================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                  Form 10-K/A
                                Amendment No. 1

(Mark One)

|X|   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

                   For the fiscal year ended December 31, 1999

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
      EXCHANGE COMMISSION

                         Commission File Number 0-23827

                               PC CONNECTION, INC.
             (Exact name of registrant as specified in its charter)

            Delaware                                            02-0497006
            --------                                            ----------
 (State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                             Identification No.)

     Rt. 101A, 730 Milford Road
      Merrimack, New Hampshire                                    03054
      ------------------------                                    -----
(Address of principal executive offices)                        (Zip Code)

                                (603) 423-2000
                                --------------
              Registrant's telephone number, including area code

                   ------------------------------------------

       Securities registered pursuant to Section 12(b) of the Act: None

  Securities registered pursuant to Section 12(g) of the Act: Common Stock,
                                $.01 par value

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 |X| NO |_|

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. |_|

The aggregate market value of the voting and non-voting stock held by
non-affiliates of the Registrant, based upon the closing price of the
Registrant's Common Stock as reported on the NASDAQ National Market on March 27,
2000, was $96,008,036. Although directors and executive officers of the
registrant were assumed to be "affiliates" of the registrant for the purposes of
this calculation, this classification is not to be interpreted as an admission
of such status.

The number of outstanding shares of the Registrant's Common Stock on March 27,
2000 was 15,794,298.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive Proxy Statement for the 2000 Annual Meeting of
Shareholders for the fiscal year ended December 31, 1999, which is to be filed
within 120 days of the end of the Company's fiscal year, are incorporated by
reference into Part III of this Form 10-K. The incorporation by reference herein
of portions of the Proxy Statement shall not be deemed to specifically
incorporate by reference the information referred to in Item 402(a) (8) of
Regulation S-K.

================================================================================


This Amendment No. 1 to the Company's annual report on Form 10-K, File Number
0-23827, filed on March 30, 2000, includes the text portion of the Form 10-K
(Items 1 through 14), which was inadvertently omitted from the March 30, 2000
filing during its electronic transmission to the Securities and Exchange
Commission. This Amendment includes the Company's consolidated financial
statements, previously filed, as well as the text inadvertently omitted from the
initial filing.

                                  SIGNATURES

     Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, the registrant has duly caused this Amendment No. 1 on
Form 10-K/A to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                            PC Connection, Inc.

Date: April 4, 2000                         By: /s/ Patricia Gallup
                                                ----------------------------
                                                Patricia Gallup, Chairman
                                                and CEO


                               PC CONNECTION, INC.

                             FORM 10-K ANNUAL REPORT
                          YEAR ENDED DECEMBER 31, 1999

                                TABLE OF CONTENTS

                                                                         Page
                                                                         ----
                                     PART I

ITEM 1.       Business.....................................................1
ITEM 2.       Properties..................................................10
ITEM 3.       Legal Proceedings...........................................10
ITEM 4.       Submission of Matters to a Vote of Security Holders.........10

                                     PART II

ITEM 5.       Market for the Registrant's Common Stock and Related
                Stockholder Matters.......................................11
ITEM 6.       Selected Financial and Operating Data.......................12
ITEM 7.       Management's Discussion and Analysis of Financial
                Condition and Results of Operations.......................13
ITEM 7A.      Quantitative and Qualitative Disclosure About Market Risk...23
ITEM 8.       Consolidated Financial Statements and Supplementary Data....23
ITEM 9.       Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosure.......................23

                                    PART III

ITEM 10.      Directors and Executive Officers of the Registrant..........23
ITEM 11.      Executive Compensation......................................23
ITEM 12.      Security Ownership of Certain Beneficial Owners and
                Management................................................23
ITEM 13.      Certain Relationships and Related Transactions..............23

                                     PART IV

ITEM 14.      Exhibits, Consolidated Financial Statements, and Reports on
                Form 8-K..................................................24
SIGNATURES    ............................................................27


                                        i


                                     PART I

- --------------------------------------------------------------------------------
Item 1.  Business
- --------------------------------------------------------------------------------

This section contains forward-looking statements based on management's current
expectations, estimates and projections about the industry in which we operate,
management's beliefs and certain assumptions made by management. All statements,
trends, analyses and other information contained in this report relative to
trends in net sales, gross margin and anticipated expense levels, as well as
other statements, including words such as "anticipate", "believe", "plan",
"estimate" and "intend" and other similar expressions, constitute
forward-looking statements. These forward-looking statements involve risks and
uncertainties, and actual results may differ materially from those anticipated
or expressed in such statements. Potential risks and uncertainties include,
among others, those set forth under the caption "Factors That May Affect Future
Results and Financial Condition" included in Item 7 "Management's Discussion and
Analysis of Financial Conditions and Results of Operations". Particular
attention should be paid to the cautionary statements involving the industry's
rapid technological change and exposure to inventory obsolescence, availability
and allocations of goods, reliance on vendor support and relationships,
competitive risks, pricing risks and economic risks. Except as required by law,
the Company undertakes no obligation to update any forward-looking statement,
whether as a result of new information, future events or otherwise. Readers,
however, should carefully review the factors set forth in other reports or
documents that the Company files from time to time with the Securities and
Exchange Commission.

GENERAL

PC Connection, Inc. and its subsidiaries (together, referred to below as "PC
Connection", or "the Company") is a direct marketer of brand-name personal
computers and related peripherals, software, accessories and networking products
- - principally to small and medium-sized businesses, which are referred to as
SMBs, comprised of 20 to 1,000 employees. The Company sells its products through
a combination of targeted direct mail catalogs, outbound telemarketing, its
Internet Web site and advertisements on the Internet and in selected computer
magazines. The Company offers a broad selection of approximately 100,000
products targeted for business use at competitive prices, including products
from Compaq, Hewlett-Packard, Toshiba, IBM, Microsoft, Sony, Acer, Canon, Iomega
and Apple. Net sales of Microsoft Windows or MS-DOS based personal computers, or
PCs, and compatible products were approximately 85% of net sales in 1999. The
Company's most frequently ordered products are carried in inventory and are
typically shipped to customers the same day that the order is received.

Since its founding in 1982, the Company has served its customers' needs by
providing innovative, reliable and timely service and technical support, and
offering an extensive assortment of branded products, through knowledgeable,
well-trained sales and support teams. The effectiveness of this strategy is
reflected in the recognition the Company has received, including the PC World
"World Class Award for Best Mail-Order Company" in 1998 and 1997, as voted by
its readers, for the eighth time in the past ten years, including a 1999 award
for "Best Online/Mail Order Catalog Company", and the highest ranking of only
two direct resellers included in the "100 Most Influential Companies in the
Computer Industry" by PC Magazine in 1998 and 1997, and the only direct reseller
included in the "100 Most Influential Companies in the Computer Industry" by PC
Magazine in 1999. In 1999, PC Connection was listed as one of the top "100
Hottest Companies on the Internet" by Business 2.0 Magazine.

The Company believes that its consistent customer focus has also resulted in the
development of strong brand name recognition and a broad and loyal customer
base. At December 31, 1999, the Company's mailing list consisted of
approximately 2,800,000 customers and potential customers, of which
approximately 732,000 had purchased products from the Company within the last
twelve months. Approximately 68% of its net sales in the year ended December 31,
1999 were made to customers who had previously purchased products from the
Company. Management believes that the Company also has strong relationships with
vendors, resulting in favorable product allocations and marketing assistance.

The Company's fastest growing customer segments include: early stage Internet or
Web-based businesses, mainstream businesses which are now investing aggressively
in Web-based marketing programs to more effectively compete with the so-called
"dot com" companies, and other high growth organizations which are increasingly
dependent on distributed data and communication networks. Management believes
that the Company's pioneering Everything Overnight(R) program has set it apart
as the premier rapid response supplier of information technology products and
solutions to the middle market.


                                       1


Network infrastructure products, such as PC servers, routers and switches, were
among the Company's fastest growing product categories in 1999, increasing by
more than 150% in the fourth quarter of 1999 compared to the fourth quarter of
1998. Over the next few years, the Company anticipates that an increasing share
of its revenues will come from the sale of network infrastructure products and
services, including network-based storage solutions, versus the current sales
concentration in desktop and portable computers.

During 1999, the Company invested heavily in training, technical certification
and other programs to support the rapidly growing demand from its customers for
networking and related products. During the fourth quarter of 1999, the Company
began offering its customers network integration and installation services
through third-party providers. The Company also launched its proprietary
Networking Sales Specialist program in January 2000.

Beginning in late 1995, the Company significantly increased its
business-to-business marketing efforts, targeting SMBs, a rapidly growing sector
of the personal computer market that the Company believes is particularly
receptive to purchases from direct marketers. In order to service this growing
part of its business more effectively, the Company increased the number of its
outbound telemarketing account managers from 200 at December 31, 1998 to 345 at
December 31, 1999. This growth includes 143 new account managers with less than
12 months of outbound telemarketing experience with the Company.

The Company's two major catalogs are PC Connection(R), focused on PCs and
compatible products, and MacConnection(R), focused on Apple Macintosh personal
computers, known as "Macs", and compatible products. With colorful
illustrations, concise product descriptions, relevant technical information, and
toll-free telephone numbers for ordering, the Company's catalogs are recognized
as a leading source for personal computer hardware, software and other related
products. The Company distributed approximately 47 million catalogs during the
year ended December 31, 1999.

The Company also markets its products and services through its Internet Web
sites, www.pcconnection.com and www.macconnection.com. The Company's Web sites
provide customers and prospective customers with product information and enable
customers to place electronic orders for products. Internet sales processed
directly online during the fourth quarter of 1999 were $18.9 million, or 6% of
that quarter's net sales, representing a 27.4% sequential increase over the
third quarter of 1999. Online sales in the fourth quarter of 1999 increased 78%
over the comparable quarter in 1998. For the full year 1999, these sales were
$58.1 million, or 5.5% of net sales, compared to 4.0% in 1998. These results
represent a 99% increase in annual Internet sales over 1998.

The Company believes that the reason its e-commerce business is growing so
rapidly is that it offers customers the advanced tools they need to quickly make
educated purchase decisions. Working closely with vendors, the Company believes
that it is able to provide one of the broadest, leading-edge technology
selections in the industry. By using its merchandising expertise, catalog
mailings and established infrastructure, the Company has built a profitable
Internet business and one that complements all its other sales channels.

For the Company the Web fundamentally supports three key business initiatives:

o     Customer choice - The Company has built its business on the premise that
      its customers should be able to choose how they interact with the Company,
      be it by mail, telephone, fax, e-mail or over the Web.

o     Lowering transactions costs - The Company's Web site tools, including
      robust product search features, Smart Selectors(R), Internet Business
      Accounts(R) and special interest pages, allow customers to quickly and
      easily find information about products of interest to them. If they still
      have questions, the Company's Telesales Representatives and Outbound
      Account Managers are just a phone call away. Such phone calls are
      typically shorter and have higher close rates than calls from customers
      who have not first visited our Web sites.

o     Leveraging the time of experienced Account Managers - The Company's
      investments in technology-based sales and service programs demonstrate the
      power of technology at its best - leveraging its Account Managers to do
      what they do best: building and maintaining relationships with our
      customers and helping them to solve their business problems.


                                       2


FORMATION OF THE HOLDING COMPANY

On January 1, 2000, the Company announced a new holding company structure to
support PC Connection's future growth and plans to expand its current business
lines through internal growth and potential acquisitions.

Outstanding shares of common stock representing interests in PC Connection prior
to the holding company formation were converted into shares of the new holding
company on a one-for-one basis through a non-taxable transaction. Common stock
shares of the new holding company trade on the Nasdaq National Market under the
symbol, "PCCC", the same exchange and symbol used by the predecessor company.
The new shares hold the same voting power that shares of the predecessor held.
No additional capital stock was issued as part of the transaction. The directors
and officers of the predecessor company serve as the directors and officers of
the new holding company.

INDUSTRY BACKGROUND

International Data Corporation (IDC) reported that the 1999 worldwide PC market
grew 23.3% and U.S. volume increased 25% over 1998. In addition to PC demand,
overall Information Technology (IT) spending is expected to grow by as much as
20% in 2000. The continued strength in the economy has provided a solid
foundation for continued expansion and upgrading of IT systems. Computer
Reseller News (CRN) projects small businesses will increase IT spending by 15 -
20% in 2000 as they race to implement e-commerce solutions. Midsize companies
boosted IT spending by 8% in 1999 and CRN expects spending growth of 12% in
2000.

The Company believes that sales of personal computers and related products have
increased principally as a result of:

o     technological advances leading to significant improvements in performance,
      functionality and ease of use;

o     lower prices and improved price/performance driven by intense competition
      among manufacturers, retailers and resellers;

o     increased dependence upon PCs by businesses, educational institutions and
      governments;

o     the emergence of industry standards and component commonality;

o     upgrade of e-commerce capabilities; and

o     presence of year 2000 concerns.

The Company believes that the direct marketing channel will continue to grow
faster than the overall industry due primarily to increased user familiarity
with PCs, coupled with the emergence of industry standards and component
commonality, broader product offerings, lower prices and greater purchasing
convenience that direct marketers generally provide over traditional retail
stores and local dealers.

Users of personal computers range from large corporate entities focused on
business applications to individual consumers focused primarily on personal
productivity, education and entertainment applications. Historically, large
corporate resellers have served the needs of FORTUNE 1000 companies, and
retailers have competed to serve the consumer market. SMBs, the Company's core
target customers, are being served by a wide range of suppliers, including
direct marketers, large retailers, small, independent, value-added resellers
("VARs"), and local dealerships. The Company believes that the direct field
sales model used by large resellers is not an efficient method of reaching SMBs,
and that VARs, local dealerships and retailers are unable to match the high
level of customer service, extensive selection of products and low prices
afforded to SMBs by direct marketers. Intense competition for market share has
led manufacturers of PCs and related products to use all available channels to
distribute products, including direct marketers. Although certain manufacturers
that have traditionally used resellers to distribute their products have
established or attempted to establish their own direct marketing operations,
including sales through the Internet, to the Company's knowledge, only one has
replaced its traditional indirect selling channels as the principal means of
distribution. Accordingly, the Company believes these

                                       3


manufacturers will continue to provide the Company and other third-party direct
marketers favorable product allocations and marketing support.

The Company believes new entrants to the direct marketing channel must overcome
a number of obstacles, including:

o     the time and resources required to build a meaningful customer base,
      quality and responsiveness for cost-effective circulation;

o     costs of developing the information and operating infrastructure required
      by direct marketers;

o     the advantages enjoyed by larger and more established competitors in terms
      of purchasing and operating efficiencies;

o     the difficulty of building relationships with manufacturers to achieve
      favorable product allocations and attractive pricing terms, and

o     the difficulty of identifying and recruiting management personnel with
      significant direct marketing experience in the industry.

