Attached files

file filename
8-K - 8-K - PCM, INC.a14-6650_18k.htm

EXHIBIT 99.1

 

Contact:

Matt Selinger, Partner

Genesis Select Corporation

(303) 415-0200

 

PCM REPORTS FULL YEAR AND FOURTH QUARTER 2013 RESULTS

 

Highlights (2013 compared to 2012):

 

Full Year:

 

·                  Net sales: increased to $1,424.2 million - increased 3% excluding MacMall

·                  Gross profit: increased 2% to $197.8 million — gross profit margin increased to 13.9% from 13.7%

·                  Operating profit: increased 38% to $17.3 million

·                  EBITDA: increased 16% to $29.2 million

·                   Diluted earnings per share (EPS): increased 62% to $0.68

·         Adjusted EPS: increased 41% to $0.79, excluding severance and restructuring related costs

 

Fourth Quarter:

 

·                  Net sales: decreased 3% to $372.1 million - increased 1% in Commercial

·                  Gross profit: decreased 1% to $50.1 million — gross profit margin increased to 13.5% from 13.2%

·                  Operating profit: decreased 20% to $4.0 million

·                  EBITDA: decreased 14% to $7.0 million

·                   Diluted earnings per share (EPS): decreased 21% to $0.15

·         Adjusted EPS: decreased 14% to $0.18, excluding severance and restructuring related costs

 

El Segundo, California — February 26, 2014 — PCM, Inc. (NASDAQ: PCMI), a leading technology solutions provider, today reported financial results for its full year and fourth quarter of 2013. Consolidated net sales for the full year 2013 were $1,424.2 million, an increase of $3.3 million from $1,420.9 million in 2012. Consolidated gross profit for 2013 increased $3.6 million, or 2%, to $197.8 million from $194.2 million in 2012. Consolidated gross profit margin was 13.9% in 2013, up from 13.7% in 2012. EBITDA (as defined below) for 2013 increased $4.1 million, or 16%, to $29.2 million from $25.1 million in 2012. Consolidated operating profit for 2013 increased $4.7 million, or 38%, to $17.3 million compared to $12.6 million for 2012. Consolidated net income increased $3.0 million, or 59%, to $8.1 million in 2013 compared to $5.1 million for 2012. Diluted EPS for 2013 was $0.68 compared to diluted EPS of $0.42 for 2012, an increase of 62%. Adjusted EPS for 2013 was $0.79 compared to adjusted EPS of $0.56 for 2012, an increase of 41%, excluding severance and restructuring related costs.

 

Consolidated net sales for Q4 2013 were $372.1 million, a decrease of $9.9 million, or 3%, from $382.0 million in Q4 2012. Consolidated gross profit for Q4 2013 decreased $0.4 million, or 1%, to $50.1 million from $50.5 million in Q4 2012. Consolidated gross profit margin was 13.5% in Q4 2013, up from 13.2% in Q4 2012. EBITDA for Q4 2013 decreased $1.1 million, or 14% to $7.0 million from $8.1 million in Q4 2012. Consolidated operating profit for Q4 2013 decreased $1.0 million, or 20%, to $4.0 million compared to $5.0 million for Q4 2012. Consolidated net income decreased $0.5 million, or 22%, to $1.8 million in Q4 2013 compared to $2.3 million for Q4 2012. Diluted EPS for Q4 2013 was $0.15 compared to diluted EPS of $0.19 for Q4 2012, a decrease of 21%. Adjusted EPS for Q4 2013 was $0.18 compared to adjusted EPS of $0.21 for Q4 2012, a decrease of 14%, excluding severance and restructuring related costs.

 

Commenting on the Company’s results, Frank Khulusi, Chairman, President and CEO of PCM, Inc. said, “Our team performed well in the fourth quarter considering we were negatively impacted by a significant and unanticipated shortage of Apple products that traditionally perform very well in the fourth quarter as well as by the continuing weakness in federal government spending. Despite this environment, we were able to improve our gross margins by 30 basis points to 13.5% in the fourth quarter, a result of our continued success driving higher margin solutions sales throughout our customer base. For the year, our gross margins increased to 13.9% from 13.7%, our operating profit increased 38% and our EPS increased 62%. Our gross margin for the fourth quarter and full year 2013 are the highest they have been in nearly 20 years.” 

