Attached files

file filename
8-K - EPLUS INC. FORM 8-K 11-4-2015 - EPLUS INCform8-k.htm

EXHIBIT 99.1

ePlus Reports Second Quarter and First Half Financial Results

Second Quarter Fiscal Year 2016
 
·
Net sales increased 13.0% from second quarter fiscal year 2015
·
Gross profit up 12.5% to $71.9 million, with double digit growth in both Technology and Financing segments
·
Consolidated gross margin of 21.4%; gross margin on products and services of 19.4%
·
Adjusted EBITDA increased 30.3% to $27.9 million
·
Diluted earnings per share increased 31.9% to $2.15
 
First Half Fiscal Year 2016
 
·
Net sales up 6.4%; technology segment net sales up 6.5%
·
Gross profit increased 8.9% to $131.1 million, led by 9.7% increase in technology segment gross profit
·
Consolidated gross margin increased to 21.6%  from 21.1%; gross margin on products and services expands 70 basis points to 19.7%
·
Adjusted EBITDA increased 19.3% to $44.1 million
·
Diluted earnings per share increased 21.8% to $3.35, as compared to non-GAAP diluted earnings per share of $2.75 in the prior year exclusive of other income
 
HERNDON, VA- November 4, 2015 -ePlus inc. (NASDAQ:PLUS-news), a leading provider of technology solutions, today announced financial results for the second quarter ended September 30, 2015.

Management Comment

"We are pleased with our strong financial performance in the second quarter and first half of fiscal 2016, further evidence of the success of our go-to-market strategy focused on complex, service-led IT solutions for our commercial, state and local government and education customers," said Phillip G. Norton, chairman, CEO and president of ePlus. "We continue to gain market share and expand geographically, while adjusting our sales mix to emphasize higher-margin services. The success of this strategy allowed us to deliver first half gross profit growth of 8.9%, and year-over-year diluted earnings per share growth of 21.8% to $3.35 as compared to non-GAAP earnings per share of $2.75.

"Looking specifically at the second quarter, we saw growth in both net sales and gross profit, up 13.0% and 12.5%, respectively, while we maintained our gross margin on products and services. This performance was driven by broad-based strength in demand for our IT solutions, including fast-growing areas such as professional and annuity services, as well as security products and solutions.  Technology sales also gained additional momentum from customers in the technology and healthcare sectors," Mr. Norton commented.


Second Quarter Fiscal 2016 Results
For the second quarter ended September 30, 2015:
Consolidated net sales increased 13.0% to $336.3 million, from $297.5 million in the second quarter of fiscal 2015.
Technology segment net sales increased 13.0% to $326.0 million from $288.4 million in the second quarter of fiscal 2015. Non-GAAP gross sales of products and services, which are revenues prior to the reclassification to net sales for sales of third-party software assurance, maintenance and services, increased 9.9% to $431.1 million.
Financing segment net sales increased 13.2% to $10.3 million, from $9.1 million in the second quarter of fiscal 2015, due to higher transactional gains.
Consolidated gross profit rose 12.5% to $71.9 million, compared with $63.9 million in the second quarter of fiscal 2015.
Consolidated operating income rose 31.2% to $26.7 million, from $20.3 million in the second quarter of fiscal 2015.
Diluted earnings per share increased 31.9% to $2.15, from $1.63 in the second quarter of fiscal 2015.
Net earnings increased 31.2% to $15.7 million, compared with $12.0 million in the second quarter of fiscal 2015.
Adjusted EBITDA rose 30.3% to $27.9 million, from $21.4 million in the second quarter of fiscal 2015.
First Half Fiscal 2016 Results
For the six months ended September 30, 2015:
Consolidated net sales were up 6.4% to $606.2 million, compared with $569.8 million in the first half of fiscal 2015.
Technology segment net sales rose 6.5% to $587.5 million, from $551.8 million in the first half of fiscal 2015. Non-GAAP gross sales of products and services grew 6.4% to $763.4 million.
Financing segment net sales increased 3.7% to $18.7 million, from $18.0 million in the first half of fiscal 2015, due to higher transactional gains.
Consolidated gross profit rose 8.9% to $131.1 million, compared with $120.4 million in the first half of fiscal 2015.
Consolidated operating income rose 19.0% to $41.7 million, from $35.1 million in the first half of fiscal 2015.

