News Release| PC Mall Reports Third Quarter 2012 Results |
Third Quarter Highlights (2012 compared to 2011):
-
Q3 net sales decreased $2.9 million, or 1%, to $364.6 million
-
Q3 gross profit decreased $1.8 million to $48.4 million
-
Q3 gross profit margin decreased to 13.3% from 13.7%
-
Q3 EBITDA increased 10% to $7.1 million and increased 22% to $7.8
million excluding severance and restructuring related costs
-
Q3 operating profit increased $0.1 million to $4.0 million
-
Diluted earnings per share (EPS) increased 7% to $0.15; adjusted EPS
was $0.20 excluding severance and restructuring related costs
-
We repurchased 70,104 shares of our common stock in Q3 2012 at an
average price of $5.96
-
We today formally announced that we will change our name to PCM, Inc.
and our ticker symbol to PCMI effective January 1, 2013
EL SEGUNDO, Calif.--(BUSINESS WIRE)--Nov. 8, 2012--
PC Mall, Inc. (NASDAQ:MALL), a leading technology solutions
provider, today reported financial results for the third quarter of
2012. Consolidated net sales for Q3 2012 were $364.6 million, a decrease
of $2.9 million from $367.5 million in Q3 2011, and was impacted by a
$6.3 million decrease in sales to promotional companies under a vendor
program change in Q4 2011 by a large vendor. Excluding the effect of
this program change, our sales grew $3.4 million, or 1% compared to Q3
2011. Consolidated gross profit for Q3 2012 decreased $1.8 million to
$48.4 million from $50.2 million in Q3 2011. Consolidated gross profit
margin was 13.3% in Q3 2012 compared to 13.7% in Q3 2011. EBITDA (as
defined below), which includes $0.7 million of severance and
restructuring related costs for Q3 2012, increased $0.7 million to $7.1
million from $6.4 million in Q3 2011. Consolidated operating profit for
Q3 2012, which includes $1.0 million of severance and restructuring
related costs, increased $0.1 million to $4.0 million compared to $3.9
million for Q3 2011. Consolidated net income, which includes $0.6
million, net of tax, of severance and restructuring related costs,
remained flat at $1.8 million for Q3 2012 compared to Q3 2011. Diluted
EPS for Q3 2012 was $0.15 compared to diluted EPS of $0.14 for Q3 2011.
Excluding severance and restructuring related costs, adjusted EPS was
$0.20.
Commenting on the Company’s third quarter results, Frank Khulusi,
Chairman, President and CEO of PC Mall, Inc. said, “I am pleased that
despite a demand environment that was not as robust as expected, we were
able to grow our sales over last year, net of the impact a vendor
program change had on our results. Continuing economic uncertainties led
customers to defer or scale back their spending on IT, but our teams did
a tremendous job being attentive to our customers’ needs, and continued
to focus on our growing services and solutions business while building
long term relationships with customers by helping them to optimize their
IT environments. Our services revenues grew 11% year over year, a
reflection of customers increasingly embracing outsourcing and our own
success in bringing these solutions to our customers. While we do not
think this slow-down in IT spending is permanent, we do expect that it
will continue for at least the next two quarters, and have continued
reducing our fixed cost structure. In the third quarter, we took actions
we expect will result in $3.9 million of annualized cost savings,
bringing the total actions we have taken this year to $7.3 million of
expected annualized cost savings. We currently expect to take further
actions in the fourth quarter that will result in at least $1.3 million
of additional expected annualized cost savings. We also believe that our
cost structure will benefit from the unification of our commercial
brands, which is discussed below. Our EBITDA, net of restructuring
costs, was $7.8 million in Q3, and for the 9 months ended September 30
our EBITDA net of restructuring costs totaled approximately $18.8
million. We intend to continue to reduce our overall cost structure,
while we make selective investments in our services capabilities, people
and technologies.”
Khulusi concluded, “Based upon the current demand environment, we expect
that in Q4 we will see modest growth in revenues, gross profit and
EBITDA sequentially over Q3. Looking ahead into 2013, our current goal
is to grow at faster than market growth rates, and while we may see some
degradation in gross margin % as a result of a large contract win in the
Federal Government space, our current goal is to grow our overall EBITDA
margin (excluding severance and restructuring costs) on a year over year
basis.”