 

Khulusi continued, “While we were able to grow our gross margins and earnings in 2013, we also invested significantly in our solutions business, and a large portion of that investment impacted our Q4 results on the SG&A line. Today our key focus areas from a solutions standpoint are software, services (delivered by us or a partner), networking, storage and servers. These categories together in 2013 grew 11% over 2012 and represented a significant and growing portion of our sales. We intend to continue to aggressively grow this part of our business in the future. We have added and will continue to add competencies and subject matter expertise in all of these areas, with a focus on cloud and the Internet of Everything.”

 

Khulusi concluded, “We believe that our investments in these strategic areas position us well for accelerated growth in 2014 and beyond. To that end, our goals for 2014 include growth that will exceed that of the industry, which analysts have suggested will be in the low to middle single digits, and our first quarter sales growth thus far is consistent with us achieving that goal. We also believe that the operating leverage inherent in our model will have a positive impact on our results.”

 

1



 

Results of Operations

 

Net Sales

 

The following table presents our net sales by segment for the periods presented (in thousands):

 

 

 

Three Months Ended December 31,

 

 

 

 

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Net Sales

 

Percentage of
Total Net Sales

 

Net Sales

 

Percentage of
Total Net Sales

 

Dollar Change

 

Percent
Change

 

Commercial

 

$

273,445

 

73

%

$

270,020

 

71

%

$

3,425

 

1

%

Public Sector

 

39,235

 

11

 

46,553

 

12

 

(7,318

)

(16

)

MacMall

 

59,351

 

16

 

65,395

 

17

 

(6,044

)

(9

)

Corporate & Other

 

60

 

 

(6

)

 

66

 

NM

(1)

Consolidated

 

$

372,091

 

100

%

$

381,962

 

100

%

$

(9,871

)

(3

)%

 


(1)  Not meaningful.

 

Consolidated net sales were $372.1 million in Q4 2013 compared to $382.0 million in Q4 2012, a decrease of $9.9 million, or 3%. Consolidated sales of services were $30.5 million in Q4 2013 compared to $30.9 million in Q4 2012, a decrease of $0.4 million, or 1%, and represented 8% of net sales in each of Q4 2013 and Q4 2012.

 

Commercial net sales were $273.4 million in Q4 2013 compared to $270.0 million in Q4 2012, an increase of $3.4 million, or 1%. Sales of services in the Commercial segment decreased by $0.7 million, or 2%, to $28.8 million in Q4 2013 from $29.5 million in Q4 2012, and represented 10.5% and 10.9% of Commercial net sales in Q4 2013 and Q4 2012, respectively.

 

Public Sector net sales were $39.2 million in Q4 2013 compared to $46.6 million in Q4 2012, a decrease of $7.4 million, or 16%. This decrease was due to a 24% decrease in our federal government business primarily related to continued uncertainty around Federal spending levels and a decrease in sales on one of our government contracts resulting from delays in acceptance and implementation of a solution from one of our vendor partners. Sales in our state and local government and educational institutions business (SLED) remained relatively flat and were impacted by a higher mix of software maintenance products that are reported on a net basis.

 

MacMall net sales were $59.4 million in Q4 2013 compared to $65.4 million in Q4 2012, a decrease of $6.0 million, or 9%. The decrease in MacMall net sales was primarily due to significant constraints in supply of Apple’s new CPUs and tablets.

 

Gross Profit and Gross Profit Margin

 

Consolidated gross profit was $50.1 million in Q4 2013, a decrease of $0.4 million, or 1%, from $50.5 million in Q4 2012. Consolidated gross profit margin grew to 13.5% in Q4 2013 from 13.2% in Q4 2012. The decrease in gross profit was primarily due to the decrease in net sales discussed above and competitive pricing pressures in our service business in the fourth quarter. The increase in gross profit margin was primarily due to a higher mix of solution sales, including a higher mix of sales reported on a net basis.