Net earnings rose 14.3% to $24.5 million, as compared to $21.4 million in the first half of fiscal 2015.
Adjusted EBITDA increased 19.3% to $44.1 million, up from $37.0 million in the first half of fiscal 2015.
Diluted earnings per share increased 17.1% to $3.35 from $2.86 in the first half of fiscal 2015, which included a gain on retirement of a liability.  Exclusive of this benefit, non-GAAP diluted earnings per share was $2.75 in the first half of fiscal 2015.
Balance Sheet Highlights
At September 30, 2015, ePlus had cash and cash equivalents of $62.8 million, down from $76.2 million as of March 31, 2015. Total stockholders' equity was $305.0 million and total shares outstanding were 7.5 million, compared with stockholders' equity of $279.3 million and shares outstanding of 7.4 million on March 31, 2015.
Summary and Outlook
"In the first half of fiscal 2016 we made progress on several fronts, including financial results, vendor awards and certifications, and the ongoing growth of our services business.   The expertise of our sales and engineering staff, our certifications with legacy and emerging vendors, and our focus on the fastest-growing segments of the IT industry, including security, data center, and cloud have allowed us to penetrate wider and deeper into our existing client base, while also adding new customers.  In addition, our balance sheet remains robust, with a healthy cash position, giving us the financial resources to fund organic growth as well as make accretive acquisitions and we believe we are well positioned to continue to outgrow the overall IT market," Mr. Norton concluded.
Results of Operations – Three Months Ended September 30, 2015
The Company's operations are conducted through two business segments. The technology segment includes sales of information technology products, third-party software, third-party maintenance contracts, advanced professional services and managed services, and the Company's proprietary software, to commercial, and state and local governments. The financing segment consists of the financing of equipment, software and related services to commercial, state and local governments, and government contractors.

Technology Segment
The results of operations for the technology segment for the three months ended September 30, 2015 and 2014 were as follows (dollars in thousands):
   
Three Months Ended September 30,
   
2015
 
2014
 
Change
Sales of product and services
 
 $324,259
 
 $286,584
 
 $37,675
 
13.1%
Fee and other income
 
        1,721
 
       1,782
 
 (61)
 
(3.4%)
Net sales
 
    325,980
 
   288,366
 
37,614
 
13.0%
   
 
 
 
 
 
 
 
Cost of sales, product and services
 
    261,208
 
   230,742
 
30,466
 
13.2%
                 
Gross profit
 
64,772
 
57,624
 
7,148
 
12.4%
                 
Professional and other fees
 
        1,305
 
       1,321
 
        (16)
 
(1.2%)
Salaries and benefits
 
      33,476
 
     31,963
 
1,513
 
4.7%
General and administrative
 
        7,322
 
       6,703
 
       619
 
9.2%
Interest and financing costs
 
             22
 
            19
 
            3
 
15.8%
Operating expenses
 
      42,125
 
     40,006
 
       2,119
 
5.3%
   
 
 
 
 
 
 
 
Segment earnings
 
 $22,647
 
 $17,618
 
 $5,029
 
28.5%

Net sales rose 13.0% to $326.0 million, from $288.4 million in the second quarter of fiscal 2015.   The increase reflects a 9.9% increase in non-GAAP gross sales of product and services as well as a higher proportion of sales from products that are not reclassified on a net basis.
Gross margin on sales of product and services was 19.4%, compared with 19.5% in the second quarter of fiscal 2015.
Operating expenses rose 5.3% to $42.1 million, from $40.0 million in the second quarter of fiscal 2015, reflecting increased salaries and benefits as well as general and administrative expenses.
Segment earnings were $22.6 million, up 28.5% from $17.6 million in the second quarter of fiscal 2015.

Financing Segment
The results of operations for the financing segment for the three months ended September 30, 2015 and 2014 were as follows (dollars in thousands):
   
Three Months Ended September 30,
   
2015
 
2014
 
Change
Financing revenue
 
 $10,279
 
 $9,059
 
 $ 1,220
 
13.5%
Fee and other income
 
27
 
47
 
(20)              (121)2
 
(42.6%)
Net sales
 
10,306
 
       9,106
 
1,200
 
13.2%
   
 
 
 
 
 
 
 
Direct lease costs
 
        3,157
 
       2,806
 
 351
 
12.5%
                 
Gross profit
 
 7,149
 
6,300
 
849 
 
13.5% 
                 
Professional and other fees
 
           208
 
          256
 
   (48)
 
