years, and other net assets of $0.6 million. We recognized goodwill related to this transaction of $4.5 million, which was assigned to our technology reporting unit. Goodwill associated with the acquisition is deductible for tax purposes.
On November 14, 2013, our subsidiary, ePlus Technology, inc., acquired the assets of AdviStor, Inc., a storage-focused solutions provider located in Pittsford, New York for $2.8 million in cash. The purchase price has been allocated to the assets acquired and liabilities assumed based on their estimated fair values on the transaction date, including identifiable intangible assets of $1.6 million related to customer relationships with an estimated useful life of 6 years, and other net assets of $0.4 million. We recognized goodwill related to this transaction of $0.9 million, which was assigned to our technology reporting unit. Goodwill associated with the acquisition is deductible for tax purposes.
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 financial statements included in this quarterly report on Form 10-Q and our annual report on Form 10-K for the year ended March 31, 2014 (“2014 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 2014 Annual Report.
EXECUTIVE OVERVIEW
Business Description
ePlus and its consolidated subsidiaries provide leading information technology (“IT”) products and services, flexible leasing and financing solutions, and enterprise supply management to enable our customers to optimize their IT infrastructure and supply chain processes.
We design, implement and provide IT solutions for our customers. We are focused primarily on specialized IT segments including data center infrastructure, networking, security, cloud and collaboration. Our solutions incorporate hardware and software products from multiple leading IT vendors, as well as third party services, maintenance and software assurance on the hardware and software products. As our customers’ IT requirements have grown increasingly complex, we have evolved our offerings by investing in our professional and managed services capabilities and by expanding our relationships with existing key vendors.
We continue to strengthen our relationships with vendors focused on emerging technologies, which have enabled us to provide our customers with new and evolving IT solutions. We are an authorized reseller of products and services from over 1,000 vendors including Check Point, Cisco Systems, EMC, Hewlett-Packard, McAfee, NetApp, Oracle, Palo Alto Networks and VMware, among many others. We possess top-level engineering certifications with a broad range of leading IT vendors that enable us to offer IT solutions that are optimized for each of our customers’ specific requirements. Our proprietary software solutions allow our customers to procure, control and automate their IT solutions environment.
We focus on middle market and large enterprises, and state and local government and educational institutions (“SLED”). The percentage of total sales of products and services revenue for the twelve months ended December 31, 2014 by customer end market include technology (20%), telecommunications, media and entertainment (20%), financial services (10%), healthcare (9%), and state and local government, and educational institutions (21%).
Our revenues are composed of sales of product and services, financing revenues and fee and other income. Our operations are conducted through two segments: technology and financing.
Financial Summary
During the three months and nine months ended December 31, 2014, total revenue increased 14.6% to $306.2 million and 9.8% to $876.0 million, respectively, over the same periods in the prior fiscal year. We believe that our growth outpaced the overall industry due to a gains in market share through capturing additional customer spend, and focusing on faster growing segments within the market, such as virtualization, collaboration, and security. In addition, we added new customers as a result of our own organic sales and marketing efforts as well as through increased vendor referrals, and through acquisitions, the most recent being Evolve.
Consolidated gross margins were 21.4% for the three months ended December 31, 2014, compared to 21.2% for the three months ended December 31, 2013. Consolidated gross margins were 21.2% for the nine months ended December 31, 2014, compared to 20.3% for the same period for the prior fiscal year. Our gross margin for product and services was 19.4% and 19.2% during the three and nine months ended December 31, 2014, respectively, compared to 18.9% and 18.1% during the three and nine months ended December 31, 2013. The increase in gross margins was due to shifts in our product mix resulting from our continued focus on value added services for our customers, including the increase in sales of our professional and managed services, and the sale of third party maintenance agreements on core elements of our customers’ IT environment. Revenues on the sale of third party services, such as software assurances and maintenance, are recognized on a net basis.
Operating income for the quarter increased 13.9% to $20.6 million, as compared to the three months ended December 31, 2013 and for the current nine months increased 20.7% to $55.6 million, as compared to the nine months ended December 31, 2013. Net earnings for the quarter increased 46.1% to $15.5 million, as compared to the three months ended December 31, 2013 and for the current nine months increased 36.5% to $36.9 million, as compared to the nine months ended December 31, 2013. Net earnings included other non-operating income of $6.2 million for the three months ended December 31, 2014 from a class action suit which alleged that a group of companies conspired to fix, raise, maintain or stabilize prices of certain flat panels used in many flat screen televisions, monitors and notebook computers. Net earnings included other non-operating income of $7.6 million for the nine months ended December 31, 2014.
Diluted earnings per share increased 61.4% to $2.13 and 48.8% to $4.97 per share for the three and nine months ended December 31, 2014, respectively, as compared to $1.32 and $3.34 per share for the three and nine months ended December 31, 2013.
Cash and cash equivalents decreased $28.7 million or 35.7% to $51.5 million at December 31, 2014 compared to March 31, 2014. The decrease in our cash and cash equivalents was due, in part, to share repurchases during the nine months ended December 31, 2014 and the acquisition of Evolve. Share repurchases included 400,000 shares of our common stock for $19.0 million in connection with the public underwritten secondary offering by certain of our existing shareholders. During the nine months ended December 31, 2014, we repurchased 690,922 shares of our common stock for a total purchase price of $35.1 million. Our cash on hand, funds generated from operations, amounts available under our credit facility and the possible monetization of our investment portfolio provide sufficient liquidity for our business.
Segment Overview
Technology Segment
The technology segment sells IT products, software, advance professional and managed services, and third party services primarily to corporate customers, state and local governments, and higher education institutions on a nationwide basis, with geographic concentrations relating to our physical locations. The technology segment also provides Internet-based business-to-business supply chain management solutions for information technology products. Our technology segment derives revenue from the sales of new equipment and service engagements. Customers who purchase IT equipment and services from us may have customer master agreements, or CMAs, with our company, which stipulate the terms and conditions of the relationship. Some CMAs contain pricing arrangements, and most contain mutual voluntary termination clauses. Our other customers place orders using purchase orders without a CMA in place or with other documentation customary for the business. Often, our work with state and local governments is based on public bids and our written bid responses.
Included in the sales of product and services are revenues derived from performing advanced professional and managed services that may be sold together with and integral to third-party products and software. Our advanced professional service engagements are generally governed by statements of work, and are primarily fixed price (with allowance for changes); however, some service agreements are based on time and materials. Our managed services arrangements are for terms of one, two, or three year periods.