 

Selling, General & Administrative Expenses

 

Consolidated SG&A expenses were $46.1 million in Q4 2013 compared to $45.5 million in Q4 2012, an increase of $0.6 million, or 1%. Consolidated SG&A expenses as a percentage of net sales increased to 12.4% in Q4 2013 from 11.9% in Q4 2012. The increase in consolidated SG&A expenses in Q4 2013 was primarily due to an increase in personnel costs of $1.1 million, partially offset by a non-recurring $0.5 million charge in Q4 2012 related to unreimbursed software maintenance costs.

 

2



 

Operating Profit

 

The following table presents our operating profit and operating profit margin by segment for the periods presented (in thousands):

 

 

 

Three Months Ended December 31,

 

 

 

 

 

Change in

 

 

 

2013

 

2012

 

Change in

 

Operating

 

 

 

Operating

 

Operating
Profit

 

Operating

 

Operating
Profit

 

Operating
Profit

 

Profit
Margin

 

 

 

Profit

 

Margin(1)

 

Profit

 

Margin(1)

 

$

 

%

 

%

 

Commercial

 

$

16,081

 

5.9

%

$

15,726

 

5.8

%

$

355

 

2

%

0.1

%

Public Sector

 

65

 

0.2

 

815

 

1.8

 

(750

)

(92

)

(1.6

)

MacMall

 

738

 

1.2

 

1,176

 

1.8

 

(438

)

(37

)

(0.6

)

Corporate & Other

 

(12,864

)

(3.5

)(1)

(12,680

)

(3.3

)(1)

(184

)

1

 

(0.2

)(1)

Consolidated

 

$

4,020

 

1.1

%

$

5,037

 

1.3

 

$

(1,017

)

(20

)%

(0.2

)%

 


(1) Operating profit margin for Corporate & Other is computed based on consolidated net sales. Operating profit margin for each of the other segments is computed based on the respective segment’s net sales.

 

Consolidated operating profit was $4.0 million in Q4 2013 compared to $5.0 million in Q4 2012, a decrease of $1.0 million, or 20%.

 

Commercial operating profit was $16.1 million in Q4 2013 compared to $15.7 million in Q4 2012, an increase of $0.4 million, or 2% primarily due to increased Commercial net sales discussed above and a $0.8 million increase in Commercial gross profit, as well as the non-recurring $0.5 million charge in Q4 2012 related to non-reimbursed software maintenance costs, partially offset by a $0.9 million increase in personnel costs.

 

Public Sector operating profit was $0.1 million in Q4 2013 compared to $0.8 million in Q4 2012. This decrease was primarily due to a $0.3 million decrease in Public Sector gross profit and a $0.3 million increase in bad debt expense.

 

MacMall operating profit was $0.7 million in Q4 2013 compared to $1.2 million in Q4 2012, a decrease of $0.5 million, primarily due to a $0.8 million decrease in MacMall gross profit, partially offset by a $0.2 million decrease in advertising expenditures and a $0.1 million decrease in variable fulfillment costs.

 

Corporate & Other operating expenses include corporate related expenses such as legal, accounting, information technology, product management and certain other administrative costs that are not otherwise included in our reportable operating segments. Corporate & Other operating expenses were $12.9 million in Q4 2013 compared to $12.7 million in Q4 2012, an increase of $0.2 million, or 1%, primarily due to a $0.3 million increase in employee benefits costs and a $0.2 million increase in severance costs, partially offset by a $0.3 million decrease in telecommunications costs.

 

Consolidated Balance Sheet

 

Accounts receivable at December 31, 2013 was $196.1 million, an increase of $6.0 million from December 31, 2012. Inventory at December 31, 2013 was $117.0 million, an increase of $48.0 million from December 31, 2012 due to the timing of large strategic purchases made near the end of the year, the majority of which we have already sold through so far in the first quarter of 2014. Accounts payable at December 31, 2013 was $131.0 million, an increase of $28.1 million from December 31, 2012. Capital expenditures during the year ended December 31, 2013 were $15.5 million compared to capital expenditures of $9.4 million during the year ended December 31, 2012 and included approximately $4.1 million of unfinanced building related costs. Outstanding borrowings under our line of credit increased by $22.9 million to $110.5 million at December 31, 2013 compared to December 31, 2012. Working capital increased to $57.6 million at December 31, 2013 from $55.4 million at December 31, 2012, despite a $1.6 million investment in stock repurchases during that time period and the $4.1 million of unfinanced building related costs.