(18.8%)
Salaries and benefits
 
        2,264
 
       2,289
 
(25)
 
(1.1%)
General and administrative
 
           263
 
          455
 
   (192)
 
(42.2%)
Interest and financing costs
 
           400
 
592
 
 (192)
 
(32.4%)
Operating expenses
 
        3,135
 
       3,592
 
  (457)
 
(12.7%)
                 
Segment earnings
 
 $4,014
 
 $2,708
 
 $1,306
 
48.2%

Net sales were $10.3 million, up 13.2% from $9.1 million in the second quarter of fiscal 2015, as a result of higher transactional gains.
Operating expenses were down 12.7% over the previous year, mainly due to a reserve for credit loss recorded in the previous year that was not replicated in the current quarter, and lower interest expenses as a result of lower debt combined with lower interest rates.
Segment earnings were $4.0 million, compared with $2.7 million in the second quarter of fiscal 2015.

Results of Operations – Six Months Ended September 30, 2015
Technology Segment
The results of operations for the technology segment for the six months ended September 30, 2015 and 2014 were as follows (dollars in thousands):
   
Six Months Ended September 30,
   
2015
 
2014
 
Change
Sales of product and services
 
 $583,955
 
 $547,940
 
 $36,015
 
6.6%
Fee and other income
 
        3,532
 
       3,829
 
 (297)
 
(7.8%)
Net sales
 
587,487
 
   551,769
 
35,718
 
6.5%
   
 
 
 
 
 
 
 
Cost of sales, product and services
 
    468,926
 
   443,650
 
     25,276
 
5.7%
                 
Gross profit
 
118,561
 
108,119
 
10,442
 
9.7%
                 
Professional and other fees
 
2,567
 
       2,907
 
        (340)
 
(11.7%)
Salaries and benefits
 
      66,428
 
     62,633
 
3,795
 
6.1%
General and administrative
 
        13,851
 
       12,461
 
       1,390
 
11.2%
Interest and financing costs
 
             41
 
            58
 
            (17)
 
(29.3%)
Operating expenses
 
82,887
 
     78,059
 
       4,828
 
6.2%
   
 
 
 
 
 
 
 
Segment earnings
 
 $35,674
 
 $30,060
 
 $5,614
 
18.7%

Net sales rose 6.5% to $587.5 million, from $551.8 million in the first half of fiscal 2015. Non-GAAP gross sales of product and services grew 6.4% in the first half of fiscal 2015.
Gross margin on sales of products and services was 19.7%, up from 19.0% in the first half of fiscal 2015.
Operating expenses rose 6.2% to $82.9 million, from $78.1 million in the first half of fiscal 2015. This was primarily due to increased salaries and benefits due to additional personnel as well as increased variable compensation. In addition, the Company incurred incremental amortization expenses associated with the acquisition of Evolve Technology Group in August of 2014.
Segment earnings were $35.7 million, up 18.7% from $30.1 million in the first half of fiscal 2015.
The Company maintained its balanced portfolio of customer-end markets. The breakdown of net sales by customer end market for the twelve months ended September 30, 2015 was as follows:
State & Local Government & Educational Institutions
23%
Technology
21%
Telecom, Media, and Entertainment
17%
​Financial Services
10%
​Healthcare
10%
​Other
19%


Financing Segment
The results of operations for the financing segment for the six months ended September 30, 2015 and 2014 were as follows (dollars in thousands):
   
Six Months Ended September 30,
   
2015
 
2014
 
Change
Financing revenue
 
 $18,625
 
 $17,933
 
 $ 692
 
3.9%
Fee and other income
 
             40
 
74
 
(34)              (121)2
 
(45.9%)
Net sales
 
        18,665
 
18,007
 
        658
 
3.7%
   
 
 
 
 
 
 
 
Direct lease costs
 
        6,175
 
       5,763
 
412
 
7.1%
                 
Gross profit
 
 12,490
 
12,244
 
246 
 
2.0% 
                 
Professional and other fees
 
           464
 
          503
 
   (39)
 
(7.8%)
Salaries and benefits
 
4,526
 
       4,566
 
(40)
 
(0.9%)
General and administrative
 
513
 
          970
 
   (457)
 
(47.1%)
Interest and financing costs
 
           934
 
1,197
 
 (263)
 
(22.0%)
Operating expenses
 
        6,437
 
       7,236
 
  (799)
 
(11.0%)
                 