BUSINESS STRATEGIES

The Company's objective is to become the leading rapid response supplier of
information technology products and solutions, including personal computers and
related products and services, to the Company's customers. The key elements of
the Company's business strategies include:

o     The Company provides award-winning customer service before, during and
      after the sale. The Company believes that it has earned a reputation for
      providing superior customer service by consistently focusing on its
      customer needs. The Company has won PC World's "World Class Award for Best
      Mail Order Company" in eight out of the last ten years, including a 1999
      award for "Best Online/Mail Order Catalog Company". The Company delivers
      value to its customers through high quality service and technical support
      provided by its knowledgeable, well-trained personnel. The Company has
      efficient and innovative delivery programs. It also offers its customers
      competitive prices and reasonable return policies.

o     The Company maintains a strong brand name and customer awareness. Since
      its founding in 1982, the Company has built a strong brand name and
      customer awareness. In July 1999, the Company was the only direct reseller
      included in the "100 Most Influential Companies in the Computer Industry"
      by PC Magazine. In 1998 and 1997, the Company was one of only two direct
      resellers included in the listing. The Company's mailing list includes
      approximately 2,800,000 names, of which approximately 732,000 have
      purchased products from the Company during the last 12 months. In 1999, PC
      Connection ranked among the "Top 100 Hottest Companies on the Internet" by
      Business 2.0 Magazine.

o     The Company offers a broad product selection at competitive prices. The
      Company offers its customers a wide assortment of personal computers and
      related products at competitive prices. The Company's merchandising
      programs feature products that provide customers with aggressive price and
      performance and the convenience of one-stop shopping for their personal
      computer and related needs.

o     The Company has long-standing vendor relationships. The Company has a
      history of strong relationships with vendors, and it was among the first
      direct marketers qualified by manufacturers to market systems to end-
      users. The Company provides its vendors with both information concerning
      customer preferences and an efficient channel for the advertising and
      distribution of their products.

GROWTH STRATEGIES

The Company's growth strategies are to expand and increase penetration of its
existing customer base and to broaden its product offerings. The key elements
of the Company's growth strategies include the following:

o     Increase outbound telemarketing. The Company plans to continue to increase
      the number of corporate outbound account managers and assign them to a
      greater number of customers. Outbound account managers focus exclusively
      on serving specifically assigned customers and seek to develop a close
      relationship with those customers by identifying and responding to their
      needs for personal computers and related products.


                                       4


o     Expand product offerings. The Company continually evaluates information
      technology products focused on business users, adding new products as they
      become available or in response to customer demand. The Company works
      closely with vendors to identify and source first-to-market product
      offerings at aggressive prices and believes that the expansion of its
      corporate outbound marketing program will enhance its access to such
      product offerings.

o     Target specific customer populations. Through targeted mailings, the
      Company seeks to expand the number of active customers and generate
      additional sales from its existing customers. The Company has developed
      specialty catalogs, as well as standard catalogs with special cover pages,
      featuring product offerings designed to address the needs of specific
      customer populations, including new product inserts targeted to purchasers
      of graphics, server and networking products.

o     Expand electronic commerce channel. The Company's Internet Web-based
      catalog provides detailed product descriptions, product search
      capabilities and on-line order processing. The Company has seen a rapid
      increase in on-line sales and believes that an increasing number of
      customers and potential new customers will shop electronically in the
      future. Therefore, the Company plans to further improve on-line sales
      capabilities, customer service and product information and customer
      support available on its Internet Web site.

o     Pursue strategic acquisitions and alliances. The Company completed its
      first acquisition in June 1999 of ComTeq Federal, Inc. ("ComTeq"). ComTeq,
      based in Rockville, Maryland, is a specialty reseller focused on agencies
      of the federal government. Through its acquisition program, the Company
      seeks to acquire new customers, strengthen its product offerings, add
      management talent and produce operating results which are accretive to its
      core business earnings.

SERVICE AND SUPPORT

Since the Company's founding in 1982, its primary objective has been to provide
products that meet the demands and needs of customers and to supplement those
products with up-to-date product information and excellent customer service and
support. The Company believes that offering its customers superior value,
through a combination of product knowledge, consistent and reliable service and
leading products at competitive prices, differentiates it from other direct
marketers and establishes the foundation for developing a broad and loyal
customer base. The Company has introduced programs such as Toll-Free Technical
Support in 1982, the Everything Overnight(R) delivery program in 1988, Money
Back Guarantees in 1989, One-Minute Mail Order(R) in 1991, On-line Superstore in
1997, and Your Brands, Your Way, Next Day(R) in 1998.

The Company invests in training programs for its service and support personnel,
with an emphasis on putting customer needs and service first. Customer service
representatives are available 24 hours a day, seven days a week to handle
orders, product information, general inquiries and technical support questions.

The Company provides toll-free technical support from 9 a.m. through 5 p.m.,
Eastern Time, Monday through Friday. Product support technicians assist callers
with questions concerning compatibility, installation, determination of defects
and more difficult questions relating to product use. The product support
technicians authorize customers to return defective or incompatible products to
either the manufacturer or to the Company for warranty service. In-house
technicians perform both warranty and non-warranty repair on most major systems
and hardware products.

Using its customized information system, the Company sends its customer orders
to its distribution center for processing immediately after a customer receives
credit approval. Through its Everything Overnight(R) service, it guarantees that
all orders for in-stock merchandise accepted up until 2:00 a.m. (until midnight
on most custom-configured systems) can be shipped for overnight delivery via
Airborne Express. The Company also configures approximately 20% of the computer
systems it sells. Configuration typically consists of the installation of
memory, accessories and/or software.


                                       5


MARKETING AND SALES

The Company sells its products through its direct marketing channel, primarily
to SMBs. The Company seeks to be the primary supplier of personal computers and
related products to its existing customers and to expand its customer base. The
Company uses multiple marketing approaches to reach existing and prospective
customers, including:

o     outbound telemarketing;
o     catalogs and inbound telesales;
o     Web and print media advertising; and
o     marketing programs targeted to specific customer populations.

All of its marketing approaches emphasize its broad product offerings, fast
delivery, customer support, competitive pricing and multiple payment options.

The Company believes that its ability to establish and maintain long-term
customer relationships and to encourage repeat purchases is largely dependent on
the strength of its telemarketing personnel and programs. Because customers'
primary contact with the Company is through its telemarketers, the Company is
committed to maintaining a qualified, knowledgeable and motivated sales staff
with its principal focus on customer service.

The following table sets forth the Company's percentage of net sales by
sales channel:

                                                      Year Ended December 31,
                                                      -----------------------

                                                    1999       1998       1997
                                                    -----      -----      -----
Sales Channel
   Corporate Outbound                                66%        53%        47%
   Inbound Telesales                                 29         43         52
   On-Line Internet                                   5          4          1
                                                   ------     ------     ------
      Total                                         100%       100%       100%
                                                   ======     ======     ======

Outbound Telemarketing. The Company seeks to build loyal relationships with its
potential high-volume customers by assigning them to individual account
managers. The Company believes that customers respond favorably to a one-on-one
relationship with personalized, well-trained account managers. Once established,
these one-on-one relationships are maintained and enhanced through frequent
telecommunications, targeted catalogs and other marketing materials designed
to meet each customer's specific computing needs.

Account Managers focus exclusively on their managed accounts and on outbound
sales calls to prospective customers. The Company generally recruits account
managers from other sales organizations and from its inbound telemarketing
staff. All account managers must successfully complete a one-month training
program, which includes instruction in the Company's product offerings and order
management systems, as well as selling skills and account management.
Thereafter, new account managers are assigned to sales teams where they receive
intensive coaching and supervision by experienced supervisors, and periodic
refresher training from the sales training staff. Additional training and
product education programs are provided continuously through programs supported
by the Company's vendors. The Company pays its account managers a base annual
salary plus incentive compensation. Incentive compensation is tied to sales
volume and gross profit dollar goals by the individual account manager. Account
managers historically have significantly increased productivity after
approximately 12 months of training and experience. At December 31, 1999, the
Company employed 345 account managers, including 143 with less than 12 months of
outbound telemarketing experience with the Company.


                                       6


Catalogs and Inbound Telesales. The Company's two principal catalogs are PC
Connection(R) for the PC market and MacConnection(R) for the Mac market. The
Company publishes twelve editions of each of these catalogs annually. The
Company distributes catalogs to purchasers on its in-house mailing list as well
as to other prospective customers. The Company sends its two principal catalogs
to its best customers twice each month. The initial mailing each month, labeled
an "early edition," is sent simultaneously to the best customers throughout the
United States and features special offers, such as first-to-market product
offerings, highlighted on the cover. The Company also includes a catalog with
each order shipped.

In addition, the Company mails specialty catalogs or customized versions of its
catalogs to selected customers. The Company distributes specialty catalogs to
educational and governmental customers and prospects on a periodic basis. The
Company also distributes its monthly catalogs customized with special covers and
inserts, offering a wider assortment of special offers on products in specific
areas, such as graphics, server/netcom and mobile computing, or for specific
customers, such as developers. These customized catalogs are distributed to
targeted customers included in the Company's customer database using past
identification or purchase history, as well as to outside mailing lists.

Each catalog is printed with full-color photographs, detailed product
descriptions and manufacturer specifications. The catalogs are primarily created
by in-house designers and production artists on a computer-based desktop
publishing system. The in-house preparation of most portions of the catalog
expedites the Company's production process and provides it with greater
flexibility and creativity in catalog production by allowing for last-minute
changes in pricing and format. Overall, such in-house preparation results in
significant cost savings to the Company. After completion of the design and
preparation, the Company outsources the catalogs to commercial printers for
printing.

The Company's inbound sales representatives answer customer telephone calls
generated by its catalog, magazine and other advertising programs. These
representatives also assist customers in making purchasing decisions, process
product orders and respond to customer inquiries on order status, product
pricing and availability. The Company provides training to its inbound
telemarketing personnel and provides incentive compensation based upon sales
productivity. The Company has a flexible staffing model which allows it to
maintain excellent customer service during periods of peak demand while
maintaining an efficient cost structure. The Company regularly monitors calls
for quality assurance purposes and has been a pioneer in using caller
identification for the instant retrieval of customer records. Using proprietary
information systems, sales representatives can quickly access customer records
which detail purchase history and billing and shipping information, expediting
the ordering process. In addition to receiving orders through its toll-free
numbers, orders are also received via fax, mail and electronic mail.

Advertising. The Company has historically advertised in selected personal
computer and trade magazines, such as PC Magazine, PC World and Macworld. These
advertisements provide potential customers with product descriptions,
manufacturers' specifications and pricing information, while emphasizing the
Company's service and support features. Additionally, the PC Connection(R) logo
and telephone numbers are included in promotions by selected manufacturers.

www.pcconnection.com. In November 1996, the Company launched an Internet Web
site, which includes a complete product catalog. In July 1997, the Company began
accepting electronic orders through its Internet Web site. The Company also
provides updated information for over 16,000 items and on screen images
available for over 7,000 items. The Company offers, and continuously updates,
selected product offerings and other special buys. The Company believes that in
the future its Internet Web site will be an important sales source and
communication tool for improving customer service.

Specialty Marketing. The Company's specialty marketing activities include direct
mail, other inbound and outbound telemarketing services, bulletin board
services, "fax on demand" services, package inserts, fax broadcasts and
electronic mail. The Company also marketed call-answering and fulfillment
services to certain of its product vendors.

Customers. The Company currently maintains an extensive database of customers
and prospects aggregating approximately 2,800,000 names. During the year ended
December 31, 1999, the Company received orders from approximately 732,000
customers. Approximately 68% of its net sales in the year ended December 31,
1999 were made to customers who had previously purchased products from the
Company.


                                       7


PRODUCTS AND MERCHANDISING

The Company continuously focuses on expanding the breadth of its product
offerings. The Company currently offers approximately 100,000 personal computer
products designed for business applications from over 1,000 manufacturers,
including hardware and peripherals, accessories, networking products and
software. The Company offers both PCs and Macs and related products. In 1999,
sales of PCs and related products were approximately 85% of its net sales. The
Company selects the products that it sells based upon their technology and
effectiveness, market demand, product features, quality, price, margins and
warranties. As part of its merchandising strategy, the Company also offers new
types of products related to PCs, such as digital cameras.

Computer systems/memory is the fastest growing product category, representing
47.6% of net sales in the year ended December 31, 1999, up from 43.7% and 42.2%
of net sales in the years ended December 31, 1998 and 1997, respectively. The
growth in system sales has been driven primarily by increased outbound sales
efforts to business customers and the aggressive sourcing and merchandising of
new computer systems lines and products.

The following table sets forth the Company's percentage of net sales (in
dollars) of computer systems/memory, peripherals, software, and networking and
communications products during the years ended December 31, 1999, 1998 and 1997.

                                                   PERCENTAGE OF NET SALES
                                              ----------------------------------
                                                   Year Ended December 31,
                                                   -----------------------
                                                 1999         1998        1997
                                                 ----         ----        ----
Computer Systems/Memory............              47.6%         43.7%       42.2%
Peripherals........................              33.7          34.5        34.3
Software...........................              12.3          14.0        15.8
Networking and Communications......               6.4           7.8         7.7
                                              ----------  ------------  --------

    TOTAL..........................             100.0%        100.0%      100.0%
                                              ==========  ============  ========

The Company offers a limited 30-day money back guarantee for most unopened
products and selected opened products, although selected products are subject to
restocking fees. Substantially all of the products marketed by the Company are
warranted by the manufacturer. The Company generally accepts returns directly
from the customer and then either credits the customer's account or ships the
customer a similar product from its inventory.

PURCHASING AND VENDOR RELATIONS

For the year ended December 31, 1999, the Company purchased approximately 54% of
its products directly from manufacturers and the balance from distributors and
aggregators. The majority of products are shipped directly to the Company's
distribution facility in Wilmington, Ohio. During the years ended December 31,
1999 and 1998, product purchases from Ingram Micro, the Company's largest
vendor, accounted for approximately 22% and 20%, respectively, of its total
product purchases. No other vendor accounted for more than 10% of the Company's
total product purchases. The Company believes that alternative sources for
products obtained from Ingram Micro are available.

Many product suppliers reimburse the Company for advertisements or other
cooperative marketing programs in the Company's catalogs or advertisements in
personal computer magazines that feature a manufacturer's product.
Reimbursements may be in the form of discounts, advertising allowances and/or
rebates. The Company also receives reimbursements from certain vendors based
upon the volume of purchases or sales of the vendors' products. Historically,
the Company received price consideration and support including price protection
and rebates from its vendors on a majority of the products it sold.

Price protection takes the form of rebates or credits against future purchases.
The Company may participate in end-of-life-cycle and other special purchases
which may not be eligible for price protection.

The Company believes that it has excellent relationships with vendors. The
Company generally pays vendors within stated terms and takes advantage of all
appropriate discounts. The Company believes that because of its volume purchases
it is able to obtain product pricing and terms that are competitive with those
available to other major direct marketers. Although brand names and individual
product offerings are important to its business, the Company believes that
competitive sources of supply are available in substantially all of the
merchandise categories offered.


                                       8


DISTRIBUTION

At the Company's approximately 205,000 square foot distribution and fulfillment
complex in Wilmington, Ohio, the Company receives and ships inventory,
configures computer systems and processes returned products. Orders are
transmitted electronically from the Company's New Hampshire sales facilities to
the Wilmington distribution center after credit approval, where packing
documentation is printed automatically and order fulfillment takes place.
Through its Everything Overnight(R) service, the Company guarantees that all
orders for in-stock merchandise accepted up until 2:00 a.m. (until midnight on
custom-configured systems) can be shipped for overnight delivery via Airborne
Express. The Company ships approximately 65% of its orders through Airborne
Express. Upon request, orders may also be shipped by other common carriers.

ComTeq Federal places product orders directly with manufacturers and/or
distribution companies for drop shipment by those manufacturers and/or suppliers
directly to ComTeq's customers. Order status with distributors is tracked on
line and in all circumstances, a confirmation of shipment from manufacturers
and/or distribution companies is received prior to recording revenue.