 

3



 

Account Executive Headcount

 

The following table presents our average account executive headcount, by segment, for the periods presented:

 

Average Account Executive

 

Three Months Ended
December 31,

 

Headcount By Segment(1):

 

2013

 

2012

 

Commercial

 

445

 

488

 

Public Sector

 

109

 

109

 

MacMall

 

146

 

141

 

Total

 

700

 

738

 

 


(1)  Headcount numbers are calculated based on an average of all sales executives and trainees employed during the period.

 

Product Sales Mix

 

The following table sets forth our net billed sales by major categories as a percentage of total net billed sales for the periods presented, determined based upon our internal product code classifications.

 

 

 

Three Months Ended
December 31,

 

Y/Y
Sales

 

Product Sales Mix:

 

2013

 

2012

 

Growth

 

Notebooks

 

19

%

14

%

34

%

Software (1)

 

15

 

14

 

8

 

Desktops

 

9

 

10

 

(1

)

Tablets

 

9

 

10

 

(2

)

Delivered services

 

8

 

8

 

(1

)

Networking

 

7

 

7

 

6

 

Storage

 

7

 

6

 

26

 

Displays

 

5

 

5

 

(5

)

Manufacturer service and warranty (1)

 

5

 

5

 

(2

)

Accessories

 

3

 

3

 

(12

)

Servers

 

2

 

3

 

(2

)

Input devices

 

2

 

4

 

(40

)

Other (2)

 

9

 

11

 

(16

)

Total

 

100

%

100

%

 

 

 


(1)  Software, including software licenses, maintenance and enterprise agreements, and manufacturer service and warranties are shown, for purposes of this table, on a gross sales billed to customers basis, net of returns and do not reflect the net down impact related to revenue recognition for sales of such products..

(2)  All other includes power, printers, supplies, consumer electronics, memory, iPod/MP3 and miscellaneous other items.

 

 

 

Year Ended
December 31,

 

Y/Y
Sales

 

Product Sales Mix:

 

2013

 

2012

 

Growth

 

Notebooks

 

18

%

16

%

15

%

Software (1)

 

15

 

15

 

8

 

Desktops

 

10

 

10

 

3

 

Delivered services

 

9

 

9

 

1

 

Networking

 

8

 

7

 

21

 

Tablets

 

6

 

7

 

(13

)

Storage

 

6

 

5

 

18

 

Displays

 

5

 

5

 

6

 

Manufacturer service and warranty (1)

 

5

 

4

 

27

 

Accessories

 

3

 

4

 

(13

)

Input devices

 

3

 

3

 

(8

)

Servers

 

2

 

3

 

(13

)

Other (2)

 

10

 

12

 

(3

)

Total

 

100

%

100

%

 

 

 


(1)  Software, including software licenses, maintenance and enterprise agreements, and manufacturer service and warranties are shown, for purposes of this table, on a gross sales billed to customers basis, net of returns and do not reflect the net down impact related to revenue recognition for sales of such products..

(2)  All other includes power, printers, supplies, consumer electronics, memory, iPod/MP3 and miscellaneous other items.

 

4



 

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 February 26, 2014 at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) to discuss fourth quarter and full year results. To listen to PCM management’s discussion of its fourth quarter and full year results live, access http://investor.pcm.com/events.cfm.

 

The archived webcast can be accessed at www.investor.pcm.com under “Events & Presentations.” A replay of the conference call by phone will be available from 7:30 p.m. ET on February 26, 2014 until March 4, 2014 and can be accessed by calling: (855) 859-2056 (International (404) 537-3406) and inputting pass code 59496914.

 

About PCM, Inc.