Operating income
 
6,053
 
5,008
 
1,045
 
20.9%
                 
Other income
 
 -
 
1,434
 
 (1,434)
 
(100.0%) 
Segment earnings
 
 $6,053
 
 $6,442
 
 $(389)
 
(6.0%)

Net sales were $18.7 million, up 3.7% from $18.0 million in the first half of fiscal 2015, as a result of higher transactional gains.
Operating expenses were down 11.0% over the previous year, due to a reserve for credit loss recorded in the previous year that was not replicated in the current year, and lower interest expenses as a result of lower debt combined with lower interest rates.
Operating income was $6.1 million, an increase of 20.9% from $5.0 million in the previous year.
During the first quarter of fiscal 2015, ePlus entered into an agreement 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 a secured borrowing. In conjunction with this repurchase agreement, ePlus recognized a gain of $1.4 million, which was included in other income.
Segment earnings were $6.1 million, compared with $6.4 million in the first half of fiscal 2015.

Recent Corporate Developments & Recognitions
·
On September 15, 2015, ePlus announced that its subsidiary, ePlus Technology, was named the Palo Alto Networks 2015 Americas Fast Growth Partner of the Year at the Palo Alto Networks Sales Kickoff in Las Vegas, NV.  ePlus was recognized based on its accomplishments and success in criteria including year-over-year growth, technical certifications, and acquisition of net new customers.
·
On August 19, 2015, ePlus announced that its board of directors authorized the Company to repurchase up to 500,000 shares of ePlus' outstanding common stock over a 12 month period beginning August 17, 2015.
·
On August 11, 2015, ePlus announced that ePlus Technology achieved a Customer Satisfaction Excellence Gold Star from Cisco. The designation recognized ePlus for delivering outstanding customer service in the United States, based on a weighted average of a partner's pre-and post- sales support over a rolling 12-month period.
Conference Call Information
ePlus will hold a conference call and webcast at 4:30 p.m. ET. on November 4, 2015:
What:
ePlus Second Quarter FY16 Financial Results Conference Call
When:
Wednesday, November 4, 2015
Time:
4:30 p.m. ET
Live Call:
(877) 870-9226, domestic, (973) 890-8320, international
Replay:
(855) 859-2056, domestic, (404) 537-3406, international
Passcode:
48127667 (live and replay)
   
Webcast:
http://www.eplus.com/investors   (live and replay)

The replay of this webcast will be available approximately two hours after the call and will be available through November 11, 2015.
About ePlus inc.
 
ePlus is an engineering-centric technology solutions provider that helps organizations imagine, implement, and achieve more from their technology.  With the highest certifications from top technology partners and expertise in key technologies from data center to security, cloud, and collaboration, ePlus transforms IT from a cost center to a business enabler.  Founded in 1990, ePlus has more than 975 associates serving commercial, state, municipal, and education customers nationally.  The Company is headquartered at 13595 Dulles Technology Drive, Herndon, VA, 20171.  For more information, visit www.eplus.com, call 888-482-1122, or email info@eplus.com.  Connect with ePlus on Facebook at www.facebook.com/ePlusinc and on Twitter at www.twitter.com/ePlus
ePlus. Where Technology Means More.
ePlus®, Where Technology Means More, and ePlus products referenced herein are either registered trademarks or trademarks of ePlus inc. in the United States and/or other countries.  The names of other companies, products, and services mentioned herein may be the trademarks of their respective owners.

Forward-looking statements
Statements in this press release that are not historical facts may be deemed to be "forward-looking statements." Actual and anticipated future results may vary materially due to certain risks and uncertainties, including, without limitation, possible adverse effects resulting from financial market disruption and general slowdown of the U.S. economy such as our current and potential customers' delaying or reducing technology purchases, increasing credit risk associated with our customers and vendors, reduction of vendor incentive programs, the possibility of additional goodwill impairment charges, and restrictions on our access to capital necessary to fund our operations; significant adverse changes in, reductions in, or losses of relationships with major customers or vendors; our ability to implement comprehensive plans to archive customer account coverage, cost containment, asset rationalization, systems integration and other key strategies; our ability to secure our electronic and other confidential information or that of our customers or partners; changes to our senior management team; the demand for and acceptance of, our products and services; our ability to adapt our services to meet changes in market developments; our ability to adapt to changes in the IT industry and/or rapid change in product standards; our ability to hire and retain sufficient personnel; our ability to realize our investment in leased equipment; our ability to protect our intellectual property; our ability to consummate and integrate acquisitions; the creditworthiness of our customers; our ability to raise capital and obtain non-recourse financing for our transactions; our ability to reserve adequately for credit losses; the impact of competition in our markets; the possibility of defects in our products or catalog content data; and other risks or uncertainties detailed in our reports filed with the Securities and Exchange Commission. All information set forth in this press release is current as of the date of this release and ePlus undertakes no duty or obligation to update this information.