A substantial portion of our sales of product and services are from sales of Cisco Systems, Hewlett-Packard, and NetApp products, which represent approximately 45%, 7%, and 8%, and 50%, 8%, and 7% of sales of product and services, respectively, for the three and nine months ended December 31, 2014 as compared to 46%, 10%, and 11%, and 49%, 10%, and 9%, of total revenues, respectively, for the three and nine months ended December 31, 2013.
We endeavor to minimize the cost of sales in our technology segment through vendor incentive programs provided by vendors and other incentives provided by distributors. The programs we qualify for are generally set by our reseller authorization level with the vendor. The authorization level we achieve and maintain governs the types of products we can resell as well as such items as pricing received, funds provided for the marketing of these products and other special promotions. These authorization levels are achieved by us through purchase volume, certifications held by sales executives or engineers and/or contractual commitments by us. The authorization levels are costly to maintain and these programs continually change and, therefore, there is no guarantee of future reductions of costs provided by these vendor incentive programs. Certain of our sales qualify for incentives that are related to specific customers and products that they may purchase.
We currently maintain the following authorization levels with our primary vendors:
Vendor | Vendor Authorization Level |
Apple | Apple Authorized Corporate Reseller (National) |
Cisco Systems | Cisco Gold DVAR (National) |
Master Cloud Builder Specialization | |
Master Collaboration Specialization | |
Master Security Specialization | |
Master UC Specialization | |
Cloud and Managed Services Master Partner | |
Cloud Services Reseller | |
Flexpod Premium Partner | |
ATP Cisco Enterprise Mobility Services Platform Reseller | |
ATP Cisco Telepresence Video Master | |
ATP Telehealth Reseller | |
ATP Data Virtualization Reseller | |
ATP Identity Services Engine | |
ATP Physical Security | |
Advanced Data Center Storage Networking | |
Advanced Routing and Switching | |
Advanced Wireless LAN | |
Cisco Authorized SP Video Partner | |
Check Point Software Technologies Ltd. | Platinum Reseller |
Citrix Systems, Inc. | Citrix Platinum Partner (National) |
Dell | Premier Partner |
EMC | EMC Velocity Gold Partner (National) |
Hewlett Packard | Platinum - Converged Infrastructure Partner (National) |
Gold Storage / Networking / Server / ServiceOne Specialists | |
Gold Cloud Builder Specialist | |
QSA - IT Management Ops and Apps | |
BCS Gold Specialist | |
Autonomy IM Solutions – Data Protector | |
IBM | Premier IBM Business Partner (National) |
Lenovo | Lenovo Premium (National) |
McAfee, Inc. | Elite Reseller |
Microsoft | Microsoft Gold (National) |
NetApp | NetApp STAR Partner (National) |
Oracle Gold Partner | Sun SPA Executive Partner (National) |
Sun National Strategic Data Center Authorized | |
Palo Alto Networks, Inc. | Platinum Reseller |
NetApp | NetApp STAR Partner (National) |
Oracle Gold Partner | Sun SPA Executive Partner (National) |
Sun National Strategic Data Center Authorized | |
VMware | National Premier Partner |
We also generate revenue in our technology segment through hosting arrangements, sales of our Internet-based business-to-business supply chain management software and related maintenance, and agent fees received from various vendors.
Our revenues include certain transactions that are infrequent, and there is no guarantee that future transactions of the same nature, size or profitability will occur. Our ability to consummate such transactions, and the timing thereof, may depend largely upon factors outside the direct control of management. The revenues from these types of transactions in a particular period may not be indicative of the revenues that can be expected in future periods.
Financing Segment
The financing segment offers financing solutions to domestic governmental entities and corporations nationwide and in certain other countries. The financing segment derives revenue from leasing IT equipment, furniture, and medical equipment and the disposition of that equipment at the end of the lease. The financing segment also derives revenues from the financing of third-party software licenses, software assurance, maintenance and other services. Financing revenue generally falls into three categories: portfolio income, transactional gains and post-contract earnings.
· | Portfolio income consists of interest income from financing receivables and rents due under operating leases; |
· | Transactional gains consist of net gains or losses on the sale of financial assets; and |
· | Post-contract earnings include month-to-month rents; early termination, prepayment, make-whole, or buyout fees; and net gains on the sale of off-lease (used) equipment. |
The types of revenue and costs recognized for investments in leases are determined by each lease’s classification. Each lease is classified as either a direct financing lease, sales-type lease, or operating lease, as appropriate.
· | For direct financing and sales-type leases, we record the net investment in leases, which consists of the sum of the minimum lease payments, initial direct costs (direct financing leases only), and unguaranteed residual value (gross investment) less the unearned income. The unearned income is amortized over the life of the lease using the interest method. Under sales-type leases, the difference between the present value of minimum lease payments and the cost of the leased property plus initial direct costs (net margins) is recorded as profit at the inception of the lease. |
· | For operating leases, rental amounts are accrued on a straight-line basis over the lease term and are recognized as financing revenue. |
We enter into arrangements to transfer the contractual payments due under financing arrangements, which are accounted for as sales or secured borrowings in accordance with ASC Topic 860, Transfers and Servicing. For transfers accounted for as sales, we derecognize the carrying value of the asset transferred and recognize a net gain or loss on the sale, which is presented within financing revenues in the unaudited condensed consolidated statement of operations. For transfers accounted for as a secured borrowing, the corresponding investments serve as collateral for non-recourse notes payable. We classify the interest and financing costs associated with these borrowings as an operating expense, consistent with industry practice.
Our financing segment sells the equipment underlying a lease to the lessee or a third-party other than the lessee. These sales occur at the end of the lease term and revenues from the sales of such equipment are recognized at the date of sale. We also recognize revenue from events that occur after the initial sale of a financial asset and remarketing fees from certain residual value investments.
Fluctuations in Revenues
Our results of operations are susceptible to fluctuations for a number of reasons, including, without limitation, customer demand for our products and services, supplier costs, changes in vendor incentive programs, interest rate fluctuations, general economic conditions, and differences between estimated residual values and actual amounts realized related to the equipment we lease. Operating results could also fluctuate as a result of a sale prior to the expiration of the lease term to the lessee or to a third-party or from other post-term events.
CRITICAL ACCOUNTING ESTIMATES
The preparation of financial statements in conformity with U.S. GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, or different assumptions were made, it is possible that alternative accounting policies would have been applied, resulting in a change in financial results. On an ongoing basis, we reevaluate our estimates, including those related to revenue recognition, residual values, vendor incentives, lease classification, goodwill and intangibles, reserves for credit losses and income taxes specifically relating to uncertain tax positions. We base estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. For all such estimates, we caution that future events rarely develop exactly as forecasted, and therefore, these estimates may require adjustment.