 

PCM, 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. In the 12 months ended December 31, 2013, we generated over $1.4 billion in revenue and now have over 2,800 employees, 66% of which are in sales or service positions. For more information please visit investor.pcm.com 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 our historic and expected strategic investments in certain product categories and in solution sales capabilities and the related expectations of the impacts of such investments on our future growth and profitability, expectations regarding 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 certain product categories, our brands and new go to market strategy, our expanded business models, including without limit, our services and consultative selling capabilities and new data center; 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 our pricing strategy on our operating results; ; potential decreases in sales related to changes in our vendors products; the potential lack of availability of government funding applicable to our PCMG 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 September 30, 2013, 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.

 

-Financial Tables Follow-

 

5



 

PCM, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except per share amounts)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net sales

 

$

372,091

 

$

381,962

 

$

1,424,199

 

$

1,420,859

 

Cost of goods sold

 

321,959

 

331,443

 

1,226,393

 

1,226,671

 

Gross profit

 

50,132

 

50,519

 

197,806

 

194,188

 

Selling, general and administrative expenses

 

46,112

 

44,982

 

180,473

 

181,211

 

Revaluation of earnout liability

 

 

 

 

(107

)

Other charge

 

 

500

 

 

500

 

Operating profit

 

4,020

 

5,037

 

17,333

 

12,584

 

Interest expense, net

 

895

 

983

 

3,340

 

3,790

 

Income before income taxes

 

3,125

 

4,054

 

13,993

 

8,794

 

Income tax expense

 

1,319

 

1,734

 

5,864

 

3,700

 

Net income

 

$

1,806

 

$

2,320

 

$

8,129

 

$

5,094

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings Per Common Share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

$

0.20

 

$

0.70

 

$

0.42

 

Diluted

 

0.15

 

0.19

 

0.68

 

0.42

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

11,741

 

11,885

 

11,583

 

11,989

 

Diluted

 

12,158

 

12,026

 

11,923

 

12,160

 

 

6



 

PCM, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO

CONSOLIDATED OPERATING PROFIT AND DILUTED EPS

(unaudited, in thousands)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

EBITDA(a):

 

 

 

 

 

 

 

 

 

Consolidated operating profit

 

$

4,020

 

$

5,037

 

$

17,333

 

$

12,584

 

Add: Consolidated depreciation expense

 

2,552

 

2,531

 

9,882

 

9,661

 

Consolidated amortization expense

 

394

 

547

 

1,948

 

2,835

 

EBITDA

 

$

6,966

 

$

8,115

 

$

29,163

 

$

25,080

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

Consolidated income before income taxes

 

$

3,125

 

$

4,054

 

$

13,993

 

$

8,794

 

Less: Income tax expense

 

(1,319

)

(1,734

)

(5,864

)

(3,700

)

Consolidated net income

 

$

1,806

 

$

2,320

 

$

8,129

 

$

5,094

 

 

 

 

 

 

 

 

 

 

 

Consolidated income before income taxes

 

$

3,125

 

$

4,054

 

$

13,993

 

$

8,794

 

Add: Severance & restructuring related costs (b)

 

564

 

401

 

2,283

 

2,903

 

Adjusted income before income taxes

 

3,689

 

4,455

 

16,276

 

11,697

 

Less: Adjusted income tax expense

 

(1,556

)

(1,905

)

(6,820

)

(4,921

)

Non-GAAP net income

 

$

2,133

 

$

2,550

 

$

9,456

 

$

6,776

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

GAAP diluted EPS

 

$

0.15

 

$

0.19

 

$

0.68

 

$

0.42

 

Non-GAAP diluted EPS

 

0.18

 

0.21

 

0.79

 

0.56

 

Diluted weighted average number of common shares outstanding

 

12,158

 

12,026

 

11,923

 

12,160

 

 


(a)         EBITDA — earnings before interest, taxes, depreciation and amortization.

(b)         Relates to severance and restructuring related costs in connection with our rebranding and cost savings initiatives.