MANAGEMENT INFORMATION SYSTEMS

The Company uses management information systems, principally comprised of
applications software running on IBM AS/400 and RS6000 computers and Microsoft
NT-based servers, which the Company has customized for its use. These systems
permit centralized management of key functions, including order taking and
processing, inventory and accounts receivable management, purchasing, sales and
distribution, and the preparation of daily operating control reports on key
aspects of the business. The Company also operates advanced telecommunications
equipment to support its sales and customer service operations. Key elements of
the Company's telecommunications systems are integrated with the Company's
computer systems to provide timely customer information to sales and service
representatives, and to facilitate the preparation of operating and performance
data. The Company believes that its customized information systems enable it to
improve productivity, ship customer orders on a same-day basis, respond quickly
to changes in the Company's industry and provide high levels of customer
service.

The Company's success is dependent in large part on the accuracy and proper use
of its information systems, including its telephone systems, to manage its
inventory and accounts receivable collections, to purchase, sell and ship the
Company's products efficiently and on a timely basis, and to maintain
cost-efficient operations. The Company expects to continually upgrade its
information systems to more effectively manage its operations and customer
database. In 1998, the Company replaced its order management and fulfillment
software with new software and converted its principal computer equipment to new
IBM AS400 platform systems, both of which are better suited to its expected
scale of operations and were designed to be Year 2000 compliant.

COMPETITION

The direct marketing and sale of personal computers and related products is
highly competitive. PC Connection competes with other direct marketers of
personal computers and related products, including CDW Computer Centers, Inc.,
Insight Enterprises, Inc. and Micro Warehouse, Inc. The Company also competes
with:

o     certain product manufacturers that sell directly to customers, such as
      Dell Computer Corporation and Gateway, Inc. and, more recently, Compaq,
      IBM and Apple;
o     distributors that sell directly to certain customers, such as MicroAge,
      Inc.;
o     various cost-plus aggregators, franchisers and national computer
      retailers, such as CompUSA, Inc.; and
o     companies with more extensive Internet Web sites and commercial on-line
      networks.

Additional competition may arise if other new methods of distribution, such as
broadband electronic software distribution, emerge in the future.

The Company competes not only for customers, but also for favorable product
allocations and cooperative advertising support from product manufacturers.
Several of the Company's competitors are larger and have substantially greater
financial resources.

The Company believes that price, product selection and availability, and service
and support are the most important competitive factors in its industry.


                                       9


INTELLECTUAL PROPERTY RIGHTS

The Company's trademarks include PC Connection(R) and MacConnection(R) and their
related logos: Everything Overnight(R), One-Minute Mail Order(R), PC & Mac
Connection(R), Systems Connection(R), The Connection(R), Raccoon Character(R),
Service Connection(TM), Graphics Connection(TM), Memory Connection(TM), and Your
Brands, Your Way, Next Day(R). The Company intends to use and protect these and
its other marks, as its deems necessary. The Company believes its trademarks and
service marks have significant value and are an important factor in the
marketing of its products. The Company does not maintain a traditional research
and development group, but it works closely with computer product manufacturers
and other technology developers to stay abreast of the latest developments in
computer technology, both with respect to the products it sells and uses.

EMPLOYEES

As of December 31, 1999, the Company employed 1,296 persons, of whom 559 were
engaged in sales related activities, 96 were engaged in providing customer
service and support, 396 were engaged in purchasing, marketing and distribution
related activities, 74 were engaged in the operation and development of
management information systems, and 171 were engaged in administrative and
accounting functions. The Company considers its employee relations to be good.
The Company's employees are not represented by a labor union and the Company
has never experienced a work stoppage since its inception.

- --------------------------------------------------------------------------------
Item 2. Properties
- --------------------------------------------------------------------------------

In November 1997, the Company entered into a fifteen year lease for a new
corporate headquarters and telemarketing center located at Route 101A, 730
Milford Road, Merrimack, New Hampshire 03054-4631, with an affiliated entity,
related to the Company through common ownership. The Company occupied this
facility upon completion of construction in late November 1998 and the lease
payments commenced in December 1998. The Company also leases 205,000 square feet
in two facilities in Wilmington, Ohio, which houses its distribution and order
fulfillment operations. The Company also operates telemarketing centers in
Dover, Hudson and Keene, New Hampshire, as well as in Maryland. While the
Company believes that its existing distribution facilities in Wilmington, Ohio
will be sufficient to support the Company's anticipated needs through the next
twelve months, it is evaluating additional and/or alternative facilities for
distribution to support future growth.

- --------------------------------------------------------------------------------
Item 3. Legal Proceedings
- --------------------------------------------------------------------------------

The Company currently is not a party to any material legal proceedings, other
than ordinary routine litigation incidental to the business.

- --------------------------------------------------------------------------------
Item 4. Submission of Matters to a Vote of Security Holders
- --------------------------------------------------------------------------------

There were no matters submitted during the fourth quarter of 1999 to a vote of
security holders.

Executive Officers

The executive officers of the Company and their ages as of March 27, 2000 are
as follows:

Name                 Age                   Position
- ----                 ---                   --------

Patricia Gallup      46        Chairman of the Board and Chief Executive Officer

David Hall           50        Vice Chairman of the Board

Wayne L. Wilson      51        President and Chief Operating Officer

Robert F. Wilkins    38        Senior Vice President of Sales and Marketing

John L. Bomba, Jr.   46        Vice President of Information Services and Chief
                               Information Officer

Mark A. Gavin        38        Vice President of Finance and Chief Financial
                               Officer


                                       10


Patricia Gallup is a co-founder of the company and has served as Chairman of the
Board and Chief Executive Officer of the Company since January 1998. From
September 1995 to January 1998, Ms. Gallup served as the Chairman of the Board,
President and Chief Executive Officer of the Company. From September 1994 to
September 1995, she served as Chairman of the Board and Chief Executive Officer
of the Company. From August 1990 to September 1994, Ms. Gallup served as the
Company's President and Chief Executive Officer.

David Hall is a co-founder of the Company and has served as Vice Chairman of the
Board since November 1997. From June 1997 to November 1997, Mr. Hall served as
the Vice Chairman of the Board, Executive Vice President and Treasurer of the
Company. From February 1995 to June 1997, Mr. Hall served as the Company's Vice
Chairman of the Board and Executive Vice President. From March 1991 to February
1995, he served as the Executive Vice President of the Company.

Wayne L. Wilson has served as President and Chief Operating Officer of the
Company since January 1998 and Chief Financial Officer from January 1998 to
March 1998. From January 1996 to January 1998, Mr. Wilson served as Senior Vice
President, Chief Operating Officer and Chief Financial Officer of the Company.
From August 1995 to January 1996, he served as Senior Vice President of Finance
and Chief Financial Officer of the Company. Prior to joining the Company, Mr.
Wilson was a partner in the accounting and consulting firm of Deloitte & Touche
LLP from June 1986 to August 1995.

Robert F. Wilkins has served as Senior Vice President of Sales and Marketing
since January 1999 and Senior Vice President of Merchandising and Product
Management of the Company from January 1998 to January 1999. From December 1995
to January 1998, Mr. Wilkins served as Vice President of Merchandising and
Product Management of the Company. From September 1994 to December 1995 he was a
consultant to the Company and certain of its affiliates. From February 1990 to
September 1994, Mr. Wilkins served as President of Mac's Place.

John L. Bomba, Jr. has served as Vice President of Information Services and
Chief Information Officer of the Company since May 1997. From May 1994 to April
1997, Mr. Bomba served as Director of Worldwide Information Systems for Micro
Warehouse, Inc. Prior to May 1994 he served as Director of Professional Services
for Innovative Information Systems, Inc.

Mark A. Gavin has served as Vice President of Finance and Chief Financial
Officer of the Company since March 1998. Prior to joining PC Connection, Mr.
Gavin held the position of Executive Vice President and Chief Operating Officer
at CFX Corporation, a bank holding company in Keene, New Hampshire. Prior to
CFX, Mr. Gavin worked as a Manager for Ernst & Young, LLP.

                                     PART II

- --------------------------------------------------------------------------------
Item 5. Market for the Registrant's Common Stock and Related Stockholder Matters
- --------------------------------------------------------------------------------

Market Information
- ------------------

The Company's Common Stock commenced trading on March 3, 1998 on the Nasdaq
National Market under the symbol "PCCC". As of March 27, 2000, there were
15,794,298 shares outstanding of the Common Stock of the Company held by
approximately 70 stockholders of record.

The following table sets forth for the fiscal periods indicated the range of
high and low closing prices for the Company's Common Stock on the Nasdaq
National Market.

    1999                                                 High           Low
    ----                                                 ----           ---
    Quarter Ended:
      December 31                                      $34 7/8         $13 2/3
      September 30                                      17 3/8          12
      June 30                                           19              12
      March 31                                          27 1/8          11 1/8

    1998
    ----
    Quarter Ended:
      December 31                                      $40             $ 6
      September 30                                      25 3/4           9 3/4
      June 30                                           22 1/4          12
      March 31                                          22 1/8          18 5/8

The Company has never declared or paid cash dividends on its capital stock. The
Company currently anticipates that it will retain all future earnings, if any,
to fund the development and growth of its business and does not anticipate
paying any cash dividends on its Common Stock in the foreseeable future.

                                       11


- --------------------------------------------------------------------------------
Item 6. Selected Financial and Operating Data
- --------------------------------------------------------------------------------

The following selected financial and operating data should be read in
conjunction with the Company's Consolidated Financial Statements and the Notes
thereto, and "Management's Discussion and Analysis of Financial Condition and
Results of Operations" appearing elsewhere herein. The selected data presented
below under the captions "Statement of Operations Data" and "Balance Sheet Data"
for each of the years in the five-year period ended December 31, 1999 are
derived from the audited financial statements of the Company. The Company's
consolidated financial statements as of December 31, 1999 and 1998 and for each
of the years in the three-year period ended December 31, 1999 and the
independent auditors' report thereon, are included elsewhere herein.



                                                                               Year Ended December 31,
                                                      ------------------------------------------------------------------------------
                                                         1999            1998            1997            1996             1995
                                                      ------------------------------------------------------------------------------
                                                           (dollars in thousands, except per share and selected operating data)
                                                                                                       
Statement of Operations Data:
    Net sales                                         $ 1,056,704     $   732,370     $   550,575     $   333,322     $   252,217
    Cost of sales                                         927,358         639,096         474,609         282,117         211,299
                                                      -----------     -----------     -----------     -----------     -----------
    Gross profit                                          129,346          93,274          75,966          51,205          40,918
    Selling, general and administrative expenses           91,405          68,521          56,596          43,739          38,373
    Additional stockholder/officer compensation(1)             --           2,354          12,130           1,259              --
                                                      -----------     -----------     -----------     -----------     -----------
    Income from operations                                 37,941          22,399           7,240           6,207           2,545
    Interest expense                                       (1,392)           (415)         (1,355)         (1,269)         (1,296)
    Other, net                                                116             565             (42)             70              62
                                                      -----------     -----------     -----------     -----------     -----------
    Income  before income taxes                            36,665          22,549           5,843           5,008           1,311
    Income tax provision(2)                               (13,935)         (3,905)           (639)           (252)            (38)
                                                      -----------     -----------     -----------     -----------     -----------
    Net income                                        $    22,730     $    18,644     $     5,204     $     4,756     $     1,273
                                                      ===========     ===========     ===========     ===========     ===========


                                                                           Pro Forma Data(3)

                                                                                                        
    Net income                                        $    22,730     $    15,272     $    10,890
                                                      ===========     ===========     ===========
    Basic net income per share                        $      1.45     $      1.01     $       .79
                                                      ===========     ===========     ===========
    Diluted net income per share                      $      1.41     $       .98     $       .76
                                                      ===========     ===========     ===========

Selected Operating Data:
    Active customers(4)                                   732,000         684,000         510,000         424,000         353,000
    Catalogs distributed                               47,325,000      42,150,000      33,800,000      18,600,000      16,800,000
    Orders entered(5)                                   1,622,000       1,510,000       1,252,000         910,000         854,000
    Average order size(5)                                    $781            $580            $524            $453            $346


                                                                                      December 31,
                                                      ------------------------------------------------------------------------------
                                                         1999            1998            1997            1996             1995
                                                      ------------------------------------------------------------------------------
                                                                                (dollars in thousands)
                                                                                                       
Balance Sheet Data:
    Working capital                                   $    72,250     $    53,768     $    18,907     $    14,622     $    10,994
    Total assets                                          223,537         164,510         105,442          77,358          49,661
    Short-term debt                                         1,137             123          29,568          13,057           4,933
    Long-term debt (less current maturities):
        Capital lease obligations                           6,945           7,081              --              --              --
        Term loan                                              --              --           3,250           4,250           5,000
        Note payable                                        2,000              --              --              --              --
   Total stockholders' equity                              94,223          69,676          24,120          18,043          13,057


(1)   Represents amounts accrued or distributed in excess of aggregate annual
      base salaries approved by the Board of Directors and generally represents
      Company-related federal income tax obligations payable by the
      stockholders.
(2)   For all periods prior to March 6, 1998, the Company had been an S
      Corporation and, accordingly, had not been subject to federal income
      taxes.
(3)   The following pro forma adjustments have been made to the historical
      results of operations to make the pro forma presentation comparable to
      what would have been reported had the Company operated as a C Corporation
      for 1998 and 1997:
      (i)   Elimination of stockholder/officer compensation in excess of
            aggregate annual base salaries of $600 in effect during 1998 in
            accordance with employment agreements; and
      (ii)  Computation of income tax expense assuming an effective tax rate of
            approximately 39% (see Note 9 to the financial statements) and after
            adjusting stockholder/officer compensation expense described in (i)
            above.
(4)   Represents estimates of all customers included in the Company's mailing
      list who have made a purchase within the last twelve month period.
(5)   Does not reflect cancellations or returns.


                                       12


- --------------------------------------------------------------------------------
Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operations
- --------------------------------------------------------------------------------

The following discussion and analysis of the Company's financial condition and
results of operations should be read in conjunction with the Company's
consolidated financial statements.

The following Management's Discussion and Analysis of Financial Condition and
Results of Operations contains forward-looking statements based on management's
current expectations, estimates and projections about the industry in which the
Company operates, management's beliefs and certain assumptions made by
management. All statements, trends, analyses and other information contained in
this report relative to trends in net sales, gross margin and anticipated
expense levels, as well as other statements, including words such as
"anticipate", "believe", "plan", "estimate" and "intend" and other similar
expressions, constitute forward-looking statements. These forward-looking
statements involve risks and uncertainties, and actual results may differ
materially from those anticipated or expressed in such statements. Potential
risks and uncertainties include, among others, those set forth under the caption
"Factors That May Affect Future Results and Financial Condition" included within
this section. Particular attention should be paid to the cautionary statements
involving the industry's rapid technological change and exposure to inventory
obsolescence, availability and allocations of goods, reliance on vendor support
and relationships, competitive risks, pricing risks, and economic risks. Except
as required by law, the Company undertakes no obligation to update any forward-
looking statement, whether as a result of new information, future events or
otherwise. Readers, however, should carefully review the factors set forth in
other reports or documents that the Company files from time to time with the
SEC.

General

The Company was founded in 1982 as a mail-order business offering a broad range
of software and accessories for IBM and IBM-compatible personal computers. The
founders' goal was to provide consumers with superior service and high quality
branded products at competitive prices. The Company initially sought customers
through advertising in selected computer industry publications and the use of
inbound toll-free telemarketing. Currently, the Company seeks to generate sales
through (i) outbound telemarketing by account managers focused on the business,
education and government markets, (ii) inbound calls from customers responding
to the Company's catalogs and other advertising and (iii) the Company's
Internet Web site.