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 2014 Annual Report.
RESULTS OF OPERATIONS
The Three and Nine months ended December 31, 2014 Compared to the Three and Nine months ended December 31, 2013
Technology Segment
The results of operations for our technology segment for the three and nine months ended December 31, 2014 and 2013 were as follows (dollars in thousands):
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | |||||||||||||||||||||||||||
Sales of product and services | $ | 295,679 | $ | 255,747 | $ | 39,932 | 15.6 | % | $ | 843,619 | $ | 764,067 | $ | 79,552 | 10.4 | % | ||||||||||||||||
Fee and other income | 2,140 | 2,193 | (53 | ) | (2.4 | %) | 5,969 | 5,478 | 491 | 9.0 | % | |||||||||||||||||||||
Total revenues | 297,819 | 257,940 | 39,879 | 15.5 | % | 849,588 | 769,545 | 80,043 | 10.4 | % | ||||||||||||||||||||||
Cost of sales, product and services | 238,202 | 207,378 | 30,824 | 14.9 | % | 681,852 | 625,562 | 56,290 | 9.0 | % | ||||||||||||||||||||||
Professional and other fees | 1,158 | 1,770 | (612 | ) | (34.6 | %) | 4,065 | 6,214 | (2,149 | ) | (34.6 | %) | ||||||||||||||||||||
Salaries and benefits | 33,507 | 28,460 | 5,047 | 17.7 | % | 96,140 | 83,603 | 12,537 | 15.0 | % | ||||||||||||||||||||||
General and administrative | 6,918 | 5,082 | 1,836 | 36.1 | % | 19,379 | 15,596 | 3,783 | 24.3 | % | ||||||||||||||||||||||
Interest and financing costs | 19 | 19 | - | 0.0 | % | 77 | 64 | 13 | 20.3 | % | ||||||||||||||||||||||
Operating expenses | 41,602 | 35,331 | 6,271 | 17.7 | % | 119,661 | 105,477 | 14,184 | 13.4 | % | ||||||||||||||||||||||
Segment earnings | $ | 18,015 | $ | 15,231 | $ | 2,784 | 18.3 | % | $ | 48,075 | $ | 38,506 | $ | 9,569 | 24.9 | % |
Total revenues: Total revenues during the three months ended December 31, 2014 were $297.8 million compared to $257.9 million during the three months ended December 31, 2013, an increase of 15.5%, which was due to increases in demand for our products and services. Total revenues increased 10.4% during the nine months ended December 31, 2014 to $849.6 million compared to $769.5 million during the nine months ended December 31, 2013. The increase in revenues for the current quarter and nine month period was primarily from our large and middle market commercial customers.
Total sales of product and services before the adjustment to present third party services on a net basis, or gross revenues, for the three months ended December 31, 2014 were $377.3 million compared to $327.6 million during the three months ended December 31, 2013, an increase of 15.2% or $49.7 million. Total sales of product and services presented on a gross basis increased 15.0% or $143.0 million during the nine months ended December 31, 2014 to $1,095.0 million compared to $952.0 million during the nine months ended December 31, 2013.
We experienced year over year increases in the sales of product and services for all the quarters ended from December 31, 2013 through December 31, 2014, as summarized below:
Quarter Ended | Sequential | Year over Year | ||||||
December 31, 2014 | 3.2 | % | 15.6 | % | ||||
September 30, 2014 | 9.7 | % | 9.7 | % | ||||
June 30, 2014 | 4.8 | % | 5.8 | % | ||||
March 31, 2014 | (2.5 | %) | 11.4 | % | ||||
December 31, 2013 | (2.1 | %) | 12.1 | % |
We rely on our vendors to fulfill a large majority of shipments to our customers. As of December 31, 2014, we had open orders of $92.1 million and deferred revenue of $28.5 million. As of December 31, 2013, we had open orders of $67.1 million and deferred revenues of $22.7 million.
Cost of sales, product and services: Our gross margin for product and services increased to 19.4% from 18.9% during the three months ended December 31, 2014 and 2013, respectively, due to an increase in the sales of our advanced professional and managed services. Our gross margin for product and services increased to 19.2% from 18.1% during the nine months ended December 31, 2014 and 2013, respectively, due to an increase in the sales of third party maintenances and services, which are recognized on a net basis.
The change in the amount of vendor incentives earned during the three and nine months ended December 31, 2014 resulted in a 0.4% decrease and 0.1% decrease in gross margins from the prior year, respectively. There are ongoing changes to the incentives programs offered to us by our vendors. Accordingly, if we are unable to maintain the level of manufacturer incentives we are currently receiving, gross margins may decrease.
Operating expenses: Operating expenses were $41.6 million for the current quarter or 17.7% higher than the three months ended December 31, 2013. Operating expenses were $119.7 million, or 13.4%, higher than the nine months ended December 31, 2013. These increases were due to increases in personnel, commissions, and general and administrative expenses.
Professional and other fees decreased $0.6 million, or 34.6%, to $1.2 million for the three months ended December 31, 2014, compared to $1.8 million during the three months ended December 31, 2013. This decrease was primarily due to a decrease of $0.6 million in legal and other fees related to the Lawson litigation. During the nine months ended December 31, 2014, professional and other fees decreased $2.1 million, or 34.6%, to $4.1 million, compared to $6.2 million during the nine months ended December 31, 2013. This decrease was primarily due to lower legal and other fees related to the Lawson litigation, which decreased $1.8 million for the nine months ended December 31, 2014.
Salaries and benefits increased $5.0 million, or 17.7%, to $33.5 million during the three months ended December 31, 2014, compared to $28.5 million during the three months ended December 31, 2013, of which 51% of the increase was due to variable compensation as a result of the increase in gross profit. For the nine months ended December 31, 2014, salaries and benefits increased $12.5 million, or 15.0%, to $96.1 million, compared to $83.6 million during the nine months ended December 31, 2013, of which 49% of the increase was due to variable compensation as a result of the increase in gross profit. The remainder of the increase was driven by increases in the number of employees and related benefits. Our technology segment had 927 employees as of December 31, 2014, an increase of 24 from 903 at December 31, 2013. Most of the increase in personnel relates to sales and engineering positions from the acquisition of Evolve. We continue to invest in sales and engineering talent in order to expand our geographical presence in the continental U.S. as well as extend our advanced technology solutions offerings.