Strategic Developments
Effective January 1, 2013, the Company will change the corporate name of
PC Mall to PCM, Inc. and combine its primary commercial subsidiaries PC
Mall Sales, Inc., Sarcom, Inc. and PC Mall Services, Inc. into a single
subsidiary. The combined subsidiary will operate under the unified
commercial brand PCM and will generally include our SMB, MME and
portions of our Corporate & Other segments. Additionally, in connection
with the rebranding, our PC Mall Gov, Inc. subsidiary will change its
name to PCMG, Inc. and will operate under the brand PCM-G. Coincident
with the corporate name change, the Company intends to change its ticker
symbol on the NASDAQ Global Market to PCMI. The Company is working with
customers and partners to effectuate the changes to ensure a seamless
transition.
Commenting on the Company’s reorganization and rebranding initiative,
Khulusi said, “Over the past several years, our company has grown into
approximately a $1.5 billion enterprise in part through our acquisition
and internal cultivation of different brands. We have historically
differentiated those brands primarily based on the identity of the
customers they serve. After careful examination of the trends taking
shape in the markets we serve, we have determined that going forward,
our commercial customers can benefit from a more unified and streamlined
brand strategy. We are reorganizing and unifying these brands to effect
what we believe are substantial cost synergies, on both the top line and
from an operating leverage perspective. We are very excited about the
expected impact these changes will have on our current and prospective
customers, employees and partners. For instance, we will now be able to
build brand equity in a combined commercial business by investing and
developing equity in a single name. Advertising and marketing campaigns
will be simplified and, we believe, more impactful as we more
effectively communicate and deliver our capabilities. In addition, as
our systems upgrades continue, we plan to consolidate additional
functions onto one platform, which we believe will lead to additional
cost savings opportunities.” Khulusi concluded, “We are proud of our
accomplishments over our 25 year history, and we are very excited about
the opportunities that will be available to us under this more unified
structure. We believe the benefits associated with these efforts can
have a significant and positive impact on our customers, employees,
partners and shareholders, and will provide a brand that better
represents the value-added technology solutions provider we are today.”
Segment Results
MME
Q3 2012 net sales for our MME segment were $137.1 million compared to
$136.4 million in Q3 2011, an increase of $0.7 million, or 1%. This
increase was primarily due to an 11% increase in sales of services,
primarily driven by increased project consulting services, partially
offset by a 2% decrease in net sales of products in Q3 2012 compared to
Q3 2011. The decrease in product sales was primarily due a softening
demand environment due to customers delaying or reducing investments in
Q3 2012. As a result, in Q3 2012, sales of services increased to 21% of
MME segment sales from 19% of sales in Q3 2011.
MME gross profit decreased by $0.6 million, or 3%, to $20.7 million in
Q3 2012 compared to $21.3 million in Q3 2011, and MME gross profit
margin decreased to 15.1% in Q3 2012 compared to 15.6% in Q3 2011. The
decrease in MME gross profit and gross profit margin was primarily due
to a $0.6 million, or 42 basis point, decrease in vendor consideration
as a percentage of sales. The decrease in vendor consideration as a
percentage of sales was due to lower demand for certain product
categories as compared to Q3 2011.
MME operating profit remained flat at $7.4 million in Q3 2012 and Q3
2011. MME operating profit was affected by the decrease in MME gross
profit discussed above, primarily offset by a decrease in personnel
costs of $0.7 million, which was mainly related to a decrease in
variable compensation costs.
SMB
Q3 2012 net sales for our SMB segment were $118.6 million compared to
$119.8 million in Q3 2011, a decrease of $1.2 million, or 1%. This
decrease was primarily due to a $7.2 million decline in sales to
promotional companies as a result of the program change discussed above,
partially offset by a $6.0 million, or 6%, increase in sales to
customers outside that program. As we indicated previously, we expect
the effects of this program change to continue to impact year over year
comparisons for the remainder of 2012. In Q3 and Q4 2011, sales under
this program were approximately $12.7 million and $8.8 million,
respectively.
Q3 2012 SMB gross profit was $16.4 million compared to $16.5 million in
Q3 2011, a decrease of $0.1 million. SMB gross profit margin remained
flat at 13.8% in Q3 2012 compared to Q3 2011.