The Company offers both PC compatible products and Mac compatible products.
Reliance on Mac product sales has decreased over the last three years, from
23.0% of net sales in 1996 to 15.3% of net sales for the year ended December 31,
1999. The Company believes that sales attributable to Mac products will continue
to decrease as a percentage of net sales and may decline in dollar volume in
2000 and future years.

All of the Company's product categories experienced strong growth in the year
ended December 31, 1999 with sales of computer systems representing the fastest
growing category. Sales of computer systems result in a relatively high dollar
sales order, as reflected in the increase in the Company's average order size
from $453 in the year ended December 31, 1996 to $781 in the year ended December
31, 1999. Computer system sales generally provide the largest gross profit
dollar contribution per order of all of the Company's products, although they
generally yield the lowest gross margin percentage. Partially as a result of
higher system sales, the Company's gross margin percentage has declined over the
last few years while the operating income margin has increased due to the
leveraging of selling, general and administrative expenses over a larger sales
base.

The Company's profit margins are also influenced by, among other things,
industry pricing and the relative mix of inbound versus outbound sales.
Generally, pricing in the computer and related products market is very
aggressive, and the Company intends to maintain prices at competitive levels.
Since outbound sales are typically to corporate accounts that purchase at volume
discounts, the gross margin on such sales is generally lower than inbound sales.
However, the gross profit dollar contribution per order is generally higher as
average order sizes of orders to corporate accounts are usually larger. The
Company believes that outbound sales will continue to represent a larger portion
of its business mix in future periods.

The direct marketing of personal computers and related products is highly
competitive. In addition to other direct marketers and manufacturers who sell
direct, such as Dell Computer Corporation ("Dell") and Gateway, Inc.
("Gateway"), manufacturers of PCs sold by the Company, such as Apple, Compaq and
IBM, have also announced varying plans to sell PCs directly to end users. The
Company currently believes that direct sales by Compaq and IBM will not have a
significant adverse effect upon the Company's net sales.


                                       13


Most product manufacturers provide the Company with co-op advertising support in
exchange for product coverage in the Company's catalogs. Although the level of
co-op advertising support available to the Company from certain manufacturers
has declined, and may decline further in the future, the overall level of co-op
advertising revenues has continued to increase consistent with the Company's
increased levels of spending for catalog and other advertising programs. The
Company believes that the overall levels of co-op advertising revenues available
over the next twelve months will be consistent with the Company's planned
advertising programs.

Results of Operations

The following table sets forth for the periods indicated information derived
from the Company's statements of income expressed as a percentage of net sales.



                                                      Year Ended December 31,
                                                ----------------------------------
                                                   1999         1998        1997
                                                ----------------------------------
                                                                 
Net sales (in millions)                         $  1,056.7    $  732.4    $  550.6
                                                ==========    ========    ========

Net sales                                            100.0%      100.0%      100.0%
Gross profit                                          12.2        12.7        13.8
Selling, general and administrative expenses           8.6         9.4        10.3
Additional stockholder/officer compensation            0.0         0.3         2.2
Income from operations                                 3.6         3.1         1.3
Interest expense                                      (0.1)       (0.0)       (0.2)
Income before income taxes                             3.5         3.1         1.0
Income taxes                                           1.3        (0.5)       (0.1)
Net income                                             2.2         2.6         0.9
Pro forma net income                                               2.1         2.0


The following table sets forth the Company's percentage of net sales by
platform, sales channel, and product mix:

                                               Year Ended December 31,
                                               -----------------------

                                              1999     1998     1997
                                              ----     ----     ----
    Platform
      PC and Multi Platform                    85%      80%       80%
      Mac                                      15       20        20
                                              ---      ---       ---
         Total                                100%     100%      100%
                                              ===      ===       ===
   Sales Channel
      Corporate Outbound                       66%      53%       47%
      Inbound Telesales                        29       43        52
      On-Line Internet                          5        4         1
                                              ---      ---       ---
         Total                                100%     100%      100%
                                              ===      ===       ===
   Product Mix
      Computer Systems and Memory              48%      44%       42%
      Peripherals                              34       35        34
      Software                                 12       14        16
      Networking and Communications             6        7         8
                                              ---      ---       ---
         Total                                100%     100%      100%
                                              ===      ===       ===


                                       14


Year Ended December 31, 1999 Compared to Year Ended December 31, 1998

Net sales increased $324.3 million, or 44.3%, to $1,056.7 million in 1999 from
$732.4 million in 1998. The growth in net sales, which included a 34.6% increase
in average order size, was primarily attributable to (i) continued improvements
in merchandising and product mix, including the stocking and sale of computer
systems; (ii) continued expansion and increased productivity of the Company's
outbound telemarketing group; (iii) an increase in the number of catalog
mailings; and (iv) sales attributed to the acquisition of ComTeq in June 1999.
System/memory sales increased to 47.6% of net sales in 1999 from 43.7% in 1998.
Outbound sales increased $304 million, or 77.8%, to $694.9 million in 1999 from
$390.9 million in 1998. The number of catalogs mailed increased by 12.1%, from
42.2 million catalogs in 1998 to 47.3 million catalogs in 1999.

Gross profit increased $36.1 million, or 38.7%, to $129.3 million in 1999 from
$93.3 million in 1998. The increase in gross profit dollars was primarily
attributable to the increase in net sales described above. Gross profit margin
decreased from 12.7% in 1998 to 12.2% in 1999 due primarily to a higher rate of
growth in sales of lower margin computer systems, increased price competition,
decreases in average unit selling prices and an increase in the rate of outbound
sales which generally carry a lower gross margin percentage. However, the
Company continued to generate higher gross profit dollars per order, enabling it
to leverage its operating expenses, as described below. The Company's gross
profit margin may vary based upon vendor support programs, product mix, pricing
strategies, market conditions and other factors.

Selling, general and administrative expenses increased $22.9 million, or 33.4%,
to $91.4 million in 1999 from $68.5 million in 1998, but decreased as a
percentage of sales to 8.6% in 1999 from 9.4% in 1998. The increase in expense
was attributable to increases in volume-sensitive costs such as sales personnel
and credit card fees. The decrease as a percentage of net sales was primarily
attributable to the continued leveraging of selling, general and administrative
expenses over a larger sales base.

Selling, general and administrative expenses, excluding the one-time charge for
stock option compensation expense in 1998, increased by $23.7 million, or 35.1%,
to $91.4 million for the year ended December 31, 1999 from $67.7 million for the
comparable period in 1998, but decreased as a percentage of sales from 9.2% in
1998 to 8.6% in 1999.

Additional stockholder/officer compensation paid to the Company's two principal
stockholders in 1998, who also serve as officers and directors, represented
amounts accrued or distributed in excess of aggregate annual base salaries
($600,000 aggregate base salaries for 1998) approved by the Board of Directors
of the Company and generally represent Company-related federal income tax
obligations payable by the stockholders. There were no such charges in 1999 as
the Company was a C Corporation for the entire year.

Income from operations increased by $15.5 million, or 69%, to $37.9 million for
the year ended December 31, 1999 from $22.4 million for the comparable period in
1998. Income from operations as a percentage of net sales increased from 3.1% in
1998 to 3.6% in 1999 for the reasons discussed above.

Interest expense increased by $977,000, or 235.4%, to $1,392,000 in 1999 from
$415,000 in 1998, primarily due to the capital lease obligation for the
Merrimack facility which began in December 1998 and increased borrowings under
the Company's line of credit.

The tax provision for 1999 reflects a full year of the Company being taxed as a
C Corporation. In 1998, the Company's effective tax rate was 17.3% as a result
of both its taxation as an S Corporation for a part of the year as well as the
recognition of certain deferred tax assets upon conversion to a C Corporation.

Net income increased by $4.1 million, or 22%, to $22.7 million in 1999 from
$18.6 million in 1998, principally as a result of the increase in income from
operations. As described above, 1998 net income was also favorably impacted by
the Company's previous S Corporation status and its conversion to a C
Corporation.


                                       15


Year Ended December 31, 1998 Compared to Year Ended December 31, 1997

Net sales increased $181.8 million, or 33.0%, to $732.4 million in 1998 from
$550.6 million in 1997. The growth in net sales, which included a 10.7% increase
in average order size, was primarily attributable to (i) continued improvements
in merchandising and product mix, including the stocking and sale of computer
systems; (ii) continued expansion and increased productivity of the Company's
outbound telemarketing group; and (iii) an increase in the number of catalog
mailings. System/memory sales increased to 43.7% of net sales in 1998 from 42.2%
in 1997. Outbound sales increased $133.7 million, or 52.0%, to $390.9 million in
1998 from $257.2 million in 1997. The number of catalogs mailed increased by
24.9%, from 33.8 million catalogs in 1997 to 42.2 million catalogs in 1998.

Gross profit increased $17.3 million, or 22.8%, to $93.3 million in 1998 from
$76.0 million in 1997. The increase in gross profit dollars was primarily
attributable to the increase in net sales described above. Gross profit margin
decreased from 13.8% in 1997 to 12.7% in 1998 due primarily to a higher rate of
growth in sales of lower margin computer systems, increased price competition,
decreases in average unit selling prices and an increase in the rate of charges
to cost of sales for slow-moving and obsolete inventory. However, the Company
continued to generate higher gross profit dollars per order, enabling it to
leverage its operating expenses, as described below. The Company's gross profit
margin may vary based upon vendor support programs, product mix, pricing
strategies, market conditions and other factors.

Selling, general and administrative expenses increased $11.9 million, or 21.1%,
to $68.5 million in 1998 from $56.6 million in 1997, but decreased as a
percentage of sales to 9.4% in 1998 from 10.3% in 1997. The increase in expense
was attributable to increases in volume-sensitive costs such as sales personnel
and credit card fees. The decrease as a percentage of net sales was primarily
attributable to the continued leveraging of selling, general and administrative
expenses over a larger sales base.

Selling, general and administrative expenses, excluding the one-time charge for
stock option compensation expense, increased by $11.1 million, or 19.5%, to
$67.7 million for the year ended December 31, 1998 from $56.6 million for the
comparable period in 1997, but decreased as a percentage of sales from 10.3% in
1997 to 9.2% in 1998.

Additional stockholder/officer compensation paid to the Company's two principal
stockholders, who also serve as officers and directors, represents amounts
accrued or distributed in excess of aggregate annual base salaries ($600,000
aggregate base salaries for 1998 and $480,000 for 1997) approved by the Board of
Directors of the Company and generally represent Company-related federal income
tax obligations payable by the stockholders. Effective upon the closing of the
Offering, these stockholder/officers were paid annual base salaries aggregating
$600,000. Selling, general and administrative expenses on a pro forma basis were
$56.7 million, or 10.3% of net sales, for 1997, as adjusted to give effect to
$600,000 of aggregate base salaries payable to the Company's two
stockholder/officers. Additional stockholder/officer compensation decreased by
$9.8 million, or 80.6%, to $2.4 million in 1998 from $12.1 million in 1997. This
decrease is attributable to the Company's termination of its S Corporation
status upon consummation of the Company's initial public offering
("the Offering"), which eliminated the need to make further distributions to the
stockholder/officers for payment of Company-related federal income tax
obligations.

Income from operations increased by $15.2 million, or 209.4%, to $22.4 million
for the year ended December 31, 1998 from $7.2 million for the comparable period
in 1997. Income from operations as a percentage of net sales increased from 1.3%
in 1997 to 3.1% in 1998 for the reasons discussed above. Income from operations,
excluding additional stockholder/officer compensation, for the year ended
December 31, 1998 was $24.8 million, an increase of $5.4 million, or 27.8%, over
the prior year income of $19.4 million. Income from operations as a percentage
of net sales, excluding additional stockholder/officer compensation, decreased
from 3.5% in 1997 to 3.4% in 1998.

Income from operations, excluding both the one-time charge for stock option
compensation expense in 1998 ($870,000) and the additional stockholder/officer
compensation in excess of their aggregate annual base salaries of $600,000 ($2.4
million and $12.0 million for the year ended December 31, 1998 and 1997,
respectively), increased by $6.3 million, or 33.1%, to $25.6 million for the
year ended December 31, 1998 from $19.3 million for the comparable period in
1997. Such income from operations as a percentage of net sales was 3.5% for 1998
and 1997.

Interest expense decreased by $940,000, or 69.4%, to $400,000 in 1998 from $1.4
million in 1997, primarily due to the repayment of all outstanding borrowings
under the Company's line of credit in March 1998 upon the closing of the
Offering.


                                       16


Net income increased by $13.4 million, or 258.3%, to $18.6 million in 1998 from
$5.2 million in 1997, principally as a result of the increase in income from
operations.

Pro forma net income for 1998 and 1997 is determined by (i) eliminating
stockholder/officer compensation in excess of the aggregate base salaries
($600,000) described above under "selling, general and administrative expenses"
and (ii) adding a provision for federal income taxes that would have been
payable by the Company if taxed under Subchapter C of the Internal Revenue Code.
Net income on a pro forma basis as described above would have been $15.3 million
for 1998, compared to $10.9 million for 1997. The difference in pro forma net
income compared to historical net income represents the elimination of $2.4
million and $12.0 million in stockholder/officer compensation in 1998 and 1997,
respectively, offset by higher provisions for federal income taxes of $5.7
million and $6.3 million, respectively.

Excluding a one-time charge for the acceleration of certain stock option
compensation expense (described above), the Company would have reported pro
forma net income of $15.8 million, or $1.02 per share, for the year ended
December 31, 1998, compared to pro forma net income of $10.9 million, or $.76
per share, for the comparable period in 1997, an increase of $.26 per share, or
34%.

Liquidity and Capital Resources

The Company has historically financed its operations and capital expenditures
through cash flow from operations and bank borrowings. The Company believes that
funds generated from operations, together with the net proceeds from the
Company's 1998 initial public offering and available credit under its bank line
of credit, will be sufficient to finance its working capital and capital
expenditure requirements at least through 2000. The Company's ability to
continue funding its planned growth, both internally and externally, is
dependent upon its 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.

At December 31, 1999, the Company had cash and cash equivalents of $20.4 million
and working capital of $72.3 million.

Net cash provided by operating activities was $16.0 million in the year ended
December 1999, compared to $29.4 million provided and $10.4 million used in the
years ended December 31, 1998, and 1997, respectively. The primary factors
historically affecting cash flows from operations are the Company's net income
and changes in the levels of accounts receivable, inventories and accounts
payable. Historically, inventories and accounts payable have increased as a
result of the sales growth of the Company. Accounts receivable have increased
primarily due to an increase in open account sales to commercial customers
resulting from the Company's continued efforts to increase its sales to such
customers offset in part by a higher rate of increase in accounts receivable
allowances for sales returns and doubtful accounts related to the growth in
sales.

At December 31, 1999, the Company had $105.5 million in outstanding accounts
payable. Such accounts are generally paid within 30 days of incurrence and will
be financed by cash flows from operations or short-term borrowings under the
line of credit. This amount includes $31.0 million payable to two financial
institutions under security agreements to facilitate the purchase of inventory.

Capital expenditures were $7.7 million, $9.9 million and $4.5 million in the
years ended December 31, 1999, 1998 and 1997, respectively. The Company expects
capital expenditures, primarily for the purchase of computer hardware and
software and other fixed assets, to be approximately $16.6 million for the year
ending December 31, 2000.

The Company has an unsecured credit agreement with a bank providing for
short-term borrowings up to $50 million, which bears interest at various rates
ranging from the prime rate (8.50% at December 31, 1999) to prime less 1%,
depending on the ratio of senior debt to EBITDA (earnings before interest,
taxes, depreciation and amortization). The credit agreement includes
various customary financial and operating covenants, including restrictions on
the payment of dividends, none of which the Company believes significantly
restricts its operations. No borrowings were outstanding at December 31, 1999.