General and administrative expenses increased $1.8 million, or 36.1% during the three months ended December 31, 2014 over the same period for the prior year. For the nine months ended December 31, 2014, general and administrative expenses increased $3.8 million, or 24.3% over the same period for the prior year. This increase was primarily due to incremental costs associated with the acquisition of Evolve, higher depreciation due to the refresh of our data center equipment, and other costs related to the ongoing expansion of our business.
Segment earnings: As a result of the foregoing, segment earnings were $18.0 million, an increase of $2.8 million, or 18.3% for the three months ended December 31, 2014, and segment earnings were $48.1 million, an increase of $9.6 million, or 24.9% for the nine months ended December 31, 2014 as compared to the same period for the prior year.
Financing Segment
The results of operations for our financing segment for the three and nine months ended December 31, 2014 and 2013 were as follows (dollars in thousands):
Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | |||||||||||||||||||||||||||
Financing revenue | $ | 8,406 | $ | 9,228 | $ | (822 | ) | (8.9 | %) | $ | 26,339 | $ | 27,989 | $ | (1,650 | ) | (5.9 | %) | ||||||||||||||
Fee and other income | 16 | 14 | 2 | 14.3 | % | 90 | 94 | (4 | ) | (4.3 | %) | |||||||||||||||||||||
Total revenues | 8,422 | 9,242 | (820 | ) | (8.9 | %) | 26,429 | 28,083 | (1,654 | ) | (5.9 | %) | ||||||||||||||||||||
Direct lease costs | 2,601 | 3,055 | (454 | ) | (14.9 | %) | 8,364 | 9,803 | (1,439 | ) | (14.7 | %) | ||||||||||||||||||||
Professional and other fees | 278 | 238 | 40 | 16.8 | % | 781 | 940 | (159 | ) | (16.9 | %) | |||||||||||||||||||||
Salaries and benefits | 2,125 | 2,335 | (210 | ) | (9.0 | %) | 6,691 | 7,559 | (868 | ) | (11.5 | %) | ||||||||||||||||||||
General and administrative | 315 | 315 | - | 0.0 | % | 1,285 | 861 | 424 | 49.2 | % | ||||||||||||||||||||||
Interest and financing costs | 556 | 477 | 79 | 16.6 | % | 1,753 | 1,325 | 428 | 32.3 | % | ||||||||||||||||||||||
Operating expenses | 3,274 | 3,365 | (91 | ) | (2.7 | %) | 10,510 | 10,685 | (175 | ) | (1.6 | %) | ||||||||||||||||||||
Operating income | 2,547 | 2,822 | (275 | ) | (9.7 | %) | 7,555 | 7,595 | (40 | ) | (0.5 | %) | ||||||||||||||||||||
Other income | 6,169 | - | 6,169 | n/a | 7,603 | - | 7,603 | n/a | ||||||||||||||||||||||||
Segment earnings | $ | 8,716 | $ | 2,822 | $ | 5,894 | 208.9 | % | $ | 15,158 | $ | 7,595 | $ | 7,563 | 99.6 | % |
Total revenues: Total revenues decreased by $0.8 million, or 8.9%, to $8.4 million for the three months ended December 31, 2014, as compared to the three months ended December 31, 2013 predominately due to lower transactional gains. During the quarters ended December 31, 2014 and 2013, we recognized net gains on sales of financial assets of $1.5 million and $2.3 million, respectively, and the fair value of assets received from these sales were $44.8 million and $45.7 million, respectively. Post contract earnings were $2.3 million for both the three months ended December 31, 2014 and 2013.
For the nine months ended December 31, 2014, total revenues decreased by $1.7 million, or 5.9%, to $26.4 million, as compared to the nine months ended December 31, 2013 due to lower transactional gains; partially offset by higher post contract earnings due to an increase in customer renewal rents. During the nine months ended December 31, 2014 and 2013, we recognized net gains on sales of financial assets of $4.6 million and $7.9 million, respectively, and the fair value of assets obtained from these sales were $138.6 million and $168.1 million, respectively. Post contract earnings increased $1.7 million to $7.8 million for the nine months ended December 31, 2014.
At December 31, 2014, we had $165.1 million in financing receivables and operating leases, compared to $140.1 million as of December 31, 2013, an increase of $25.1 million or 17.9%.
Direct lease costs: Direct lease costs decreased $0.5 million, or 14.9%, to $2.6 million and decreased $1.4 million, or 14.7%, to $8.4 million for the three and nine months ended December 31, 2014, respectively, mostly due to decreases in depreciation expense for equipment under operating leases as compared to the same periods for the prior year.
Operating expenses: For the three months ended December 31, 2014, operating expenses decreased $0.1 million, or 2.7%, which was a result of decrease of $0.2 million in salaries and benefits due to a decrease in personnel. General and administrative expenses were $0.3 for both the three months ended December 31, 2014 and 2013.
For the nine months ended December 31, 2014, operating expenses decreased $0.2 million, or 1.6%. Salaries and benefits decreased $0.9 million or 11.5% to $6.7 million due to a decrease in personnel within this segment. Our financing segment had 54 employees as of December 31, 2014, a decrease of 4 from 58 employees as of December 31, 2013. General and administrative expenses increased $0.4 million, due primarily to an increase in our reserve for credit losses for the nine months ended December 31, 2014 over the prior year period.
Interest and financing costs increased $0.1 million and $0.4 million, respectively, for the three month and nine months over prior year periods due to an increase in total notes payable to $72.5 million as of December 31, 2014, an increase of $19.1 million or 35.9% compared to $53.4 million as of December 31, 2013. Our weighted average interest rate for non-recourse notes payable was 3.35% and 3.46%, as of December 31, 2014 and December 31, 2013, respectively.
Other income: On October 31, 2014, we received payment in the amount of $6.2 million, relate to a claim in a class action suit which alleged that a group of companies conspired to fix, raise, maintain or stabilize prices of certain flat panels used in many flat screen televisions, monitors and notebook computers.
In April 2014, we entered into an arrangement to repurchase the rights, title, and interest to payments due under a financing arrangement. This financing arrangement was previously assigned to a third party financial institution and accounted for as a secured borrowing. In conjunction with the repurchase agreement, we recognized a gain of $1.4 million.
Segment earnings: As a result of the foregoing, earnings increased $5.9 million and $7.6 million for the three and nine months ended December 31, 2014, respectively, over the prior year periods.