Q3 2012 SMB operating profit decreased by $0.3 million, or 4%, to $9.1
million compared to $9.4 million in Q3 2011. This decrease resulted
primarily from an increase in personnel costs of $0.2 million and the
decrease in SMB gross profit discussed above.
Public Sector
Q3 2012 net sales for our Public Sector segment were $57.0 million
compared to $59.5 million in Q3 2011, a decrease of $2.5 million, or 4%.
This decrease in Public Sector net sales was due to a $2.2 million, or
7%, decrease in our federal government business. Our state and local
government and educational institutions (SLED) business remained
relatively flat in Q3 2012 compared to Q3 2011.
Public Sector gross profit decreased by $0.5 million, or 8%, to $5.3
million in Q3 2012 compared to $5.8 million in Q3 2011. Public Sector
gross profit margin decreased to 9.4% in Q2 2012 compared to 9.8% in Q2
2011. The decrease in Public Sector gross profit and gross profit margin
was primarily due to the decrease in sales and product mix.
Public Sector operating profit increased by $0.3 million, or 24%, to
$1.9 million in Q3 2012 compared to $1.6 million in Q3 2011. The
increase in Public Sector operating profit was primarily due to a $0.7
million decrease in personnel costs, partially offset by a decrease in
Public Sector gross profit as discussed above.
MacMall/OnSale
Q3 2012 net sales for our MacMall/OnSale segment were $51.9 million
compared to $52.4 million in Q3 2011, a decrease of $0.5 million, or 1%.
The decrease in MacMall/OnSale net sales was primarily due to soft
demand resulting from market anticipation of major product releases
which did not occur until Q4 2012, as compared to new product releases
in the prior year which occurred in Q3 2011.
MacMall/OnSale gross profit decreased by $0.7 million, or 11%, to $5.9
million in Q3 2012 compared to $6.6 million in Q3 2011. MacMall/OnSale
gross profit margin decreased to 11.3% in Q3 2012 compared to 12.6% in
Q3 2011, but was up sequentially from 11.2% in Q2 2012. The decrease in
MacMall/OnSale gross profit and gross profit margin in Q3 2012 over the
prior year was primarily due to the significant sales of HP Touchpads in
Q3 2011, which resulted from an extraordinary market-wide price
reduction of these tablets when HP announced its exit from the category.
MacMall/OnSale operating profit increased by $0.4 million to $0.8
million in Q3 2012 compared to $0.4 million in Q3 2011. This increase in
MacMall/OnSale operating profit was primarily due to a decrease in
personnel costs of $0.7 million and small improvements in a number of
components of selling, general and administrative expenses, partially
offset by a decrease in MacMall/OnSale gross profit discussed above.
Corporate & Other
Corporate & Other operating expenses includes corporate related expenses
such as legal, accounting, information technology, product management
and certain professional and pre-sales support services and other
administrative costs that are not otherwise included in our reportable
operating segments. Q3 2012 Corporate & Other operating expenses
increased by $0.3 million, or 2%, to $15.2 million from $14.9 million in
Q3 2011. The increase in Q3 2012 was primarily related to a $0.6 million
increase in employee severance costs associated with our restructuring
efforts and a $0.3 million increase in depreciation expense associated
with the completed portions of our on-going systems upgrades, partially
offset by a $0.4 million decrease in litigation costs.
Consolidated Balance Sheet
Accounts receivable at September 30, 2012 was $199.2 million and
decreased by $8.8 million from December 31, 2011. Inventory at September
30, 2012 was $65.6 million and decreased $13.9 million from December 31,
2011, primarily reflecting a sell-through of seasonal purchases made in
late 2011. Accounts payable at September 30, 2012 was $117.3 million and
decreased by $5.2 million from December 31, 2011. Capital expenditures
during the nine months ended September 30, 2012 were $6.8 million
compared to capital expenditures of $21.9 million during the nine months
ended September 30, 2011, with the decrease primarily due to the
purchase in Q1 2011 of our new headquarters building for $9.6 million.
Outstanding borrowings under our line of credit decreased by $31.0
million to $60.8 million at September 30, 2012 compared to December 31,
2011. Working capital increased by $10.9 million as of September 30,
2012 compared to December 31, 2011.