 

7



 

PCM, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited, in thousands, except per share amounts and share data)

 

 

 

At December 31,

 

 

 

2013

 

2012

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

9,992

 

$

6,535

 

Accounts receivable, net of allowances of $1,413 and $1,459

 

196,078

 

190,079

 

Inventories

 

116,961

 

68,942

 

Prepaid expenses and other current assets

 

14,893

 

14,028

 

Deferred income taxes

 

2,583

 

3,004

 

Total current assets

 

340,507

 

282,588

 

Property and equipment, net

 

56,607

 

48,180

 

Deferred income taxes

 

225

 

380

 

Goodwill

 

25,510

 

25,510

 

Intangible assets, net

 

5,150

 

7,098

 

Other assets

 

6,823

 

1,979

 

Total assets

 

$

434,822

 

$

365,735

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

131,030

 

$

102,972

 

Accrued expenses and other current liabilities

 

30,760

 

30,371

 

Deferred revenue

 

9,456

 

5,411

 

Line of credit

 

110,499

 

87,630

 

Notes payable — current

 

1,167

 

812

 

Total current liabilities

 

282,912

 

227,196

 

Notes payable and other long-term liabilities

 

18,247

 

16,750

 

Deferred income taxes

 

7,901

 

5,678

 

Total liabilities

 

309,060

 

249,624

 

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; 15,053,067 and 14,560,801 shares issued; and 11,790,674 and 11,525,459 shares outstanding, respectively

 

15

 

14

 

Additional paid-in capital

 

115,801

 

111,952

 

Treasury stock, at cost: 3,262,393 and 3,035,342 shares, respectively

 

(15,321

)

(13,688

)

Accumulated other comprehensive income

 

1,816

 

2,511

 

Retained earnings

 

23,451

 

15,322

 

Total stockholders’ equity

 

125,762

 

116,111

 

Total liabilities and stockholders’ equity

 

$

434,822

 

$

365,735

 

 

8



 

PCM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

 

 

Year Ended
December 31,

 

 

 

2013

 

2012

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

8,129

 

$

5,094

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

11,830

 

12,496

 

Provision for deferred income taxes

 

1,539

 

2,565

 

Net tax benefit related to stock option exercises

 

 

1,387

 

Excess tax benefit related to stock option exercises

 

(291

)

(193

)

Non-cash stock-based compensation

 

1,517

 

1,900

 

Decrease in earnout liability

 

 

(1,100

)

Change in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(5,999

)

1,584

 

Inventories

 

(48,019

)

10,514

 

Prepaid expenses and other current assets

 

(1,119

)

(4,037

)

Other assets

 

(3,913

)

315

 

Accounts payable

 

31,042

 

(17,649

)

Accrued expenses and other current liabilities

 

2,161

 

(1,370

)

Deferred revenue

 

4,045

 

2,068

 

Total adjustments

 

(7,207

)

8,480

 

Net cash provided by operating activities

 

922

 

13,574

 

Cash Flows From Investing Activities

 

 

 

 

 

Purchases of property and equipment

 

(15,498

)

(9,446

)

Net cash used in investing activities

 

(15,498

)

(9,446

)

Cash Flows From Financing Activities

 

 

 

 

 

Net borrowings (payments) under line of credit

 

22,869

 

(4,222

)

Capital lease proceeds

 

206

 

4,356

 

Borrowing under note payable

 

2,884

 

2,859

 

Payments under notes payable

 

(1,461

)

(1,087

)

Change in book overdraft

 

(3,034

)

(2,640

)

Payments of obligations under capital lease

 

(2,932

)

(2,440

)

Proceeds from stock issued under stock option plans

 

2,362

 

604

 

Payment for deferred financing costs

 

(1,163

)

 

Payment of earnout liability

 

 

(993

)

Common shares repurchased and held in treasury

 

(1,633

)

(3,910

)

Excess tax benefit related to stock option exercises

 

291

 

193

 

Net cash provided by (used in) financing activities

 

18,389

 

(7,280

)

Effect of foreign currency on cash flow

 

(356

)

203

 

Net change in cash and cash equivalents

 

3,457

 

(2,949

)

Cash and cash equivalents at beginning of the period

 

6,535

 

9,484

 

Cash and cash equivalents at end of the period

 

$

9,992

 

$

6,535

 

Supplemental Cash Flow Information

 

 

 

 

 

Interest paid

 

$

3,228

 

$

3,305

 

Income taxes paid

 

5,086

 

2,470

 

Supplemental Non-Cash Investing and Financing Activities

 

 

 

 

 

Purchase of property and equipment

 

$

2,821

 

$

1,988

 

 

9