Consolidated
Income taxes: Our provision for income tax expense increased $3.8 million to $11.2 million for the three months ended December 31, 2014, and increased $7.3 million to $26.3 million for the nine months ended December 31, 2014 as compared to the same period for the prior fiscal year. Our effective income tax rates for the three and nine months ended December 31, 2014 was 42.0% and 41.6%, respectively, as compared to 41.2% and 41.3% for the three and nine months ended December 31, 2013.
Net earnings: The foregoing resulted in net earnings of $15.5 million for the three months ended December 31, 2014, an increase of 46.1%, as compared to $10.6 million during the three months ended December 31, 2013. For the nine months ended December 31, 2014, net earnings was $36.9 million, an increase of 36.5%, as compared to $27.1 million for the nine months ended December 31, 2013.
Basic and fully diluted earnings per common share were $2.14 and $2.13, for the three months ended December 31, 2014, as compared to $1.33 and $1.32, respectively, for the three months ended December 31, 2013. Basic and fully diluted earnings per common share were $5.02 and $4.97, respectively, for the nine months ended December 31, 2014, as compared to $3.37 and $3.34, respectively, for the nine months ended December 31, 2013.
Weighted average common shares outstanding used in the calculation of basic and diluted earnings per common share for the three months ended December 31, 2014 were 7.2 million and 7.3 million, respectively. Weighted average common shares outstanding used in the calculation of basic and diluted earnings per common share for the three months ended December 31, 2013 were 8.0 million.
Weighted average common shares outstanding used in the calculation of basic and diluted earnings per common share for the nine months ended December 31, 2014 were both 7.4 million. Weighted average common shares outstanding used in the calculation of basic and diluted earnings per common share for the nine months ended December 31, 2013 were 7.9 million and 8.0 million, respectively.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity Overview
Our primary sources of liquidity have historically been cash and cash equivalents, internally generated funds from operations, and borrowings, both non-recourse and recourse. We have used those funds to meet our capital requirements, which have historically consisted of working capital for operational needs, capital expenditures, purchases of equipment or software that are financed for our customers, payments of principal and interest on indebtedness outstanding, acquisitions and the repurchase of shares of our common stock.
Our subsidiary ePlus Technology, inc., part of our technology segment, finances its operations with funds generated from operations, and with a credit facility with GE Commercial Distribution Finance, or GECDF, with an aggregate credit limit of $225 million. There are two components of this facility: (1) a floor plan component; and (2) an accounts receivable component. After a customer places a purchase order with us and we have completed our credit check, we place an order for the equipment with one of our vendors. Generally, most purchase orders from us to our vendors are first financed under the floor plan component and reflected in “accounts payable—floor plan” in our unaudited condensed consolidated balance sheets. Payments on the floor plan component are due on three specified dates each month, generally 30-60 days from the invoice date. On the due date of the invoices financed by the floor plan component, the invoices are paid by the accounts receivable component of the credit facility. The balance of the accounts receivable component is then reduced by payments from our available cash. The outstanding balance under the accounts receivable component is recorded as recourse notes payable on our unaudited condensed consolidated balance sheets. There was no outstanding balance at December 31, 2014 or March 31, 2014, while the maximum credit limit was $30.0 million for both periods. The borrowings and repayments under the floor plan component are reflected as “net borrowings on floor plan facility” in the cash flows from financing activities section of our unaudited condensed consolidated statements of cash flows.
Most customer payments in our technology segment are remitted to our lockboxes. Once payments are cleared, the monies in the lockbox accounts are automatically transferred to our operating account on a daily basis. On the due dates of the floor plan component, we make cash payments to GECDF. These payments from the accounts receivable component to the floor plan component and repayments from our cash are reflected as “net borrowings on floor plan facility” in the cash flows from financing activities section of our unaudited condensed consolidated statements of cash flows. We engage in this payment structure in order to minimize our interest expense and bank fees in connection with financing the operations of our technology segment.
We believe that cash on hand, and funds generated from operations, together with available credit under our credit facility, will be sufficient to finance our working capital, capital expenditures and other requirements for at least the next twelve calendar months.
Our working capital generally fluctuates as a result of changes in demand for our products and services; however, specific changes in certain elements of working capital may not coincide with changes in other elements of our financial statements. For example, accounts receivable-trade may change by more or less than the change in our revenues, as there are variables impacting accounts receivable that may not impact revenues, such as the amount of third-party software assurance, maintenance and services invoiced, for which revenues are presented on a net basis, or significant changes in our deferred revenues.
We experience fluctuations in certain working capital accounts, which are primarily due to changes in the timing of purchases of equipment by our customers throughout the comparative periods. Our accounts receivable—trade increased by $35.7 million, or 16.9% which is consistent with the increase in revenues from the quarter ended March 31, 2014. We also experienced a decrease in accounts payable—trade of $14.9 million, which was more than offset by an increase in accounts payable—floor plan of $17.2 million. Our accounts payable—floor plan consists of purchases through the GECDF credit facility, which are generally paid within 30-60 days from the invoice date. We experience fluctuations in accounts payable—equipment due to timing of purchases of assets that will be leased or financed for our customers and accounts payable – equipment increased $12.0 million from March 31, 2014.
Our ability to continue to fund our planned growth, both internally and externally, is dependent upon our ability to generate sufficient cash flow from operations or to obtain additional funds through equity or debt financing, or from other sources of financing, as may be required. While at this time we do not anticipate requiring any additional sources of financing to fund operations, if demand for IT products declines, our cash flows from operations may be substantially affected.
Cash Flows
The following table summarizes our sources and uses of cash over the periods indicated (in thousands):
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
Net cash used in operating activities | $ | (9,930 | ) | $ | (26,766 | ) | ||
Net cash used in investing activities | (31,705 | ) | (21,228 | ) | ||||
Net cash provided by financing activities | 13,002 | 35,766 | ||||||
Effect of exchange rate changes on cash | (24 | ) | 6 | |||||
Net decrease in cash and cash equivalents | $ | (28,657 | ) | $ | (12,222 | ) |
Net cash used in operating activities. Cash used in operating activities totaled $9.9 million during the nine months ended December 31, 2014. Net earnings adjusted for the impact of non-cash items was $36.9 million. Net changes in assets and liabilities resulted in a decrease of cash and cash equivalents of $46.8 million, primarily due to increases in accounts receivable—trade $27.4 million, financing receivables of $14.9 million, and cash used for accounts payable—trade of $15.5 million, partially offset by changes in salaries and commissions payable of $13.7 million.