Selected Segment Information
Selected information for our reportable operating segments is as follows
(in thousands, except headcount data):
|
|
|
Three Months Ended September 30, 2012
|
|
|
Three Months Ended September 30, 2011
|
|
|
|
|
Net Sales
|
|
|
Gross Profit
|
|
|
Operating Profit (Loss)
|
|
|
Net Sales
|
|
|
Gross Profit
|
|
|
Operating Profit (Loss)
|
|
|
MME
|
|
$
|
137,069
|
|
|
$
|
20,687
|
|
|
$
|
7,437
|
|
|
$
|
136,447
|
|
|
$
|
21,269
|
|
|
$
|
7,353
|
|
|
SMB
|
|
118,633
|
|
|
16,374
|
|
|
9,062
|
|
|
119,840
|
|
|
16,481
|
|
|
9,417
|
|
|
Public Sector
|
|
56,981
|
|
|
5,342
|
|
|
1,943
|
|
|
59,463
|
|
|
5,807
|
|
|
1,564
|
|
|
MacMall/OnSale
|
|
51,903
|
|
|
5,887
|
|
|
765
|
|
|
52,441
|
|
|
6,583
|
|
|
400
|
|
|
Corporate & Other
|
|
(3
|
)
|
|
102
|
|
|
(15,214
|
)
|
|
(644
|
)
|
|
61
|
|
|
(14,883
|
)
|
|
Total
|
|
$
|
364,583
|
|
|
$
|
48,392
|
|
|
$
|
3,993
|
|
|
$
|
367,547
|
|
|
$
|
50,201
|
|
|
$
|
3,851
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2012
|
|
|
Nine Months Ended September 30, 2011
|
|
|
|
|
Net Sales
|
|
|
Gross Profit
|
|
|
Operating Profit (Loss)
|
|
|
Net Sales
|
|
|
Gross Profit (Loss)
|
|
|
Operating Profit (Loss)
|
|
|
MME
|
|
$
|
423,450
|
|
|
$
|
62,349
|
|
|
$
|
21,871
|
|
|
$
|
375,580
|
|
|
$
|
59,114
|
|
|
$
|
20,209
|
|
|
SMB
|
|
351,793
|
|
|
49,952
|
|
|
28,002
|
|
|
389,848
|
|
|
50,236
|
|
|
27,606
|
|
|
Public Sector
|
|
130,857
|
|
|
12,799
|
|
|
1,739
|
|
|
132,544
|
|
|
12,360
|
|
|
1,261
|
|
|
MacMall/OnSale
|
|
163,456
|
|
|
18,450
|
|
|
1,838
|
|
|
168,787
|
|
|
18,700
|
|
|
999
|
|
|
Corporate & Other
|
|
(34
|
)
|
|
120
|
|
|
(45,903
|
)
|
|
(1,364
|
)
|
|
(354
|
|
)
|
(41,728
|
)
|
|
Total
|
|
$
|
1,069,522
|
|
|
$
|
143,670
|
|
|
$
|
7,547
|
|
|
$
|
1,065,395
|
|
|
$
|
140,056
|
|
|
$
|
8,347
|
|
|
Average Account Executive
|
|
Three Months Ended September 30,
|
|
Headcount By Segment(1):
|
|
2012
|
|
2011
|
|
SMB
|
|
375
|
|
377
|
|
MME
|
|
108
|
|
111
|
|
Public Sector
|
|
114
|
|
129
|
|
MacMall/OnSale
|
|
142
|
|
150
|
|
Total
|
|
739
|
|
767
|
_________________________________ (1) Headcount numbers are
calculated based on an average of all sales executives and trainees
employed during the period.
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
Product Sales Mix(1):
|
|
2012
|
|
2011
|
|
Y/Y Sales Growth
|
|
|
Software
|
|
17
|
%
|
17
|
%
|
2
|
%
|
|
Notebooks
|
|
17
|
|
15
|
|
17
|
|
|
Desktops
|
|
9
|
|
10
|
|
(13
|
)
|
|
Delivered services
|
|
8
|
|
7
|
|
11
|
|
|
Networking
|
|
7
|
|
7
|
|
—
|
|
|
Tablets
|
|
6
|
|
6
|
|
13
|
|
|
Displays
|
|
5
|
|
5
|
|
2
|
|
|
Storage
|
|
5
|
|
5
|
|
(2
|
)
|
|
Servers
|
|
3
|
|
4
|
|
(13
|
)
|
|
Manufacturer service/warranty
|
|
4
|
|
4
|
|
10
|
|
|
Accessories
|
|
3
|
|
3
|
|
22
|
|
|
Input devices
|
|
3
|
|
2
|
|
39
|
|
|
All other (2)
|
|
13
|
|
15
|
|
(19
|
)
|
|
Total
|
|
100
|
%
|
100
|
%
|
|
|
_________________________________________ (1) Derived from gross
billed sales as currently reflected by our systems. (2) All other
includes power, printers, supplies, consumer electronics, memory,
iPod/MP3 and miscellaneous other items.