The Company has primarily relied upon debt to finance not only ongoing
operations, but acquisitions. In 1999, it used available cash and sellers notes
to acquire ComTeq Federal, Inc., a Maryland company which provides specialty
resale products to agencies of the federal government. Management could, in the
future, use debt, cash, or stock to effect additional acquisitions.


                                       17


Recently Issued Financial Accounting Standards

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities", adjusted to be effective for fiscal years
beginning after June 15, 2000. The new standard requires that all companies
record derivatives on the balance sheet as assets or liabilities, measured at
fair value. Gains or losses resulting from changes in the values of those
derivatives would be accounted for depending on the use of the derivative and
whether it qualifies for hedge accounting. Management is currently assessing the
impact of SFAS No. 133 on the financial statements of the Company. The Company
will adopt this accounting standard on January 1, 2001, as required.

Inflation

The Company has historically offset any inflation in operating costs by a
combination of increased productivity and price increases, where appropriate.
The Company does not expect inflation to have a significant impact on its
business in the future.

Factors That May Affect Future Results and Financial Condition

The Company's future results and financial condition are dependent on its
ability to continue to successfully market, sell and distribute computers,
hardware and software. Inherent in this process are a number of factors that the
Company must successfully manage in order to achieve favorable operating results
and financial condition. Potential risks and uncertainties that could affect the
Company's future operating results and financial condition include, without
limitation, the factors discussed below:

The Company has experienced rapid growth in recent years and there is no
assurance that it will be able to manage or sustain such growth.

The Company's net sales have grown from $252.2 million for the year ended
December 31, 1995 to $1.1 billion for the year ended December 31, 1999. This
growth has placed, and any future growth will place, increasing demands on the
Company's administrative, operational, financial and other resources. The
Company's staffing levels and operating expenses have increased and are expected
to increase substantially in the future. The Company also expects that any
future growth will continue to challenge its ability to hire, train, motivate
and manage employees. If the Company's net sales do not increase in proportion
to its operating expenses or if the Company experiences a decrease in net
sales, its information systems do not expand to meet increasing demands, or the
Company fails to attract, assimilate and retain qualified personnel or otherwise
fail to manage its growth effectively, there would be a material adverse effect
on the Company's results of operations.

The Company may not have sufficient distribution facilities to support future
growth.

The Company's current distribution facilities may be inadequate to support any
significant growth in the future. The Company currently occupies two buildings
aggregating 205,000 square feet in Wilmington, Ohio under leases which expire in
2000 and 2003. There is no assurance that the Company can renew these leases on
favorable terms or at all. The Company is continually assessing its needs for
additional warehouse facilities. There can be no assurance that suitable
commercial facilities will be available, or if available, that such facilities
would be available at commercially reasonable rates.

The Company could experience system failures which would interfere with its
ability to process orders.

The Company depends on the accuracy and proper use of its management information
systems including its telephone system. Many of the Company's key functions
depend on the quality and effective utilization of the information generated by
its management information systems, including:

o     the Company's ability to manage inventory and accounts receivable
      collections;

o     the Company's ability to purchase, sell and ship products efficiently and
      on a timely basis; and

o     the Company's ability to maintain operations.

Interruptions could result from natural disasters as well as power loss,
telecommunications failure and similar events.

The Company's management information systems require continual upgrades to most
effectively manage its operations and customer database. Although the Company
maintains some redundant systems, with full data backup, a substantial
interruption in management information systems or in telephone communication
systems would substantially hinder its ability to process customer orders and
thus could have a material adverse effect on the Company's business, results of
operations and financial condition.


                                       18


The Company is exposed to inventory obsolescence due to the rapid technological
changes occurring in the personal computer industry.

The market for personal computer products is characterized by rapid
technological change and the frequent introduction of new products and product
enhancements. The Company's success depends in large part on its ability to
identify and market products that meet the needs of customers in that
marketplace. In order to satisfy customer demand and to obtain favorable
purchasing discounts, the Company has and may continue to carry increased
inventory levels of certain products. By so doing, it is subject to the
increased risk of inventory obsolescence. Also, in order to implement its
business strategy, the Company intends, among other things, to place larger than
typical inventory stocking orders, and increase participation in first-to-market
purchase opportunities. In the future, the Company may also participate in
end-of-life-cycle purchase opportunities and market products on a private-label
basis, which would increase the risk of inventory obsolescence. In addition, the
Company sometimes acquires special purchase products without return privileges.
There can be no assurance that the Company will be able to avoid losses related
to obsolete inventory. In addition, manufacturers are limiting return rights and
are also taking steps to reduce their inventory exposure by supporting "build to
order" programs authorizing distributors and resellers to assemble computer
hardware under the manufacturers' brands. These trends reduce the costs to
manufacturers and shift the burden of inventory risk to resellers like the
Company which could negatively impact the Company's business, financial
condition and results of operations.

The Company acquires products for resale from a limited number of vendors; the
loss of any one of these vendors could have a material adverse effect on its
business.

The Company acquires products for resale both directly from manufacturers and
indirectly through distributors and other sources. The five vendors supplying
the greatest amount of goods to the Company constituted 50.7% and 44.5% of the
Company's total product purchases in the years ended December 31, 1999 and 1998,
respectively. Among these five vendors, purchases from Ingram Micro, Inc.
represented 21.7% and 20.3% of the Company's total product purchases in the
years ended December 31, 1999 and 1998, respectively. No other vendor supplied
more than 10% of the Company's total product purchases in the year ended
December 31, 1999. If the Company were unable to acquire products from Ingram
Micro, the Company could experience a short-term disruption in the availability
of products and such disruption could have a material adverse effect on the
Company's results of operations and cash flows.

Substantially all of the Company's contracts and arrangements with its vendors
that supply significant quantities of products are terminable by such vendors or
the Company without notice or upon short notice. Most of the Company's product
vendors provide it with trade credit, of which the net amount outstanding at
December 31, 1999 was $83.2 million. Termination, interruption or contraction of
relationships with the Company's vendors, including a reduction in the level of
trade credit provided to the Company, could have a material adverse effect on
the Company's financial position.

Some product manufacturers either do not permit the Company to sell the full
line of their products or limit the number of product units available to direct
marketers such as the Company. An element of the Company's business strategy is
to increase its participation in first-to-market purchase opportunities. The
availability of certain desired products, especially in the direct marketing
channel, has been constrained in the past. The Company could experience a
material adverse effect to its business if the Company is unable to source
first-to-market purchase or similar opportunities, or if the Company faces the
reemergence of significant availability constraints.

The Company may experience a reduction in the incentive programs offered to it
by vendors.

Some product manufacturers and distributors provide the Company with incentives
such as supplier reimbursements, payment discounts, price protection, rebates
and other similar arrangements. The increasingly competitive computer hardware
market has already resulted in the following:

o     reduction or elimination of some of these incentive programs,

o     more restrictive price protection and other terms; and

o     in some cases, reduced advertising allowances and incentives.

Most product manufacturers provide the Company with co-op advertising support
and in exchange the Company covers their products in the Company's catalogs.
This support significantly defrays the Company's catalog production expense. In
the past, the Company has experienced a decrease in the level of co-op
advertising support available to it from certain manufacturers. The level of
co-op advertising support the Company receives from some manufacturers may
further decline in the future. Such a decline could increase the Company's
selling, general and administrative expenses as a percentage of sales and have a
material adverse effect on the Company's cash flows.


                                       19


The Company faces many competitive risks.

The direct marketing industry and the computer products retail business, in
particular, are highly competitive. The Company competes with consumer
electronics and computer retail stores, including superstores. The Company also
competes with other direct marketers of hardware and software and computer
related products, including an increasing number of Internet retailers, some of
which sell products at or below cost. Certain hardware and software vendors are
selling their products directly through their own catalogs and over the
Internet. The Company competes not only for customers, but also for co-op
advertising support from personal computer product manufacturers. Some of the
Company's competitors have greater financial, marketing and larger catalog
circulations and customer bases and other resources than does the Company. In
addition, many of the Company's competitors offer a wider range of products and
services than it does and may be able to respond more quickly to new or changing
opportunities, technologies and customer requirements. Many current and
potential competitors also have greater name recognition, engage in more
extensive promotional activities and adopt more aggressive pricing policies than
the Company. The Company expects competition to increase as retailers and direct
marketers who have not traditionally sold computers and related products enter
the industry.

The Company cannot assure that it can continue to compete effectively against
its current or future competitors. In addition, price is an important
competitive factor in the personal computer hardware and software market and the
Company cannot assure that the Company will not face increased price
competition. If the Company encounters new competition or fails to compete
effectively against competitors, its business, financial condition and results
of operations could be adversely affected.

In addition, product resellers and direct marketers are combining operations or
acquiring or merging with other resellers and direct marketers to increase
efficiency. Moreover, current and potential competitors have established or may
establish cooperative relationships among themselves or with third parties to
enhance their products and services. Accordingly, it is possible that new
competitors or alliances among competitors may emerge and acquire significant
market share.

The Company faces and will continue to face significant and intense price
competition.

Generally, pricing is very aggressive in the personal computer industry and the
Company expects pricing pressures to continue. An increase in price competition
could result in a reduction of the Company's profit margins. There can be no
assurance that the Company will be able to offset the effects of price
reductions with an increase in the number of customers, higher sales, cost
reductions or otherwise. Also, the Company's recent increase in sales of
personal computer hardware products are generally producing lower profit margins
than those associated with software products. Such pricing pressures could
result in an erosion of the Company's market share, reduced sales and reduced
operating margins, any of which could have a material adverse effect on the
Company's business.

Privacy concerns with respect to list development and maintenance may materially
adversely affect the Company's business.

The Company mails catalogs and sends electronic messages to names in its
proprietary customer database and to potential customers whose names the Company
obtains from rented or exchanged mailing lists. Worldwide public concern
regarding personal privacy has subjected the rental and use of customer mailing
lists and other customer information to increased scrutiny. Any domestic or
foreign legislation enacted limiting or prohibiting these practices could
negatively affect the Company's business, financial condition and results of
operations.

The Company relies on the continued development of electronic commerce and
Internet infrastructure development.

The Company's level of sales made over the Internet has increased in part
because of the growing use and acceptance of the Internet by end-users. This
growth is a recent development. No one can be certain that acceptance and use of
the Internet will continue to develop or that a sufficiently broad base of
consumers will adopt and continue to use the Internet and other online services
as a medium of commerce. Sales of computer products over the Internet do not
currently represent a significant portion of overall computer product sales.
Growth of the Company's Internet sales is dependent on potential customers using
the Internet in addition to traditional means of commerce to purchase products.
The Company cannot accurately predict the rate at which they will do so.

The Company's success in growing its Internet business will depend in large part
upon the development of an infrastructure for providing Internet access and
services. If the number of Internet users or their use of Internet resources
continues to grow rapidly, such growth may overwhelm the existing Internet
infrastructure. The Company's


                                       20


ability to increase the speed with which it provides services to customers and
to increase the scope of such services ultimately is limited by and reliant upon
the speed and reliability of the networks operated by third parties. The Company
cannot assure that networks and infrastructure providing sufficient capacity and
reliability will continue to be developed.

The Company depends heavily on third-party shippers to deliver its products to
customers.

The Company ships approximately 65% of its products to customers by Airborne
Freight Corporation D/B/A "Airborne Express", with the remainder being shipped
by United Parcel Service of America, Inc. and other overnight delivery and
surface services. A strike or other interruption in service by these shippers
could adversely affect the Company's ability to market or deliver products to
customers on a timely basis.

The Company may experience potential increases in shipping, paper and postage
costs, which may adversely effect its business if the Company were not able to
pass such increases on to its customers.

Shipping costs are a significant expense in the operation of the Company's
business. Increases in postal or shipping rates and paper costs could
significantly impact the cost of producing and mailing the Company's catalogs
and shipping customer orders. Postage prices and shipping rates increase
periodically and the Company has no control over future increases. The Company
has a long-term contract with Airborne Express whereby it ships products to the
Company's customers. The Company believes that it has negotiated favorable
shipping rates with Airborne. The Company generally invoices customers for
shipping and handling charges. There can be no assurance that the Company will
be able to pass on to its customers the full cost, including any future
increases in the cost, of commercial delivery services such as Airborne Express.

The Company also incurs substantial paper and postage costs related to its
marketing activities, including producing and mailing its catalogs. Paper prices
historically have been cyclical and the Company has experienced substantial
increases in the past. Significant increases in postal or shipping rates and
paper costs could adversely impact the Company's business, financial condition
and results of operations, particularly if the Company cannot pass on such
increases to its customers or offset such increases by reducing other costs.

The Company may also experience quarterly fluctuations and seasonality which
could impact its business.

Several factors have caused the Company's sales and results of operations to
fluctuate, and the Company expects these fluctuations to continue on a quarterly
basis. Causes of these fluctuations include:

o     the condition of the personal computer industry in general;

o     shifts in demand for hardware and software products;

o     industry shipments of new products or upgrades;

o     the timing of new merchandise and catalog offerings;

o     fluctuations in response rates;

o     fluctuations in postage, paper, shipping and printing costs and in
      merchandise returns;

o     adverse weather conditions that affect response, distribution or shipping;

o     shifts in the timing of holidays; and

o     changes in the Company's product offerings.

The Company bases its operating expenditures on sales forecasts. If revenues do
not meet expectations in any given quarter, the Company's operating results
could suffer.

In addition, customer response rates to the Company's catalog mailings are
subject to variations. The first and last quarters of the year generally have
higher response rates while the two middle quarters typically have lower
response rates.


                                       21


The methods of distributing personal computers and related products are changing
and such changes may negatively impact the Company and its business.

The manner in which personal computers and related products are distributed and
sold is changing, and new methods of distribution and sale, such as on-line
shopping services, have emerged. Hardware and software manufacturers have sold,
and may intensify their efforts to sell, their products directly to end-users.
From time to time, certain manufacturers have instituted programs for the direct
sales of large order quantities of hardware and software to certain major
corporate accounts. These types of programs may continue to be developed and
used by various manufacturers. Some of the Company's vendors, including Apple,
Compaq and IBM, currently sell some of their products directly to end users and
have stated their intentions to increase the level of such direct sales. In
addition, manufacturers may attempt to increase the volume of software products
distributed electronically to end users. An increase in the volume of products
sold through or used by consumers of any of these competitive programs or
distributed electronically to end-users could have a material adverse effect on
the Company's results of operations.

The Company faces many uncertainties relating to the collection of state sales
or use tax.

The Company presently collects sales tax only on sales of products to residents
of Ohio, Tennessee, Maryland and the District of Columbia. The Company began
collecting sales tax in Massachusetts in January 2000. Sales to customers
located within Ohio, Tennessee, Maryland and the District of Columbia were less
than 2% of the Company's net sales during the year ended December 31, 1999.
Various states have sought to impose on direct marketers the burden of
collecting state sales taxes on the sales of products shipped to their
residents. In 1992, the United States Supreme Court affirmed its position that
it is unconstitutional for a state to impose sales or use tax collection
obligations on an out-of-state mail order company whose only contacts with the
state are limited to the distribution of catalogs and other advertising
materials through the mail and the subsequent delivery of purchased goods by
United States mail or by interstate common carrier. However, legislation that
would expand the ability of states to impose sales tax collection obligations on
direct marketers has been introduced in Congress on many occasions. Due to its
presence on various forms of electronic media and other factors, the Company's
contact with many states may exceed the contact involved in the Supreme Court
case. The Company cannot predict the level of contact that is sufficient to
permit a state to impose on us a sales tax collection obligation. If the Supreme
Court changes its position or if legislation is passed to overturn the Supreme
Court's decision, the imposition of a sales or use tax collection obligation on
the Company in states to which the Company ships products would result in
additional administrative expenses to the Company, could result in price
increases to its customers, and could reduce demand for its product.