Cash used in operating activities totaled $26.8 million during the nine months ended December 31, 2013. Net earnings adjusted for the impact of non-cash items was $27.4 million. Net changes in assets and liabilities resulted in a decrease of $54.1 million due to decreases in accounts receivable—trade of $39.6 million, inventories of $9.2 million and investment in financing receivables of $20.1 million, offset by increases in accounts payable—trade of $10.8 million, and accounts payable—equipment of $2.5 million, and salaries and commission payable of $5.5 million.
Net cash used in investing activities. Cash used in investing activities was $31.7 million during the nine months ended December 31, 2014. Cash used in investing activities during the nine months ended December 31, 2014 was primarily driven by an issuance of financing receivables of $93.2 million, purchase of assets to be leased and property and equipment of $15.2 million, and cash used in acquisitions of $8.0 million, which was partially offset by cash proceeds from the sale of financing receivable of $24.2 million, the repayment of financing receivables of $50.6 million, and proceeds from sale of property, equipment and operating lease assets of $7.4 million.
Cash used in investing activities was $21.2 million during the nine months ended December 31, 2013, which was primarily driven by issuance of financing receivables (net of issuance, proceeds from the sale, and repayments) of $6.3 million, purchase of assets to be leased of $8.3 million, and purchases of property, equipment and operating lease equipment of $7.9 million, which were partially offset by proceeds from the sales of property, equipment and operating lease equipment of $3.3 million.
Net cash provided by financing activities. Cash provided by financing activities of $13.0 million during the nine months ended December 31, 2014 was due to net borrowings of non-recourse and recourse notes payable of $38.7 million and net borrowings on the floor plan facility of $10.7 million, partially offset by the repurchase of common stock of $37.1 million. In the prior year, cash provided by financing activities was $35.8 million during the nine month period, which was due to net borrowings of non-recourse and recourse notes payable of $26.8 million, net borrowings on the floor plan facility of $18.5 million and, partially offset by the purchase of treasury stock of $10.3 million.
Non-Cash Activities
We transfer financial assets to third-party financial institutions, some of which are accounted for as secured borrowings. As a condition to the agreement, certain financial institutions may request the customer remit their payments to a trustee rather than to us, and the trustee pays the financial institution. Alternatively, if the structure of the agreement does not require a trustee, the customer will continue to make payments to us, and we will remit the payment to the financial institution. The economic impact to us under either structure is similar, in that the assigned contractual payments are paid by the customer and remitted to the lender to pay down the corresponding non-recourse notes payable. However, these structures are classified differently within our unaudited condensed consolidated statement of cash flows. More specifically, we are required to exclude non-cash transactions from our unaudited condensed consolidated statement of cash flows, so payments made by our customer to the trustee are excluded from our operating or investing cash receipts and the corresponding re-payment of the non-recourse notes payable from the trustee to the third party financial institution are excluded from our cash flows from financing activities. Given that the transfer of these payments is economically the same regardless of the structure of the payments, we evaluate our cash flows from operating, investing and financing activities as if the transfer had been structured without an intermediary.
The non-GAAP financial measure for our cash flows from operating activities is as follows (in thousands):
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
GAAP: net cash used in operating activities | $ | (9,930 | ) | $ | (26,766 | ) | ||
Principal payments from customers directly to lenders | 9,777 | 14,516 | ||||||
Non-GAAP: adjusted net cash used in operating activities | $ | (153 | ) | $ | (12,250 | ) |
The non-GAAP financial measure for our cash flows from investing activities is as follows (in thousands):
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
GAAP: net cash used in investing activities | $ | (31,705 | ) | $ | (21,228 | ) | ||
Principal payments from customer directly to lenders | 16,692 | 631 | ||||||
Non-GAAP: adjusted net cash used in investing activities | $ | (15,013 | ) | $ | (20,597 | ) |
The non-GAAP financial measure for our cash flows from financing activities is as follows (in thousands):
Nine Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
GAAP: net cash provided by financing activities | $ | 13,002 | $ | 35,766 | ||||
Principal payments from customers directly to lenders | (26,469 | ) | (15,147 | ) | ||||
Non-GAAP: adjusted net cash (used in) provided by financing activities | $ | (13,467 | ) | $ | 20,619 |
A “non-GAAP financial measure” is a numerical measure of a company’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with U.S. GAAP in the statement of income, balance sheet or statement of cash flows of the company; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. We use the financial measures in our internal evaluation and management of our business. We believe that these measures and the information they provide are useful to investors because they permit investors to view our performance using the same tools that we use and to better evaluate our ongoing business performance. These measures should not be considered an alternative to measurements required by U.S. GAAP, such as cash provided by (used in) operating activities, cash provided by (used in) investing activities and cash provided by (used in) financing activities. These non-GAAP measures are unlikely to be comparable to non-GAAP information provided by other companies.
Liquidity and Capital Resources
We may utilize non-recourse notes payable to finance approximately 80% to 100% of the purchase price of the assets being leased by our customers. Any balance of the purchase price remaining after non-recourse funding and any upfront payments received from the lessee (our equity investment in the equipment) must generally be financed by cash flows from our operations, the sale of the equipment leased to third parties, or other internal means. Although 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.
The financing necessary to support our lease and financing activities has been provided by our cash and non-recourse borrowings. We monitor our exposure closely. Historically, we have obtained mostly non-recourse borrowings from third party banks and finance companies. We continue to be able to obtain financing through our traditional lending sources. Non-recourse financings are loans whose repayment is the responsibility of a specific customer, although we may make representations and warranties to the lender regarding the specific contract or have ongoing loan servicing obligations. Under a non-recourse loan, we borrow from a lender an amount based on the present value of the contractually committed lease payments under the lease at a fixed rate of interest, and the lender secures a lien on the financed assets. When the lender is fully repaid from the lease payments, the lien is released and all further rental or sale proceeds are ours. 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 of each lease, and the lender’s only recourse, upon default by the lessee, is against the lessee and the specific equipment under lease. At December 31, 2014, our non-recourse notes payable increased 5.2% to $68.7 million, as compared to $65.3 million at March 31, 2014. Recourse notes payable increased 6.1% to $3.8 million as of December 31, 2014 compared to $3.6 million as of March 31, 2014.
Whenever desirable, we arrange for equity investment financing, which includes selling lease payments, including the residual portions, to third parties and financing the equity investment on a non-recourse basis. We generally retain customer control and operational services, and have minimal residual risk. We usually reserve the right to share in remarketing proceeds of the equipment on a subordinated basis after the investor has received an agreed-to return on its investment.
Credit Facility — ePlus Technology, inc.