Contact:
Kleyton Parkhurst, SVP
ePlus inc.
kparkhurst@eplus.com
703-984-8150



 
ePlus inc. AND SUBSIDIARIES
 
   
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
     
 
 
 
 
 
 
 
 
 
 
As of
 
As of
 
 
September 30, 2015
 
March 31, 2015
ASSETS
 
(amounts in thousands) 
         
Current assets:
 
 
   
Cash and cash equivalents
 
 $62,842
 
 $76,175
Accounts receivable—trade, net
 
259,089
 
218,458
Accounts receivable—other, net
 
31,740
 
31,345
Inventories—net
 
18,773
 
19,835
Financing receivables—net, current
 
64,268
 
66,909
Deferred costs
 
9,087
 
20,499
Deferred tax assets
 
3,643
 
3,643
Other current assets
 
4,718
 
7,413
Total current assets
 
454,160
 
444,277
 
 
 
 
 
Financing receivables and operating leases—net
 
87,847
 
76,991
Property, equipment and other assets
 
8,969
 
9,480
Goodwill and other intangible assets
 
39,511
 
40,798
TOTAL ASSETS
 
 $590,487
 
 $571,546
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
LIABILITIES
       
         
Current liabilities:
 
 
 
 
Accounts payable—equipment
 
 $11,369
 
 $20,330
Accounts payable—trade
 
46,707
 
46,090
Accounts payable—floor plan
 
127,053
 
99,418
Salaries and commissions payable
 
13,994
 
14,860
Deferred revenue
 
20,665
 
34,363
Recourse notes payable—current
 
1,204
 
889
Non-recourse notes payable—current
 
28,137
 
28,560
Other current liabilities
 
16,476
 
13,575
Total current liabilities
 
265,605
 
258,085
 
 
 
 
 
Recourse notes payable—long term
 
2,815
 
2,801
Non-recourse notes payable—long term
 
10,510
 
24,314
Deferred tax liability—long term
 
3,271
 
3,271
Other liabilities
 
3,277
 
3,813
TOTAL LIABILITIES
 
285,478
 
292,284
   
 
 
 
COMMITMENTS AND CONTINGENCIES
 
 
 
 
   
 
 
 
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; 13,237
issued and 7,482 outstanding at September 30, 2015 and 13,114
issued and 7,389 outstanding at March 31, 2015
 
132
 
131
Additional paid-in capital
 
114,934
 
111,072
Treasury stock, at cost, 5,755 and 5,725 shares, at September 30, 2015
       and March 31, 2015, respectively
 
 (120,654)
 
 (118,179)
Retained earnings
 
310,970
 
286,477
Accumulated other comprehensive income—foreign currency translation adjustment
 
 (373)
 
 (239)
Total Stockholders' Equity
 
305,009
 
279,262
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
 $590,487
 
 $571,546

 

ePlus inc. AND SUBSIDIARIES
 
 
 
 
 
 
 
                   
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
             
                 
 
Three Months Ended
 
Six Months Ended
 
September 30,
 
September 30,
 
2015
 
2014
 
2015
 
2014
 
(amounts in thousands, except per share data)
               
Net sales
$336,286
 
$297,472
 
$606,152
 
$569,776
Cost of sales
264,365
 
233,548
 
475,101
 
449,413
Gross profit
71,921
 
63,924
 
131,051
 
120,363
 
 
 
 
 
 
   
Professional and other fees
1,513
 
1,577
 
3,031
 
3,410
Salaries and benefits
35,740
 
34,252
 
70,954
 
67,199
General and administrative expenses
7,585
 
7,158
 
14,364
 
13,431
Interest and financing costs
422
 
611
 
975
 
1,255
Operating expenses
45,260
 
43,598
 
89,324
 
85,295
 
 
 
 
 
     
OPERATING INCOME
26,661
 
20,326
 
41,727
 
35,068
 
 
 
 
 
 
   