The Company is dependent on key personnel.

The Company's future performance will depend to a significant extent upon the
efforts and abilities of its senior executives. The competition for qualified
management personnel in the personal computer products industry is very intense,
and the loss of service of one or more of these persons could have an adverse
effect on the Company's business. The Company's success and plans for future
growth will also depend on its ability to hire, train and retain skilled
personnel in all areas of its business, including sales account managers and
technical support personnel. There can be no assurance that the Company will be
able to attract, train and retain sufficient qualified personnel to achieve the
Company's business objectives.

The Company is controlled by two principal stockholders.

Patricia Gallup and David Hall, the Company's two principal stockholders,
beneficially own or control, in the aggregate, approximately 75% of the
outstanding shares of the Company's common stock. Because of their beneficial
stock ownership, these stockholders can continue to elect the members of the
Board of Directors and decide all matters requiring stockholder approval at a
meeting or by a written consent in lieu of a meeting. Similarly, such
stockholders can control decisions to adopt, amend or repeal the Company's
charter and bylaws, or take other actions requiring the vote or consent of the
Company's stockholders and prevent a takeover of the Company by one or more
third parties, or sell or otherwise transfer their stock to a third party, which
could deprive the Company's stockholders of a control premium that might
otherwise be realized by them in connection with an acquisition of the Company.
Such control may result in decisions that are not in the best interest of the
Company's public stockholders. In connection with the Company's initial public
offering, the principal stockholders placed all except 30,000 of the shares of
common stock beneficially owned by them into a voting trust, pursuant to which
they are required to agree as to the manner of voting such shares in order for
the shares to be voted. Such provisions could discourage bids for the Company's
common stock at a premium as well as have a negative impact on the market price
of the Company's common stock.


                                       22


- --------------------------------------------------------------------------------
Item 7A. Quantitative and Qualitative Disclosure About Market Risk
- --------------------------------------------------------------------------------

The Company invests cash balances in excess of operating requirements in
short-term securities, generally with maturities of 90 days or less. In
addition, the Company's Credit Agreement provides for borrowings which bear
interest at variable rates based on the prime rate. The Company had no
borrowings outstanding pursuant to the Credit Agreement as of December 31, 1999.
The Company believes that the effect, if any, of reasonably possible near-term
changes in interest rates on the Company's financial position, results of
operations and cash flows should not be material.

- --------------------------------------------------------------------------------
Item 8. Consolidated Financial Statements and Supplementary Data
- --------------------------------------------------------------------------------

The information required by this Item is included in this Report beginning at
page F-1.

- --------------------------------------------------------------------------------
Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.
- --------------------------------------------------------------------------------

Not applicable.

                                    PART III

- --------------------------------------------------------------------------------
Item 10. Directors and Executive Officers of the Registrant
- --------------------------------------------------------------------------------

The information included under the captions "Information Concerning Directors,
Nominees and Executive Officers" and "Section 16(a) Beneficial Ownership
Reporting Compliance" in the Company's definitive Proxy Statement for its 2000
Annual Meeting of Stockholders to be held May 25, 2000 (the "Proxy Statement")
is incorporated herein by reference. The Company anticipates filing the Proxy
Statement within 120 days after December 31, 1999. With the exception of the
foregoing information and other information specifically incorporated by
reference into this Form 10-K, the Proxy Statement is not being filed as a part
hereof.

- --------------------------------------------------------------------------------
Item 11. Executive Compensation
- --------------------------------------------------------------------------------

The information under the caption "Executive Compensation" in the Proxy
Statement is incorporated herein by reference.

- --------------------------------------------------------------------------------
Item 12. Security Ownership of Certain Beneficial Owners and Management
- --------------------------------------------------------------------------------

The information under the heading "Security Ownership of Certain Beneficial
Owners and Management" in the Proxy Statement is incorporated herein by
reference.

- --------------------------------------------------------------------------------
Item 13. Certain Relationships and Related Transactions
- --------------------------------------------------------------------------------

The information under the heading "Certain Transactions and Relationships" in
the Proxy Statement is incorporated herein by reference.


                                       23


                                     PART IV

- --------------------------------------------------------------------------------
Item 14. Exhibits, Consolidated Financial Statements, Schedule, and Reports on
Form 8-K
- --------------------------------------------------------------------------------

(a)   List of Documents Filed as Part of This Report:

      (1)   Consolidated Financial Statements

            The consolidated financial statements listed below are included in
            this document.

                       Consolidated Financial Statements         Page References
                       ---------------------------------         ---------------

            Report of Management..........................................F-2
            Independent Auditors' Report..................................F-3
            Consolidated Balance Sheets...................................F-4
            Consolidated Statements of Income.............................F-5
            Consolidated Statement of Changes in Stockholders' Equity.....F-6
            Consolidated Statements of Cash Flows.........................F-7
            Notes to Consolidated Financial Statements....................F-8

      (2)   Consolidated Financial Statement Schedule:

            The following Consolidated Financial Statement Schedule of the
            Company as set forth below is filed with this report:

            Schedule                                              Page Reference
            --------                                              --------------

            Schedule II - Valuation and Qualifying Accounts...............S-1

      (3)   Supplementary Data
            Not applicable.

(b)   Reports on Form 8-K

      The Company filed a current report on Form 8-K on January 3, 2000, due to
      the reorganization of the Company.

(c)   Exhibits

      The exhibits listed below are filed herewith or are incorporated herein by
      reference to other filings.

                                      EXHIBIT INDEX



        Exhibits                                                                      Page Reference
        --------                                                                      --------------
                                                                                 
          *3.2      Amended and Restated Certificate of Incorporation of
                    Registrant.
          *3.4      Bylaws of Registrant.



                                       24


          *4.1      Form of specimen certificate for shares of Common Stock,
                    $0.01 par value per share, of the Registrant.
          *9.1      Form of 1998 PC Connection Voting Trust Agreement among the
                    Registrant, Patricia Gallup individually and as a trustee,
                    and David Hall individually and as trustee.
          *10.1     1993 Incentive and Non-Statutory Stock Option Plan, as
                    amended.
          *10.2     1997 Stock Incentive Plan.
          *10.3     Lease between the Registrant and Miller-Valentine Partners,
                    dated September 24, 1990, as amended, for property located
                    at 2870 Old State Route 73, Wilmington, Ohio.
          *10.4     Lease between the Registrant and Lower Bellbrook Company,
                    dated September 26, 1997, for property located at 643-651
                    Lower Bellbrook Avenue, Xenia, Ohio.
          *10.5     Lease between the Registrant and Gallup & Hall partnership,
                    dated May 1, 1997, for property located at 442 Marlboro
                    Street, Keene, New Hampshire.
          *10.6     Lease between the Registrant and Gallup & Hall partnership,
                    dated June 1, 1987, as amended, for property located in
                    Marlow, New Hampshire.
          *10.7     Lease between the Registrant and Gallup & Hall partnership,
                    dated July 22, 1998, for property located at 450 Marlboro
                    Street, Keene, New Hampshire.
          *10.9     Lease between the Registrant and Century Park, LLC, dated
                    October 1, 1997 for property located at Route 111, Hudson,
                    New Hampshire.
          *10.10    Amended and Restated Lease between the Registrant and G&H
                    Post, LLC, dated December 29, 1997 for property located at
                    Route 101A, Merrimack, New Hampshire.
          *10.11    Sublease between the Registrant and ABX Air Inc., dated June
                    7, 1995, for property located at 2870 Old State Route 73,
                    Wilmington, Ohio.
          *10.12    Employment Agreement between the Registrant and Wayne L.
                    Wilson, dated August 16, 1995.
          *10.13    Employment Agreement between the Registrant and Robert F.
                    Wilkins, dated December 23, 1995.
          *10.15    Letter Agreement between the Registrant and Airborne Freight
                    Corporation D/B/A "Airborne Express," dated April 30, 1990,
                    as amended.
          *10.16    Agreement between the Registrant and Ingram Micro, Inc.,
                    dated October 30, 1997, as amended.
          *10.18    Employment Agreement, dated as of January 1, 1998, between
                    the Registrant and Patricia Gallup.
          *10.19    Employment Agreement, dated as of January 1, 1998, between
                    the Registrant and David Hall.
          *10.20    Form of Registration Rights Agreement among the Registrant,
                    Patricia Gallup, David Hall and the 1998 PC Connection
                    Voting Trust.
         **10.21    Amendment No. 1 to Amended and Restated Lease between the
                    Registrant and G&H Post, LLC, dated December 29, 1998 for
                    property located at Route 101A, Merrimack, New Hampshire.
         **10.22    Lease between Registrant and Dover Mills, LLC, dated August
                    1, 1998 for property located at Cocheco Falls Millworks,
                    Dover, New Hampshire.
         **10.23    Amended Lease Agreement between the Registrant and Dover
                    Mills, LLC, dated August 1, 1998.
         **10.24    Employment Agreement between the Registrant and John L.
                    Bomba, dated March 28, 1997.
         **10.25    Employment Agreement between the Registrant and Mark A.
                    Gavin, dated February 5, 1998.

                                      25



          10.26     Agreement for Wholesale Financing, dated as of March 25,
                    1998, between the Registrant and Deutsche Financial Services
                    Corporation.
          10.27     Amendment to Agreement for Wholesale Financing, dated as
                    of March 25, 1998, between the Registrant and Deutsche
                    Financial Services Corporation.
          10.28     Amendment to Agreement for Wholesale Financing, dated
                    as of November 5, 1999, between the Registrant and
                    Deutsche Financial Services Corporation.
          10.29     Amendment to Agreement for Wholesale Financing, dated as
                    of February 25, 2000, between the Registrant and Deutsche
                    Financial Services Corporation.
          10.30     Guaranty, dated as of February 25, 2000, entered into by
                    PC Connection, Inc. in connection with the Amendment to
                    Agreement for Wholesale Financing, dated as of
                    February 25, 2000, between the Registrant and Deutsche
                    Financial Services Corporation.
          10.31     Agreement for Inventory Financing, dated as of August 17,
                    1999, between the Registrant and IBM Credit Corporation.
          10.32     Amendment to Agreement for Inventory Financing, dated as of
                    February 25, 2000, between the Registrant and IBM Credit
                    Corporation.
          10.33     Guaranty, dated as of February 25, 2000, entered into by
                    PC Connection, Inc., PC Connection Sales of Massachusetts,
                    Inc., Merrimack Services Corp. and ComTeq Federal, Inc.,
                    in connection with the Amendment to Agreement for
                    Inventory Financing, dated as of February 25, 2000,
                    between the Registrant and IBM Credit Corporation.
          10.34     Agreement for Wholesale Financing, dated as of October 12,
                    1993, between ComTeq Federal, Inc. and IBM Credit
                    Corporation.
          10.35     Amendment to Agreement for Wholesale Financing, dated
                    as of December 23, 1999, between ComTeq Federal, Inc.
                    and IBM Credit Corporation.
          10.36     Amendment to Addendum to Agreement for Wholesale Financing,
                    dated as of December 23, 1999, between ComTeq Federal, Inc.
                    and IBM Credit Corporation.
          10.37     Amendment to Agreement for Wholesale Financing, dated
                    as of February 25, 2000, between ComTeq Federal, Inc. and
                    IBM Credit Corporation.
          10.38     Guaranty, dated as of February 25, 2000, entered into
                    by the Registrant, PC Connection, Inc., PC Connection
                    Sales of Massachusetts, Inc. and Merrimack Services Corp.,
                    in connection with the Amendment to Agreement for
                    Wholesale Financing, dated as of February 25, 2000,
                    between ComTeq Federal, Inc. and IBM Credit Corporation.
          10.39     Agreement for Wholesale Financing, dated as of February 25,
                    2000, between ComTeq Federal, Inc. and Deutsche Financial
                    Services Corporation.
          10.40     Guaranty, dated as of February 25, 2000, entered into by
                    PC Connection, Inc. in connection with the Agreement
                    for Wholesale Financing, dated as of February 25, 2000,
                    between ComTeq Federal, Inc. and Deutsche Financial
                    Services Corporation.
          10.41     Assignment of Lease Agreements, dated as of December 13,
                    1999, between Micro Warehouse, Inc. (assignor) and the
                    Registrant (assignee).
          10.42     Amended and Restated Credit Agreement, dated February 25,
                    2000, between PC Connection, Inc. the Lenders Party hereto
                    and Citizens Bank of Massachusetts.
       ***23.1      Consent of Deloitte & Touche LLP.
          23.2      Consent of Deloitte & Touche LLP.
          27.1      Financial Data Schedule.

- ------------------------
*     Incorporated by reference from the exhibits filed with the Company's
      registration statement (333-41171) on Form S-1 filed under the Securities
      Act of 1933.

**    Incorporated by reference from exhibits filed with the Company's annual
      report on Form 10-K, File Number 0-23827, filed on March 31, 1999.

***   Incorporated by reference from exhibits filed with the Company's annual
      report on Form 10-K, File Number 0-23827, filed on March 30, 2000.



                                       26


                                   SIGNATURES

      Pursuant to the requirements of Section 13 or 15 (d) 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.

                                    PC Connection, Inc.


Date: March 30, 2000                By:  /s/ Patricia Gallup
                                         -------------------
                                         Patricia Gallup, Chairman and CEO


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.


      Name                      Title                           Date
      ----                      -----                           ----


/s/ PETER J. BAXTER             Director                        March 30, 2000
- ---------------------------
Peter J. Baxter


/s/ DAVID BEFFA-NEGRINI         Director                        March 30, 2000
- ---------------------------
David Beffa-Negrini


/s/ PATRICIA GALLUP             CEO and Director                March 30, 2000
- ---------------------------     (Principal Executive Officer)
Patricia Gallup


/s/ DAVID HALL                  Vice Chairman and Director      March 30, 2000
- ---------------------------
David Hall


/s/ MARK A. GAVIN               Chief Financial Officer         March 30, 2000
- ---------------------------     (Principal Financial and
Mark A. Gavin                   Accounting Officer)


/s/ MARTIN C. MURRER            Director                        March 30, 2000
- ---------------------------
Martin C. Murrer


/s/ WAYNE L. WILSON             President and COO               March 30, 2000
- ---------------------------     (Principal Operating Officer)
Wayne L. Wilson


                                       27


                               PC CONNECTION, INC.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                                                          Page
                                                                                                          ----

                                                                                                         
Report of Management........................................................................................F-2
Independent Auditors' Report................................................................................F-3
Consolidated Balance Sheets as of December 31, 1999 and 1998................................................F-4
Consolidated Statements of Income for the years ended December 31, 1999, 1998, and 1997.....................F-5
Consolidated Statement of Changes in Stockholders' Equity for the years ended December 31, 1999,
        1998, and 1997......................................................................................F-6
Consolidated Statements of Cash Flows for the years ended December 31, 1999, 1998, and 1997.................F-7
Notes to Consolidated Financial Statements..................................................................F-8



                                      F-1


REPORT OF MANAGEMENT

Responsibility for the integrity and objectivity of the financial information
presented in this Annual Report on Form 10-K rests with PC Connection, Inc. and
subsidiary ("the Company") management. The accompanying financial statements
have been prepared in conformity with generally accepted accounting principles,
applying certain estimates and judgments as required.