Our subsidiary, ePlus Technology, inc., has a financing facility from GECDF to finance its working capital requirements for inventories and accounts receivable. There are two components of this facility: (1) a floor plan component; and (2) an accounts receivable component. This facility has full recourse to ePlus Technology, inc. and is secured by a blanket lien against all its assets, such as chattel paper, receivables, and inventory. As of December 31, 2014, the facility had an aggregate limit of the two components of $225.0 million with an accounts receivable sub-limit of $30.0 million.
Availability under the facility may be limited by the asset value of equipment we purchase or accounts receivable, and may be further limited by certain covenants and terms and conditions of the facility. These covenants include but are not limited to a minimum excess availability of the facility and minimum earnings before interest, taxes, depreciation and amortization of ePlus Technology, inc. We were in compliance with these covenants as of December 31, 2014. Interest on the facility is assessed at a rate of the One Month LIBOR plus two and one half percent if the payments are not made on the three specified dates each month. The facility also requires that financial statements of ePlus Technology, inc. be provided within 45 days of each quarter and 90 days of each fiscal year end and also requires other operational reports be provided on a regular basis. Either party may terminate the facility with 90 days advance written notice.
We are not, and do not believe that we are reasonably likely to be, in breach of the GECDF credit facility. In addition, we do not believe that the covenants of the GECDF credit facility materially limit our ability to undertake financing. In this regard, the covenants apply only to our subsidiary, ePlus Technology, inc. This credit facility is secured by the assets of only ePlus Technology, inc. and the guaranty as described below.
The facility provided by GECDF requires a guaranty of $10.5 million by ePlus inc. The guaranty requires ePlus inc. to deliver its annual audited financial statements by a certain date. We have delivered the annual audited financial statements for the year ended March 31, 2014, as required. The loss of the GECDF 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.
Floor Plan Component
The traditional business of ePlus Technology, inc. as a seller of computer technology, related peripherals and software products, is in part financed through a floor plan component in which interest expense for the first thirty to sixty days, in general, is not charged. The floor plan liabilities are recorded as accounts payable—floor plan on our unaudited condensed consolidated balance sheets, as they are normally repaid within the fifteen to sixty-day time frame and represent assigned accounts payable originally generated with the manufacturer/distributor. In some cases we are able to pay invoices early and receive a discount, but if the fifteen to sixty-day obligation is not paid timely, interest is then assessed at stated contractual rates.
The respective floor plan component credit limits and actual outstanding balances for the dates indicated were as follows (in thousands):
Maximum Credit Limit at December 31, 2014 | Balance as of December 31, 2014 | Maximum Credit Limit at March 31,2014 | Balance as of March 31, 2014 | |||
$225,000 | $110,625 | $175,000 | $93,416 |
Accounts Receivable Component
Included within the credit facility, ePlus Technology, inc. has an accounts receivable component from GECDF, which has a revolving line of credit. On the due date of the invoices financed by the floor plan component, the invoices are paid by the accounts receivable component of the credit facility. The balance of the accounts receivable component is then reduced by payments from our available cash. The outstanding balance under the accounts receivable component is recorded as recourse notes payable on our unaudited condensed consolidated balance sheets. There was no outstanding balance at December 31, 2014 or March 31, 2014, while the maximum credit limit was $30.0 million for both periods.
Credit Facility — General
First Virginia Community Bank provides us with a $0.5 million credit facility, which will mature on October 26, 2015. The credit facility is available for use by us and our affiliates and is full recourse to us. Borrowings under this facility bear interest at Wall Street Journal U.S. Prime rate plus 1%. The primary purpose of the facility is to provide letters of credit for landlords, taxing authorities and bids. As of December 31, 2014, we had no outstanding balance on this credit facility.
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 the amount of these guarantees in the event of default in the performance of our obligations. We are in compliance with the 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 financial condition or results of operations.
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 as defined in Item 303(a)(4)(ii) of Regulation S-K or other contractually narrow or limited purposes. As of December 31, 2014, 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 start offices 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. As a result, we may require additional financing to fund our strategy, implementation and potential future acquisitions, which may include additional debt and equity financing.
Inflation
For the periods presented herein, inflation has been relatively low and we believe that inflation has not had a material effect on our results of operations.
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, major customers or vendors of ours.
Our quarterly results of operations are susceptible to fluctuations for a number of reasons, including, but not limited to, reduction in IT spending, 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 at the expiration of a lease term or prior to such expiration, to a lessee or to a third party 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 2014 Annual Report.
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.
Although a portion of our liabilities are non-recourse, fixed-interest-rate instruments, we utilize our line of credit and other financing facilities which are subject to fluctuations in short-term interest rates. These instruments, which are denominated in U.S. dollars, were entered into for other than trading purposes and, with the exception of amounts drawn under the GECDF facility, 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. Changes in interest rates may affect our ability to fund or transfer our financing arrangements if the rate rises above the fixed rate of the instrument. Borrowings under the GECDF facility bear interest at a market-based variable rate. As of December 31, 2014, the aggregate fair value of our non-recourse notes payable approximated their carrying value.
We have financed certain customer leases for equipment which is located in Canada and Iceland. As such, we have entered into lease contracts and non-recourse, fixed-interest-rate financing denominated in Canadian dollars and Icelandic krona. To date, our Canadian and Icelandic operations have been insignificant and we believe that potential fluctuations in currency exchange rates will not have a material effect on our financial position. We also transact business in other foreign currencies which are subject to fluctuations, however, the dollar volume of these transactions is immaterial.
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 Securities Exchange Act of 1934 (“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 time periods specified in the U.S. Securities and Exchange Commission’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, 2014.
Changes in Internal Controls
There have not been any changes in our internal control over financial reporting during the quarter ended December 31, 2014, which have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations on the Effectiveness of Controls
Our management, including our CEO and CFO, does 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.
PART II. OTHER INFORMATION
We were the plaintiff in a lawsuit in the United States District Court for the Eastern District of Virginia (“the trial court”) in which a jury unanimously found that Lawson Software, Inc. (“Lawson”) infringed certain ePlus patents. The jury verdict, which was reached on January 27, 2011, also found that all of ePlus’ patent claims tried in court were not invalid. On May 23, 2011, the trial court issued a permanent injunction, ordering Lawson and its successors to: immediately stop selling and servicing products relating to its electronic procurement systems that infringe our patents; cease providing any ongoing or future maintenance, training or installation of its infringing products; and refrain from publishing any literature or information that encourages the use or sale of its infringing products. Lawson filed an appeal. On November 21, 2012, the United States Court of Appeals for the Federal Circuit (the “Appeals Court”) reversed in part, vacated in part, affirmed in part, and remanded. The Appeals Court upheld the finding that the patent claims were not invalid and upheld, in part, the finding of infringement. The Appeals Court remanded the case to the trial court for consideration of what changes, if any, are required to the terms of the injunction. Consistent with the Appeals Court’s decision, on June 11, 2013, the trial court issued an order modifying the injunction so that it would continue in full effect with respect to those configurations of Lawson’s electronic procurement systems that the Appeals Court affirmed were infringing.