Non-GAAP Measure
We are presenting earnings before interest, taxes, depreciation and
amortization expenses (EBITDA) and non-GAAP EPS (adjusted EPS), which
are financial measures that are not determined in accordance with
accounting principles generally accepted in the United States of
America, or GAAP. Adjusted EPS removes the effect of restructuring
expenses related to our rebranding initiative. EBITDA and adjusted EPS
should be used in conjunction with other GAAP financial measures and are
not presented as an alternative measure of operating results, as
determined in accordance with GAAP. We believe that these non-GAAP
financial measures allow a more meaningful comparison of our operating
performance trends to both management and investors that is more
indicative of our consolidated operating results across reporting
periods. Depreciation and amortization expenses primarily represent an
allocation to current expense of the cost of historical capital
expenditures and for acquired intangible assets resulting from prior
business acquisitions. A reconciliation of the non-GAAP consolidated
financial measures is included in a table below.
Conference Call
Management will hold a conference call, which will be webcast, on
November 8, 2012 at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) to
discuss third quarter results. To listen to PC Mall management’s
discussion of its third quarter results live, access www.pcmall.com/investor.
The archived webcast can be accessed at www.pcmall.com/investor
under “Calendar of Events.” A replay of the conference call by phone
will be available from 6:30 p.m. ET on November 8, 2012 until November
15, 2012 and can be accessed by calling: (888) 286-8010 and inputting
pass code 79924296.
About PC Mall, Inc.
PC Mall, Inc., through its wholly-owned subsidiaries, is a leading
technology solutions provider to small and medium sized businesses,
mid-market and enterprise customers, government and educational
institutions and individual consumers. Our brands include: PC Mall, PC
Mall Gov, Sarcom, MacMall, Abreon, NSPI, eCost and OnSale. In the twelve
months ended September 30, 2012, we generated approximately $1.5 billion
in revenue and now have approximately 2,900 employees, over 68% of which
are in sales or service positions. For more information please visit
pcmall.com/investor or call (310) 354-5600.
Forward-looking Statements
This press release may contain 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. Such
forward-looking statements include statements regarding our
expectations, hopes or intentions regarding the future, including, but
not limited to statements related to strategic developments such as
statements related to slowdown in IT spending, expected cost savings and
overall cost structure, selective investments in our services
capabilities, our positioning in the marketplace and for the future
success of our business, our reorganization, brand strategy and related
potential benefits, our IT systems upgrade and integration and related
benefits, or other statements or expectations or goals for sales growth,
gross profit, operating leverage or EBITDA. Forward-looking statements
involve certain risks and uncertainties, and actual results may differ
materially from those discussed in any such statement. Factors that
could cause our actual results to differ materially include without
limitation risks and uncertainties related to the following: our IT
infrastructure; the relationship between the number of our account
executives and productivity; our ability to attract and retain key
employees; our ability to receive expected returns on strategic
investments including without limit investments in expanded business
models; decreased sales related to any of our segments, including but
not limited to, potential decreases in sales resulting from the loss of
or a reduction in purchases from significant customers; availability of
key vendor incentives and other vendor assistance; possible
discontinuance of IT licenses used to operate our business which are
provided by vendors; increased competition, including, but not limited
to, increased competition from direct sales by some of our largest
vendors and increased pricing pressures which affect our pricing
strategy in any given period; the effect of the our pricing strategy on
our operating results; our ability to identify suitable acquisition
targets, to complete acquisitions of identified targets (including the
challenges and costs of closing the transaction), and our ability to
integrate companies we may acquire and our ability to achieve synergies
expected from such acquisitions; the impact of acquisitions on
relationships with key customers and vendors; potential decreases in
sales related to changes in our vendors products; the potential lack of
availability of government funding applicable to our PC Mall Gov
contracts; the impact of seasonality on our sales; availability of
products from third party suppliers at reasonable prices; business and
other conditions in the Asia Pacific region and the related effects on
our Philippines operations; increased expenses, including, but not
limited to, interest expense, foreign currency transaction gains/losses,
and other expenses which may increase as a result of future inflationary
pressures; our advertising, marketing and promotional efforts may be
costly and may not achieve desired results; shifts in market demand or
price erosion of owned inventory; risks related to foreign currency
fluctuations; warranties and indemnities we may be required to provide
to third parties through our commercial contracts; data security;
litigation by or against us; and availability of financing, including
availability under our existing credit lines. Additional factors that
could cause our actual results to differ are discussed under the heading
“Risk Factors” in Item 1A, Part II of our Form 10-Q for the period ended
June 30, 2012, on file with the Securities and Exchange Commission, and
in our other reports filed from time to time with the SEC. All
forward-looking statements in this document are made as of the date
hereof, based on information available to us as of the date hereof, and
we assume no obligation to update any forward-looking statements.