Other income
-
 
-
 
-
 
1,434
 
 
 
 
 
 
   
EARNINGS BEFORE PROVISION FOR INCOME TAXES
26,661
 
20,326
 
41,727
 
36,502
 
 
 
 
 
 
   
PROVISION FOR INCOME TAXES
10,982
 
8,374
 
17,234
 
15,073
 
 
 
 
 
 
   
NET EARNINGS
 $15,679
 
$11,952
 
 $24,493
 
$21,429
 
 
 
 
 
 
   
NET EARNINGS PER COMMON SHARE—BASIC
 $2.16
 
$1.63
 
 $3.38
 
$2.88
NET EARNINGS PER COMMON SHARE—DILUTED
 $2.15
 
$1.63
 
 $3.35
 
$2.86
 
 
 
 
 
 
   
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—BASIC
7,274
 
7,320
 
7,249
 
7,412
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—DILUTED
7,297
 
7,345
 
7,310
 
7,461


ePlus inc. AND SUBSIDIARIES
 
 
 
 
 
 
 
RECONCILIATION OF NON-GAAP INFORMATION
 
 
 
 
 
 
 
 

We included reconciliations below for the following non-GAAP information: (i) non-GAAP Gross Sales of Product and Services,  (ii) Adjusted EBITDA, and (iii) non-GAAP Net Earnings per Common Share - Diluted. We define non-GAAP gross sales of product and services as our sales of product and services calculated in accordance with GAAP, adjusted to exclude the costs incurred related to sales of third-party software assurance, maintenance and services.  We define Adjusted EBITDA as net earnings calculated in accordance with GAAP, adjusted for the following: interest expense, depreciation and amortization, provision for income taxes, and other income. We consider the interest on notes payable from our financing segment and depreciation expense presented within cost of sales, which includes depreciation on assets financed as operating leases, to be operating expenses. Non-GAAP net earnings per common share is based on net earnings calculated in accordance with GAAP, adjusted to exclude other income, net of taxes.

Our use of non-GAAP information as analytical tools has limitations, and you should not consider them in isolation or as substitutes for analysis of our financial results as reported under GAAP. In addition, other companies, including companies in our industry, might calculate similar non-GAAP Gross Sales of Product and Services, Adjusted EBITDA, and non-GAAP Net Earnings per Common Share - Diluted or similarly titled measures differently, which may reduce their usefulness as comparative measures.

 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015
 
2014
 
(amounts in thousands)
               
GAAP: Sales of product and services
 $324,259
 
 $286,584
 
 $583,955
 
$547,940
Plus: Costs incurred related to sales of
  third party software assurance,
  maintenance and services
 
106,837
 
 
105,654
 
 
179,449
 
 
169,756
Non-GAAP: Gross sales of product and services
$431,096
 
$392,238
 
 $763,404
 
$717,696
               



 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015
 
2014
 
(amounts in thousands)
   
GAAP: Net earnings
$15,679
 
$11,952
 
 $24,493
 
 $21,429
Plus: Provision for income taxes
10,982
 
8,374
 
     17,234
 
     15,073
Less: Other income [1]
-
 
-
 
 -
 
(1,434)
Plus: Depreciation and amortization [2]
1,200
 
1,050
 
2,408
 
1,921
Non-GAAP: Adjusted EBITDA
$27,861
 
$21,376
 
 $44,135
 
 $36,989
Non-GAAP: Adjusted EBITDA margin
8.3%
 
7.2%
 
 7.3%
 
 6.5%
 
 
 
 
Six Months Ended September 30,
 
2015 [4]
 
2014
 
(in thousands, except per share data)
   
GAAP: Earnings before provision for income taxes
$41,727
 
$36,502
Less: Other income [1]
-
 
(1,434)
Non-GAAP: Earnings before provision for income taxes
41,727
 
35,068
Non-GAAP: Provision for income taxes [3]
17,234
 
14,481
Non-GAAP: Net earnings
$24,493
 
$20,587
 
 
 
 
GAAP: Net earnings per common share – diluted
$3.35
 
$2.86
Non-GAAP: Net earnings per common share – diluted
$3.35
 
$2.75

[1] Gain on retirement of a liability.
[2] Amount consists of depreciation and amortization for assets used internally.
[3] Non-GAAP tax rate is calculated at the same tax rate as GAAP earnings.
[4] Amounts for the six months ended September 30, 2015 are GAAP and provided for comparative purposes.