The Company maintains an effective internal control structure. It consists, in
part, of an organization with clearly defined lines of responsibility and
delegation of authority, comprehensive systems and control procedures. We
believe this structure provides reasonable assurance that transactions are
executed in accordance with management authorization and generally accepted
accounting principles.

To assure the effective administration of internal control, we carefully select
and train our employees, develop and disseminate written policies and
procedures, provide appropriate communication channels and foster an environment
conducive to the effective functioning of controls. We believe that it is
essential for the Company to conduct its business affairs in accordance with the
highest ethical standards.

Deloitte & Touche LLP, independent auditors, is retained to audit the Company's
consolidated financial statements. Its accompanying report is based on an audit
conducted in accordance with auditing standards generally accepted in the United
States of America.

The Audit Committee of the Board of Directors is composed solely of outside
directors and is responsible for recommending to the Board of Directors the
independent accounting firm to be retained for the coming year. The Audit
Committee meets periodically and privately with the independent auditors, as
well as with Company management, to review accounting, auditing, internal
control structure and financial reporting matters.

Patricia Gallup              Wayne L. Wilson          Mark A. Gavin
Chairman and                 President and Chief      Chief Financial Officer
Chief Executive Officer      Operating Officer


                                      F-2


INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
PC Connection, Inc. and Subsidiary
Merrimack, New Hampshire

We have audited the accompanying consolidated balance sheets of PC Connection,
Inc. and subsidiary as of December 31, 1999 and 1998, and the related
consolidated statements of income, changes in stockholders' equity, and cash
flows for each of the three years in the period ended December 31, 1999. Our
audits also included the financial statement schedule listed in Item 14(a)(2).
These financial statements and financial statement schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on the financial statements and financial statement schedule based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of PC Connection, Inc. and subsidiary
as of December 31, 1999 and 1998, and the results of their operations and their
cash flows for each of the three years in the period ended December 31, 1999, in
conformity with accounting principles generally accepted in the United States of
America. Also, in our opinion, such financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole, presents fairly in all material respects the information set forth
therein.

Deloitte & Touche LLP

Boston, Massachusetts
January 26, 2000


                                      F-3


                               PC CONNECTION, INC.

                           CONSOLIDATED BALANCE SHEETS
                  (amounts in thousands, except per share data)



                                                                                          December 31,
                                                                                      --------------------
                                                                                        1999        1998
                                                                                      --------    --------
                                     ASSETS

Current Assets:
                                                                                            
    Cash and cash equivalents ....................................................    $ 20,416    $ 11,910
    Accounts receivable, net .....................................................      99,405      58,890
    Inventories - merchandise ....................................................      64,348      63,425
    Deferred income taxes ........................................................       1,991       3,181
    Prepaid expenses and other current assets ....................................       4,651       4,115
                                                                                      --------    --------
              Total current assets ...............................................     190,811     141,521
Property and equipment, net ......................................................      23,126      22,675
Deferred income taxes ............................................................          --         314
Other assets .....................................................................         169          --
Goodwill .........................................................................       9,431          --
                                                                                      --------    --------
              Total Assets .......................................................    $223,537    $164,510
                                                                                      ========    ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Current maturities of capital lease obligation
       to affiliate ..............................................................    $    137    $    123
    Current maturities of long-term debt .........................................       1,000          --
    Accounts payable .............................................................     105,547      77,561
    Accrued expenses and other liabilities .......................................      11,877      10,069
                                                                                      --------    --------
              Total current liabilities ..........................................     118,561      87,753
Notes payable, less current maturities ...........................................       2,000          --
Capital lease obligation to affiliate, less current maturities ...................       6,945       7,081
Deferred taxes ...................................................................       1,579          --
Other liabilities ................................................................         229          --
                                                                                      --------    --------
              Total Liabilities ..................................................     129,314      94,834
                                                                                      --------    --------

Commitments and Contingencies (Note 11)

Stockholders' Equity:
       Preferred Stock, $.01 par value, 7,500 shares authorized, 0 outstanding
          at December 31, 1999 and December 31, 1998 .............................          --          --
       Common Stock, $.01 par value, 30,000 shares authorized, 15,767
          and 15,605 issued and outstanding at December 31, 1999
          and December 31, 1998, respectively ....................................         158         156
    Additional paid-in capital ...................................................      58,627      56,812
    Retained earnings ............................................................      35,438      12,708
                                                                                      --------    --------
           Total Stockholders' Equity ............................................      94,223      69,676
                                                                                      --------    --------
           Total Liabilities and Stockholders' Equity ............................    $223,537    $164,510
                                                                                      ========    ========


                 See notes to consolidated financial statements.


                                      F-4


                               PC CONNECTION, INC.

                        CONSOLIDATED STATEMENTS OF INCOME

                  (amounts in thousands, except per share data)



                                                             Years Ended December 31,
                                                    -------------------------------------------
                                                       1999            1998            1997
                                                    -----------     -----------     -----------

                                                                           
Net sales ......................................    $ 1,056,704     $   732,370     $   550,575
Cost of sales ..................................        927,358         639,096         474,609
                                                    -----------     -----------     -----------
    Gross Profit ...............................        129,346          93,274          75,966
Selling, general and administrative expenses ...         91,405          68,521          56,596
Additional stockholder/officer compensation ....             --           2,354          12,130
                                                    -----------     -----------     -----------
     Income from operations ....................         37,941          22,399           7,240
Interest expense ...............................         (1,392)           (415)         (1,355)
Other, net .....................................            116             565             (42)
                                                    -----------     -----------     -----------
Income before taxes ............................         36,665          22,549           5,843
Income taxes ...................................        (13,935)         (3,905)           (639)
                                                    -----------     -----------     -----------
     Net income ................................    $    22,730     $    18,644     $     5,204
                                                    ===========     ===========     ===========

Earnings per common share:
     Basic .....................................    $      1.45
                                                    ===========
     Diluted ...................................    $      1.41
                                                    ===========

Pro forma data:
   Historical income before income taxes .......                    $    22,549     $     5,843
   Pro forma other adjustments .................                          2,354          12,010
                                                                    -----------     -----------
   Pro forma income before income taxes ........                         24,903          17,853
   Pro forma income taxes ......................                          9,631           6,963
                                                                    -----------     -----------
   Pro forma net income ........................                    $    15,272     $    10,890
                                                                    ===========     ===========
   Pro forma basic net income per share ........                    $      1.01     $       .79
                                                                    ===========     ===========
   Pro forma diluted net income per share ......                    $       .98     $       .76
                                                                    ===========     ===========


                 See notes to consolidated financial statements.


                                      F-5


                               PC CONNECTION, INC.

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                             (amounts in thousands)



                                                                       Additional
                                                    Common Stock         Paid-In      Retained
                                                 Shares       Amount     Capital      Earnings      Total
                                                 --------    --------    --------     --------     --------
                                                                                    
Balance, January 1, 1997 ....................      11,799    $    118    $  3,224     $ 14,701     $ 18,043

Compensation under nonstatutory stock
    option agreements .......................          --          --         873           --          873

Net Income ..................................          --          --          --        5,204        5,204
                                                 --------    --------    --------     --------     --------

Balance, December 31, 1997 ..................      11,799         118       4,097       19,905       24,120
                                                 --------    --------    --------     --------     --------

Net proceeds from initial public offering ...       3,594          36      57,217           --       57,253

Dividend ....................................          --          --      (7,196)     (25,841)     (33,037)

Exercise of stock options, including
    income tax benefits .....................         212           2       1,397           --        1,399

Compensation under nonstatutory
    stock option agreements .................          --          --       1,297           --        1,297

Net income ..................................          --          --          --       18,644       18,644
                                                 --------    --------    --------     --------     --------

Balance, December 31, 1998 ..................      15,605         156      56,812       12,708       69,676
                                                 --------    --------    --------     --------     --------

Exercise of stock options, including
    income tax benefits .....................         117           1       1,183           --        1,184

Issuance of stock under employee
    stock purchase plan .....................          45           1         470           --          471

Compensation under nonstatutory
    stock option agreements .................          --          --         162           --          162

Net income ..................................          --          --          --       22,730       22,730
                                                 --------    --------    --------     --------     --------

Balance, December 31, 1999 ..................      15,767    $    158    $ 58,627     $ 35,438     $ 94,223
                                                 ========    ========    ========     ========     ========


                 See notes to consolidated financial statements.


                                      F-6


                               PC CONNECTION, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (amounts in thousands)



                                                                             Years Ended December 31,
                                                                       -------------------------------------
                                                                          1999         1998          1997
                                                                       ---------     ---------     ---------
                                                                                          
Cash Flows from Operating Activities:

    Net income ....................................................    $  22,730     $  18,644     $   5,204
    Adjustments to reconcile net income to net cash provided
      by (used for) operating activities:
        Depreciation and amortization .............................        5,334         2,866         3,660
        Deferred income taxes .....................................        2,523        (1,945)         (154)
        Compensation under nonstatutory stock option agreements ...          162         1,297           873
        Provision for doubtful accounts ...........................        6,821         6,296         3,339
        Loss on disposal of fixed assets ..........................          159            --            54
    Changes in assets and liabilities:
        Accounts receivable .......................................      (42,795)      (35,265)      (10,097)
        Inventories ...............................................         (305)          295       (19,301)
        Prepaid expenses and other current assets .................         (504)       (1,910)         (483)
        Accounts payable ..........................................       19,945        39,387         1,269
        Amounts payable to stockholders ...........................           --        (1,185)        1,185
        Accrued expenses and other liabilities ....................        1,969           926         4,042
                                                                       ---------     ---------     ---------
    Net cash provided by (used for) operating activities ..........       16,039        29,406       (10,409)
                                                                       ---------     ---------     ---------
Cash Flows from Investing Activities:

    Purchases of property and equipment ...........................       (7,653)       (9,922)       (4,528)
    Proceeds from sale of property and equipment ..................        2,155            58            22
    Payment for purchase of ComTeq, net of cash acquired ..........       (3,198)           --            --
                                                                       ---------     ---------     ---------
    Net cash used for investing activities ........................       (8,696)       (9,864)       (4,506)
                                                                       ---------     ---------     ---------

Cash Flows from Financing Activities:

    Proceeds from short-term borrowings ...........................      442,731       160,098       178,362
    Repayment of short-term borrowings ............................     (442,731)     (188,416)     (162,351)
    Repayment of term loan ........................................           --        (4,500)         (500)
    Repayment of capital lease obligation to affiliate ............         (122)          (11)           --
    Issuance of stock upon exercise of stock options ..............          814           223            --
    Issuance of stock under Employee Stock Purchase Plan ..........          471            --            --
    Net proceeds from initial public offering .....................           --        57,253            --
    Payment of dividend ...........................................           --       (33,037)           --
                                                                       ---------     ---------     ---------
    Net cash provided by (used for) financing activities ..........        1,163        (8,390)       15,511
                                                                       ---------     ---------     ---------

    Increase in cash and cash equivalents .........................        8,506        11,152           596
    Cash and cash equivalents, beginning of period ................       11,910           758           162
                                                                       ---------     ---------     ---------
    Cash and cash equivalents, end of period ......................    $  20,416     $  11,910     $     758
                                                                       =========     =========     =========

Supplemental Cash Flow Information:

    Interest paid .................................................    $   1,398     $     497     $   1,334
    Income taxes paid .............................................        9,374         7,275           550

Non-Cash Activities:

    Issuance of notes payable in connection with
       acquisition of subsidiary ..................................    $   3,000     $      --     $      --
    Assets acquired under capital lease ...........................           --         7,215            --


                 See notes to consolidated financial statements.


                                      F-7


                               PC CONNECTION, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  (amounts in thousands, except per share data)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PC Connection, Inc. and its subsidiary (the "Company") is a direct marketer of
brand-name personal computers and related peripherals, software, and networking
products to business, education, government, and consumer end users located
primarily in the United States. The following is a summary of significant
accounting policies.

Principles of Consolidation

The Consolidated Financial Statements include the accounts of PC Connection,
Inc. and its wholly-owned subsidiary. Intercompany transactions and balances are
eliminated in consolidation.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions.
These estimates and assumptions affect the amounts reported in the accompanying
financial statements. Actual results could differ from those estimates.

Revenue Recognition

Revenue on product sales is recognized at the point of shipment. A reserve for
sales returns is recorded at the time of sale and has been established based
upon historical trends.

Cash and Cash Equivalents

The Company considers all highly liquid short-term investments with original
maturities of 90 days or less to be cash equivalents. The carrying value of the
Company's cash equivalents approximates fair value.

Inventories - Merchandise

Inventories (all finished goods) consisting of software packages, computer
systems and peripheral equipment, are stated at cost (determined under the
first-in, first-out method) or market, whichever is lower.

Advertising Costs and Revenues

Costs of producing and distributing catalogs are deferred and charged to expense
over the period that each catalog remains the most current selling vehicle
(generally one to two months). Other advertising costs are expensed as incurred.
Vendors have the ability to place advertisements in the catalogs for which the
Company receives advertising allowances and incentives. These revenues are
recognized on the same basis as the catalog costs.

Advertising costs charged to expense were $31,487, $32,498 and $27,859 for the
years ended December 31, 1999, 1998 and 1997, respectively. Deferred advertising
revenues at December 31, 1999 and 1998 exceeded deferred advertising costs of
$423 and $325 at those respective dates, and, accordingly, such net deferred
amounts are included in accrued expenses and other liabilities.

Property and Equipment

Property and equipment are stated at cost. Depreciation and amortization is
provided for both financial and income tax reporting purposes over the estimated
useful lives of the assets ranging from three to seven years, computer software,
including licenses and internally developed software is capitalized and
amortized over lives ranging from three to five years. Depreciation is and has
been provided using accelerated methods for property acquired prior to 1996 and
on the straight-line method for property acquired thereafter. Leasehold
improvements and facilities under capital leases are amortized over the terms of
the related leases or their useful lives, whichever is shorter, whereas for
income tax reporting purposes, they are amortized over the applicable tax lives.
The Company periodically evaluates the carrying value of property and equipment
based upon current and anticipated undiscounted cash flows, and recognizes an
impairment when it is probable that such estimated future cash flows will be
less than the asset carrying value.


                                      F-8


Goodwill

Goodwill arises from certain purchase transactions and is amortized using the
straight-line method over appropriate periods not exceeding 15 years. The amount
charged to expense during 1999 was $324.

Tax Status and Income Taxes

For periods prior to March 6, 1998, the Company elected to be treated as an S
Corporation under Subchapter S of the Internal Revenue Code (the "Code"), and
applicable state laws. Effective with the consummation of the Company's initial
public offering of its common stock on March 6, 1998 (the "Offering"), the
Company's S Corporation election was automatically terminated and the Company
became subject to federal and state income taxes as a C Corporation from that
date forward.

Deferred income tax assets and liabilities are computed for differences between
the financial statement and tax basis of assets and liabilities that will result
in taxable or deductible amounts in the future, based on enacted tax laws and
rates applicable to the periods in which the differences are expected to affect
taxable income. Valuation allowances are established when necessary to reduce
deferred tax assets to the amount that is more likely than not to be realized.
"Income taxes" as presented on the Consolidated Statements of Income comprise
the tax payable or refundable for the period plus or minus the change during the
period in deferred tax assets and liabilities.