|
|
|
PC MALL, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net sales
|
|
$
|
364,583
|
|
|
$
|
367,547
|
|
|
$
|
1,069,522
|
|
|
$
|
1,065,395
|
|
|
Cost of goods sold
|
|
|
316,191
|
|
|
|
317,346
|
|
|
|
925,852
|
|
|
|
925,339
|
|
|
Gross profit
|
|
|
48,392
|
|
|
|
50,201
|
|
|
|
143,670
|
|
|
|
140,056
|
|
|
Selling, general and administrative expenses
|
|
|
44,331
|
|
|
|
46,350
|
|
|
|
136,230
|
|
|
|
132,509
|
|
|
Revaluation of earnout liability
|
|
|
68
|
|
|
|
—
|
|
|
|
(107
|
)
|
|
|
(800
|
)
|
|
Operating profit
|
|
|
3,993
|
|
|
|
3,851
|
|
|
|
7,547
|
|
|
|
8,347
|
|
|
Interest expense, net
|
|
|
967
|
|
|
|
823
|
|
|
|
2,807
|
|
|
|
2,381
|
|
|
Income before income taxes
|
|
|
3,026
|
|
|
|
3,028
|
|
|
|
4,740
|
|
|
|
5,966
|
|
|
Income tax expense
|
|
|
(1,213
|
)
|
|
|
(1,266
|
)
|
|
|
(1,966
|
)
|
|
|
(2,441
|
)
|
|
Net income
|
|
$
|
1,813
|
|
|
$
|
1,762
|
|
|
$
|
2,774
|
|
|
$
|
3,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Earnings Per Common Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
$
|
0.14
|
|
|
$
|
0.23
|
|
|
$
|
0.29
|
|
|
Diluted
|
|
|
0.15
|
|
|
|
0.14
|
|
|
|
0.23
|
|
|
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
12,039
|
|
|
|
12,249
|
|
|
|
12,024
|
|
|
|
12,295
|
|
|
Diluted
|
|
|
12,177
|
|
|
|
12,442
|
|
|
|
12,205
|
|
|
|
12,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PC MALL, INC.