On August 16, 2013, the trial court issued an order finding, by clear and convincing evidence, that Lawson was in contempt of the trial court’s May 23, 2011, injunction, entering judgment in our favor in the amount of $18.2 million, and ordering that Lawson pay to the court a daily coercive fine. Lawson filed an appeal and posted a bond, and collection of the judgment and the imposition of the coercive fine were stayed pending the appeal.
Patent litigation is extremely complex and issues regarding a patent’s validity can arise even subsequent to a patent’s issuance and a court’s enforcement thereof. On April 3, 2014, the United States Patent and Trademark Office issued a notice canceling the patent at issue in the Lawson litigation. On July 25, 2014, the Appeals Court issued an Opinion vacating the injunction and contempt order. We have filed a Petition for Rehearing, and are awaiting the court’s response.
Court calendars and rulings are inherently unpredictable, and we cannot predict when any litigation will be resolved, or the outcome thereof.
Other Matters
We may become party to various legal proceedings arising in the ordinary course of business including preference payment claims asserted in customer bankruptcy proceedings, claims of alleged infringement of patents, trademarks, copyrights and other intellectual property rights, claims of alleged non-compliance with contract provisions, employment related claims, claims by competitors, vendors or customers, claims related to alleged violations of laws and regulations, and claims relating to alleged security or privacy breaches. Although we do not expect that the outcome in any of these matters, individually or collectively, will have a material adverse effect on our financial condition or results of operations, litigation is inherently unpredictable. Therefore, judgments could be rendered or settlements entered that could adversely affect our results of operations or cash flows in a particular period. We provide for costs related to contingencies when a loss is probable and the amount is reasonably determinable.
There have not been any material changes in the risk factors previously disclosed in Part I, Item 1A of our 2014 Annual Report.
The following table provides information regarding our purchases of ePlus inc. common stock during the nine months ended December 31, 2014.
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs | |||||||||||||
April 1, 2014 through April 30, 2014 | 414,013 | $ | 47.78 | 414,013 | 200,572 | (2) | |||||||||||
May 1, 2014 through May 31, 2014 | 115,230 | $ | 53.54 | 115,230 | 85,342 | (3) | |||||||||||
June 1, 2014 through June 15, 2014 | 22,830 | $ | 55.69 | 22,830 | 62,512 | (4) | |||||||||||
June 16, 2014 through June 30, 2014 | 35,158 | $ | 57.69 | - | 500,000 | (5) | |||||||||||
July 1, 2014 through July 31, 2014 | 25,740 | $ | 55.67 | 25,740 | 474,260 | (6) | |||||||||||
August 1, 2014 through August 31, 2014 | 15,377 | $ | 54.74 | 15,377 | 458,883 | (7) | |||||||||||
September 1, 2014 through September 30, 2014 | 57,829 | $ | 56.34 | 57,829 | 401,054 | (8) | |||||||||||
October 1, 2014 through October 31, 2014 | 39,903 | $ | 57.59 | 39,903 | 361,151 | (9) | |||||||||||
November 1, 2014 through November 30, 2014 | - | - | 361,151 | (10) | |||||||||||||
December 1, 2014 through December 31, 2014 | - | - | 361,151 | (11) |
The timing and expiration date of the current stock repurchase authorizations are included in Note 9, “Stockholders’ Equity” to our unaudited condensed consolidated financial statements included elsewhere in this report.
(1) | All shares acquired were in open-market purchases, except for 35,158 shares, which were repurchased to satisfy tax withholding obligations that arose due to the vesting of shares of restricted stock. |
(2) | The share purchase authorization in place for the month ended April 30, 2014 had purchase limitations on the number of shares of up to 750,000 shares. As of April 30, 2014, the remaining authorized shares to be purchased were 200,572. |
(3) | The share purchase authorization in place for the month ended May 31, 2014 had purchase limitations on the number of shares of up to 750,000 shares. As of May 31, 2014, the remaining authorized shares to be purchased were 85,342. |
(4) | The share purchase authorization in place through June 15, 2014 had purchase limitations on the number of shares of up to 750,000 shares. As of June 15, 2014, the remaining authorized shares to be purchased were 62,512. |
(5) | On June 12, 2014, the board of directors authorized the Company to repurchase up to 500,000 shares of its outstanding common stock over a 12-month period commencing June 16, 2014. As of June 30, 2014, the remaining authorized shares to be purchased were 500,000. |
(6) | The share purchase authorization in place for the month ended July 31, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of July 31, 2014, the remaining authorized shares to be purchased were 474,260. |
(7) | The share purchase authorization in place for the month ended August 31, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of August 31, 2014, the remaining authorized shares to be purchased were 458,883. |
(8) | The share purchase authorization in place for the month ended September 30, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of September 30, 2014, the remaining authorized shares to be purchased were 401,054. |
(9) | The share purchase authorization in place for the month ended October 31, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of October 31, 2014, the remaining authorized shares to be purchased were 361,151. |
(10) | The share purchase authorization in place for the month ended November 30, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of November 30, 2014, the remaining authorized shares to be purchased were 361,151. |
(11) | The share purchase authorization in place for the month ended December 31, 2014 had purchase limitations on the number of shares of up to 500,000 shares. As of December 31, 2014, the remaining authorized shares to be purchased were 361,151. |
Not Applicable.
Not Applicable.
None.
Certification of the Chief Executive Officer of ePlus inc. pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a). | |
Certification of the Chief Financial Officer of ePlus inc. pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a). | |
Certification of the Chief Executive Officer and Chief Financial Officer of ePlus inc. pursuant to 18 U.S.C. § 1350. | |
101.INS | XBRL Instance Document |
101.SCH | XBRL Taxonomy Extension Schema Document |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ePlus inc. | ||
Date: February 5, 2015 | /s/ PHILLIP G. NORTON | |
By: Phillip G. Norton, Chairman of the Board, | ||
President and Chief Executive Officer | ||
(Principal Executive Officer) | ||
Date: February 5, 2015 | /s/ ELAINE D. MARION | |
By: Elaine D. Marion | ||
Chief Financial Officer | ||
(Principal Financial Officer) |
44