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO
|
|
CONSOLIDATED OPERATING PROFIT AND DILUTED EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated operating profit
|
|
$
|
|
3,993
|
|
$
|
|
3,851
|
|
|
$
|
7,547
|
|
|
$
|
8,347
|
|
|
Add: Consolidated depreciation expense
|
|
|
2,361
|
|
|
2,028
|
|
|
|
7,130
|
|
|
|
5,567
|
|
|
Consolidated amortization expense
|
|
|
755
|
|
|
558
|
|
|
|
2,288
|
|
|
|
1,638
|
|
|
EBITDA
|
|
$
|
|
7,109
|
|
$
|
|
6,437
|
|
|
$
|
16,965
|
|
|
$
|
15,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income before income taxes
|
|
$
|
3,026
|
|
$
|
3,028
|
|
|
$
|
4,740
|
|
|
$
|
5,966
|
|
|
Less: Income tax expense
|
|
|
1,213
|
|
|
1,266
|
|
|
|
1,966
|
|
|
|
2,441
|
|
|
Consolidated net income
|
|
$
|
1,813
|
|
$
|
1,762
|
|
|
$
|
2,774
|
|
|
$
|
3,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income before income taxes
|
|
$
|
3,026
|
|
$
|
3,028
|
|
|
$
|
4,740
|
|
|
$
|
5,966
|
|
|
Add: Severance & restructuring related costs (b)
|
|
|
964
|
|
|
—
|
|
|
|
2,502
|
|
|
|
—
|
|
|
Adjusted income before income taxes
|
|
|
3,990
|
|
|
3,028
|
|
|
|
7,242
|
|
|
|
5,966
|
|
|
Less: Adjusted income tax expense
|
|
|
(1,571
|
|
)
|
(1,266
|
)
|
|
|
(2,894
|
)
|
|
|
(2,441
|
)
|
|
Non-GAAP net income
|
|
$
|
2,419
|
|
$
|
1,762
|
|
|
$
|
4,348
|
|
|
$
|
3,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS
|
|
$
|
0.15
|
|
$
|
0.14
|
|
|
$
|
0.23
|
|
|
$
|
0.28
|
|
|
Non-GAAP diluted EPS
|
|
|
0.20
|
|
|
0.14
|
|
|
|
0.36
|
|
|
|
0.28
|
|
|
Diluted weighted average number of common shares outstanding
|
|
|
12,177
|
|
|
12,442
|
|
|
|
12,205
|
|
|
|
12,600
|
|
______________________________________ (a) EBITDA — earnings before
interest, taxes, depreciation and amortization. (b) Relates to
severance and restructuring related costs in connection with our 2012
rebranding and cost savings initiatives.
|
|
|
|
|
|
PC MALL, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(unaudited, in thousands, except per share amounts and share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
December 31, 2011
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,465
|
|
|
$
|
9,484
|
|
|
Accounts receivable, net of allowances of $1,185 and $1,642
|
|
199,219
|
|
|
207,985
|
|
|
Inventories, net
|
|
65,563
|
|
|
79,456
|
|
|
Prepaid expenses and other current assets
|
|
13,848
|
|
|
9,681
|
|
|
Deferred income taxes
|
|
3,419
|
|
|
3,937
|
|
|
Total current assets
|
|
288,514
|
|
|
310,543
|
|
|
Property and equipment, net
|
|
45,924
|
|
|
44,745
|
|
|
Deferred income taxes
|
|
264
|
|
|
247
|
|
|
Goodwill
|
|
25,510
|
|
|
25,510
|
|
|
Intangible assets, net
|
|
7,645
|
|
|
9,840
|
|
|
Other assets
|
|
2,087
|
|
|
2,387
|
|
|
Total assets
|
|
$
|
369,944
|
|
|
$
|
393,272
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
117,349
|
|
|
$
|
122,523
|
|
|
Accrued expenses and other current liabilities
|
|
27,754
|
|
|
31,797
|
|
|
Deferred revenue
|
|
25,568
|
|
|
18,079
|
|
|
Line of credit
|
|
60,809
|
|
|
91,852
|
|
|
Notes payable — current
|
|
883
|
|
|
1,015
|
|
|
Total current liabilities
|
|
232,363
|
|
|
265,266
|
|
|
Notes payable and other long-term liabilities
|
|
16,645
|
|
|
11,574
|
|
|
Deferred income taxes
|
|
5,671
|
|
|
5,606
|
|
|
Total liabilities
|
|
254,679
|
|
|
282,446
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value; 5,000,000 shares authorized; none
issued and outstanding
|
|
—
|
|
|
—
|
|
|
Common stock, $0.001 par value; 30,000,000 shares authorized;
14,494,051 and 14,368,888 shares issued; and 12,042,367 and
11,995,704 shares outstanding, respectively
|
|
14
|
|
|
14
|
|
|
Additional paid-in capital
|
|
109,861
|
|
|
108,061
|
|
|
Treasury stock, at cost: 2,451,684 and 2,373,184 shares, respectively
|
|
(10,198
|
)
|
|
(9,733
|
)
|
|
Accumulated other comprehensive income
|
|
2,586
|
|
|
2,256
|
|
|
Retained earnings
|
|
13,002
|
|
|
10,228
|
|
|
Total stockholders’ equity
|
|
115,265
|
|
|
110,826
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
369,944
|
|
|
$
|
393,272
|
|
|
|
|
|
|
|
|
|
|
|
|
PC MALL, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
Cash Flows From Operating Activities
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,774
|
|
|
$
|
3,525
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
9,418
|
|
|
7,205
|
|
|
Provision for deferred income taxes
|
|
2,514
|
|
|
2,157
|
|
|
Net tax benefit related to stock option exercises
|
|
92
|
|
|
1
|
|
|
Excess tax benefit related to stock option exercises
|
|
(141
|
)
|
|
(658
|
)
|
|
Non-cash stock-based compensation
|
|
1,502
|
|
|
1,649
|
|
|
Decrease in earnout liability
|
|
(107
|
)
|
|
(800
|
)
|
|
Gain on sale of fixed assets
|
|
—
|
|
|
(15
|
)
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
6,873
|
|
|
(3,088
|
)
|
|
Inventories
|
|
13,893
|
|
|
5,542
|
|
|
Prepaid expenses and other current assets
|
|
(3,792
|
)
|
|
(2,685
|
)
|
|
Other assets
|
|
207
|
|
|
22
|
|
|
Accounts payable
|
|
(1,115
|
)
|
|
(15,986
|
)
|
|
Accrued expenses and other current liabilities
|
|
(5,026
|
)
|
|
(1,740
|
)
|
|
Deferred revenue
|
|
7,489
|
|
|
5,365
|
|
|
Total adjustments
|
|
31,807
|
|
|
(3,031
|
)
|
|
Net cash provided by operating activities
|
|
34,581
|
|
|
494
|
|
|
Cash Flows From Investing Activities
|
|
|
|
|
|
|
|
Purchase of El Segundo building
|
|
—
|
|
|
(9,565
|
)
|
|
Purchases of property and equipment
|
|
(6,765
|
)
|
|
(12,296
|
)
|
|
Acquisition of eCost
|
|
—
|
|
|
(2,284
|
)
|
|
Proceeds from sale of fixed assets
|
|
—
|
|
|
23
|
|
|
Net cash used in investing activities
|
|
(6,765
|
)
|
|
(24,122
|
)
|
|
Cash Flows From Financing Activities
|
|
|
|
|
|
|
|
Net (payments) borrowings under line of credit
|
|
(31,043
|
)
|
|
12,016
|
|
|
Capital lease proceeds
|
|
4,356
|
|
|
—
|
|
|
Borrowings under notes payable
|
|
2,859
|
|
|
7,198
|
|
|
Payments under notes payable
|
|
(813
|
)
|
|
(565
|
)
|
|
Change in book overdraft
|
|
(4,410
|
)
|
|
3,322
|
|
|
Payment of earnout liability
|
|
—
|
|
|
(1,121
|
)
|
|
Payments of obligations under capital lease
|
|
(1,666
|
)
|
|
(870
|
)
|
|
Proceeds from stock issued under stock option plans
|
|
206
|
|
|
715
|
|
|
Payment for deferred financing costs
|
|
—
|
|
|
(25
|
)
|
|
Excess tax benefit related to stock option exercises
|
|
141
|
|
|
658
|
|
|
Common shares repurchased and held in treasury
|
|
(420)
|
|
|
(2,260
|
)
|
|
Net cash (used in) provided by financing activities
|
|
(30,790
|
)
|
|
19,068
|
|
|
Effect of foreign currency on cash flow
|
|
(45
|
)
|
|
58
|
|
|
Net change in cash and cash equivalents
|
|
(3,019
|
)
|
|
(4,502
|
)
|
|
Cash and cash equivalents at beginning of the period
|
|
9,484
|
|
|
10,711
|
|
|
Cash and cash equivalents at end of the period
|
|
$
|
6,465
|
|
|
$
|
6,209
|
|
|
Supplemental Cash Flow Information
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
2,459
|
|
|
$
|
2,054
|
|
|
Income taxes paid
|
|
1,404
|
|
|
3,938
|
|
|
Supplemental Non-Cash Investing and Financing Activities
|
|
|
|
|
|
|
|
Purchase of infrastructure system
|
|
$
|
858
|
|
|
$
|
2,552
|
|
|
Deferred financing costs
|
|
—
|
|
|
346
|
|

Source: PC Mall, Inc.
Genesis Select Corporation Matt Selinger, Partner (303)
415-0200
|
|