Additional Stockholder/Officer Compensation

Additional stockholder/officer compensation represents amounts accrued or
distributed in excess of aggregate annual base salaries approved by the Board of
Directors (the "Board") and generally represents Company-related federal income
tax obligations payable by the stockholders for periods during which the Company
was an S Corporation.

Concentration of Credit Risk

Concentrations of credit risk with respect to trade account receivables are
limited due to the large number of customers comprising the Company's customer
base. Ongoing credit evaluations of customers' financial condition are
performed.

Earnings Per Share

Basic earnings per common share is computed using the weighted average number of
shares outstanding. Diluted earnings per share is computed using the weighted
average number of shares outstanding adjusted, when dilutive, for the
incremental shares attributed to outstanding options to purchase common stock.
The denominator pro forma basic earnings per share for all periods prior to
March 6, 1998 includes the weighted average shares required to pay the S
Corporation dividend (assuming a price per share of $17.50 for the year ended
December 31, 1998 and $16.00 for the year ended December 31, 1997).

The following table sets forth the computation of basis and diluted earnings per
share:



                                                                                         Pro Forma
                                                                                         ---------
(amounts in thousands, except per share data)                              1999       1998       1997
                                                                          -------    -------    -------
                                                                                       
Numerator:
   Net income ........................................................    $22,730    $15,272    $10,890
Denominator:
   Denominator for basic earnings per share:
      Weighted average shares ........................................     15,650     14,849     11,799

      Weighted average shares required to pay stockholder dividend ...         --        316      2,062
                                                                          -------    -------    -------
   Denominator for basic earnings per share ..........................     15,650     15,165     13,861
                                                                          -------    -------    -------
Effect of dilutive securities:
      Employee stock options .........................................        461        504        383
                                                                          -------    -------    -------
Denominator for diluted earnings per share ...........................     16,111     15,669     14,244
                                                                          =======    =======    =======
Earnings per share:
  Basic ..............................................................    $  1.45    $  1.01    $   .79
                                                                          =======    =======    =======
  Diluted ............................................................    $  1.41    $   .98    $   .76
                                                                          =======    =======    =======


The above pro forma adjustments have been made to the historical results of
operations for the period from January 1 through March 5, 1998 and the year
ended December 31, 1997 to make the pro forma presentation comparable to what
would have been reported had the Company operated as a C Corporation.

      (i)   Elimination of stockholder/officer compensation in excess of
            aggregate annual base salaries of $600 that were in effect during
            1998 in accordance with employment agreements; and

      (ii)  Computation of income tax expense assuming an effective tax rate of
            approximately 39% (see Note9) and after adjusting
            stockholder/officer compensation expense described in (i) above.


                                      F-9


The following stock options to purchase Common Stock were excluded from the
computation of diluted earnings per share for years ended December 31, 1999,
1998, and 1997 because the effect of the options on the calculation would have
been anti-dilutive:

                                        1999          1998           1997
                                        ----          ----           ----

      Anti-dilutive stock options         --            78             --

Stock-Based Compensation

Compensation expense associated with awards of stock or options to employees is
measured using the intrinsic value method in accordance with APB Opinion No. 25.
The Board estimated the fair value of the Company's stock for awards made prior
to the Offering using market valuations of comparable publicly traded companies,
among other factors.

Comprehensive Income

Effective January 1, 1998, the Company adopted SFAS No. 130, "Reporting
Comprehensive Income", which requires businesses to disclose comprehensive
income and its components in their general-purpose financial statements. The
Company has no other comprehensive income in any of the periods presented.
Accordingly, a separate statement of comprehensive income is not presented.

Recently Issued Financial Accounting Standards

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities", effective for fiscal years beginning after
June 15, 1999. The new standard requires that all companies record derivatives
on the balance sheet as assets or liabilities, measured at fair value. Gains or
losses resulting from changes in the values of those derivatives would be
accounted for depending on the use of the derivative and whether it qualifies
for hedge accounting. Management is currently assessing the impact of SFAS No.
133 on the financial statements of the Company. The Company will adopt this
accounting standard on January 1, 2001, as required.

Reclassifications

Certain amounts in the 1998 and 1997 financial statements have been reclassified
to conform to the 1999 presentation.

2. ACQUISITION OF SUBSIDIARY

On June 29, 1999, the Company acquired all of the outstanding stock of ComTeq
Federal, Inc., a supplier of computer equipment and services to federal
government agencies. The purchase price was $8.3 million, including acquisition
costs and consisted of cash of $5.3 million and promissory notes aggregating $3
million. Total cash paid for ComTeq Federal Inc., net of cash acquired, was $3.2
million. The transaction has been accounted for by the purchase method, and
accordingly, the results of operations for the period from June 29, 1999 to
December 31, 1999 are included in the accompanying financial statements. The
assets purchased and liabilities assumed have been recorded at their fair value
at the date of acquisition. The excess of the purchase price, including
acquisition costs, over the fair value of the net liabilities assumed has been
recorded as goodwill (approximately $9.7 million). Such amount recorded at
December 31, 1999 is subject to change pending final valuation of the net assets
acquired. Goodwill will be amortized over a period of 15 years. The promissory
notes are unsecured, bear interest at the prime rate less 0.5% and are scheduled
to be repaid over a three year period. As of December 31, 1999, the short-term
portion of the promissory notes was $1 million and the long-term portion was $2
million.

Pro Forma Information

The following unaudited pro forma information presents the consolidated results
of operations of the Company as if the acquisition of ComTeq Federal, Inc. had
taken place as of the beginning of each of the periods presented.

Year Ended December 31,
(in thousands except per share data)            1999                 1998
                                                ----                 ----

   Revenues                                  $1,081,533            $769,567
   Net income                                    23,350              14,647
   Diluted earnings per share                      1.45                 .93


                                      F-10


3. ACCOUNTS RECEIVABLE

Accounts receivable consisted of the following:
                                                           December 31,
                                                      -----------------------
                                                        1999          1998
                                                      ---------     ---------

Trade ............................................    $  96,981     $  47,667
Co-op advertising ................................        2,965         6,131
Vendor returns, rebates and other ................        7,109        14,243
                                                      ---------     ---------
         Total ...................................      107,055        68,041
Less allowances for:
         Sales returns ...........................       (3,717)       (4,030)
         Doubtful accounts .......................       (3,933)       (5,121)
                                                      ---------     ---------
Accounts receivable, net .........................    $  99,405     $  58,890
                                                      =========     =========

4. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:



                                                                           December 31,
                                                                      ---------------------
                                                                        1999         1998
                                                                      --------     --------
                                                                             
Facilities under capital lease ...................................    $  7,215     $  7,215
Leasehold improvements ...........................................       5,337        5,225
Furniture and equipment ..........................................      22,923       22,484
Computer software, including licenses and internally-developed
    software .....................................................      10,749        7,873
Automobiles ......................................................         224          192
                                                                      --------     --------
         Total ...................................................      46,448       42,989
Less accumulated depreciation and amortization ...................     (23,322)     (20,314)
                                                                      --------     --------
Property and equipment, net ......................................    $ 23,126     $ 22,675
                                                                      ========     ========


5. BANK BORROWINGS

At December 31, 1999, the Company has an unsecured credit agreement with a bank
providing for short-term borrowing up to $50 million which bears interest at
various rates ranging from the prime rate (8.50% at December 31, 1999) to prime
rate less 1% depending on the ratio of senior debt to EBITDA. The credit
agreement includes various customary financial and operating covenants,
including minimum net worth requirements, minimum net income requirements and
restrictions on the payment of dividends, none of which, in the opinion of
management, significantly restricts the Company's operations. No amounts were
outstanding under this facility at December 31, 1999. The credit agreement
matures on May 31, 2002.

Certain information with respect to short-term borrowings were as follows:



                                       Weighted Average     Maximum Amount      Average Amount
                                         Interest Rate        Outstanding         Outstanding
                                         -------------        -----------         -----------

                                                                        
Year ended December 31,
         1999................................ 7.4%            $  29,543          $  4,497
         1998................................ 8.2                28,307             4,145
         1997................................ 8.6                31,890             9,458


6. TRADE CREDIT ARRANGEMENTS

At December 31, 1999 and 1998, the Company had security agreements with two
financial institutions to facilitate the purchase of inventory from various
suppliers under certain terms and conditions. The agreements allow a
collateralized position in inventory financed by the financial institutions up
to an aggregated amount of $54.5 million. The cost of such financing under these
agreements is borne by the suppliers. At December 31, 1999 and 1998, accounts
payable included $31,064 and $21,820, respectively owed to these financial
institutions.


                                      F-11


7. CAPITAL LEASE

In November 1997, the Company entered into a fifteen-year lease for a new
corporate headquarters with an affiliated company related to the Company through
common ownership. The Company occupied the facility upon completion of
construction in late November 1998, and the lease payments commenced in December
1998. Annual lease payments under the terms of the lease, as amended, will be
approximately $911 for the first five years of the lease, increasing to $1,025
for years six through ten and $1,139 for years eleven through fifteen. The lease
requires the Company to pay its proportionate share of real estate taxes and
common area maintenance charges as additional rent and also to pay insurance
premiums for the leased property. The Company has the option to renew the lease
for two additional terms of five years each.

In December 1998, the Company recorded the lease as a capital lease. The
recorded value of the asset (facilities under capital lease) and the related
liability (capital lease obligation to affiliate) was $7.2 million, and during
1999 and 1998, the Company made principal and interest payments under this lease
aggregating $911 thousand and $76 thousand, respectively.

Future aggregate minimum annual lease payments under this lease at December 31,
1999 are as follows:



         Year Ending December 31                                                          Payments
         -----------------------                                                         ---------

                                                                                      
         2000......................................................................      $     911
         2001......................................................................            911
         2002......................................................................            911
         2003......................................................................            921
         2004......................................................................          1,025
         2005 and thereafter.......................................................          9,714
                                                                                         ---------
         Total minimum payments (excluding taxes, maintenance and insurance).......         14,393
         Less amount representing interest.........................................         (7,311)
                                                                                         ---------
         Present value of minimum lease payments...................................          7,082
         Less current maturities...................................................           (137)
                                                                                         ---------
         Long-term portion.........................................................      $   6,945
                                                                                         =========


8. STOCKHOLDERS' EQUITY

Recapitalization and Reincorporation

On February 4, 1998, the Company amended its Articles of Incorporation to
increase the authorized shares of the Company's Series A Non-Voting Common
Stock, $.01 par value per share, and Series B Voting Common Stock, $.01 par
value per share to 22,500,000 and 7,500,000 shares, respectively. The Company
also, through a 1.310977-for-one stock split, increased the total number of
Series A Non-Voting and Series B Voting shares issued and outstanding to
8,849,095 shares and 2,949,698 shares, respectively.

Reincorporation of the Company

Contemporaneous with the consummation of the Company's initial public offering,
the Company was reincorporated in Delaware. All of the issued and outstanding
shares of Series A Non-Voting Common Stock, $0.1 par value per share, and Series
B Voting Common Stock, $.01 par value per share, of the New Hampshire
corporation were converted into 11,798,793 shares of Common Stock, $.01 par
value, of the Delaware corporation on a one-for-one basis, and the Series A and
Series B shares were canceled. The effect of the conversion has been reflected
in the Consolidated Statement of Changes in Stockholders' Equity for all periods
presented.

Preferred Stock

The Amended and Restated Certificate of Incorporation of the Delaware
Corporation (the "Restated Certificate") authorized the issuance of up to
7,500,000 shares of preferred stock, $.01 par value per share (the "Preferred
Stock"). Under the terms of the Restated Certificate, the Board is authorized,
subject to any limitations prescribed by law, without stockholder approval, to
issue by a unanimous vote such shares of Preferred Stock in one or more series.
Each such series of Preferred Stock shall have such rights, preferences,
privileges and restrictions, including voting rights, dividend rights,
redemption privileges and liquidation preferences, as shall be determined by the
Board. There were no preferred shares outstanding at 1999 and 1998.


                                      F-12


Incentive and Non-Statutory Stock Option Plans

In December 1993, the Board adopted and the stockholders approved the 1993
Incentive and Non-Statutory Stock Option Plan (the "1993 Plan"). Under the terms
of the 1993 Plan, the Company is authorized to make awards of restricted stock
and to grant incentive and non-statutory options to employees of, and
consultants and advisors to, the Company to purchase shares of the Company's
stock. A total of 1,124,163 shares of the Company's Common Stock was authorized
for issuance upon exercise of options granted or awards made under the 1993
Plan. Options vest over varying periods up to four years and have contractual
lives up to ten years.

In November 1997, the Board adopted and the stockholders approved the 1997 Stock
Incentive Plan (the "1997 Plan"), which became effective on the closing of the
Offering, and 800,000 shares were reserved for issuance under the Plan. The
1997 Plan provides for the grant of incentive stock options, non-statutory stock
options, stock appreciation rights, performance shares and awards of restricted
stock and unrestricted stock. In April 1999, the Board adopted, and in May 1999
the stockholders approved, an additional 800,000 shares of Common Stock for
issuance under the 1997 Plan.

Information regarding the 1993 and 1997 Plans is as follows:



                                                                                Weighted
                                                                                 Average       Weighted
                                                                   Option       Exercise        Average
                                                                   Shares         Price       Fair Value
                                                                   ------         -----       ----------

                                                                                         
Outstanding, January 1, 1997.................................       589,940        1.89          4.22
         Granted.............................................       504,070        4.97
Outstanding, December 31, 1997...............................     1,094,010        3.31
         Granted.............................................       780,363       17.77           8.11
         Exercised...........................................      (212,648)       1.05
         Forfeited...........................................       (56,155)       7.66
                                                                -----------
Outstanding, December 31, 1998...............................     1,605,570       10.53
                                                                -----------
         Granted.............................................       476,555       15.54           6.44
         Exercised...........................................      (117,269)       6.93
         Forfeited...........................................       (83,116)      13.53
                                                                -----------
Outstanding, December 31, 1999...............................     1,881,740       11.89
                                                                ===========


The weighted average exercise price and weighted average fair value of options
granted in 1999 whose exercise price is equal to the market price on the date of
grant is $14.61 and $6.68, respectively.

The weighted average exercise price and weighted average fair value of options
granted in 1999 whose exercise price is greater than the market price on the
date of grant is $17.50 and $5.92, respectively.

The following table summarizes the status of outstanding stock options as of
December 31, 1999:



                                              Options Outstanding                               Options Exercisable
                                 -----------------------------------------------            ----------------------------
                                                   Weighted
                                                    Average          Weighted                               Weighted
          Exercise               No. of            Remaining          Average               No. of           Average
        Price Range              Shares           Life (Years)    Exercise Price            Shares        Exercise Price
        -----------              ------           ------------    --------------            ------        --------------

                                                                                             
             $.76                 278,798              4.64        $       .76              272,244         $   .76
        $.76 - $3.81              177,485              6.61               3.12              170,931            3.10
            $5.72                 222,994              6.53               5.72              167,930            5.72
           $13.38                 275,525              9.73              13.38                    0               0
           $17.50                 804,188              7.34              17.50              240,042           17.50
      $17.75 - $19.38              65,250              8.47              18.68               11,375           18.47
           $19.75                   5,000              8.61              19.75                1,250           19.75
           $22.00                  27,500              9.03              22.00                    0               0
           $24.75                  20,000              8.63              24.75                5,000           24.75
           $30.50                   5,000              9.98              30.50                    0               0
      -----------              ----------         ---------        -----------         ------------         -------
        $.76 - $30.50           1,881,740              7.21        $     11.89              868,772         $  7.20
      ===============          ==========         =========        ===========         ============         =======


The Company has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation". Accordingly, compensation expense for
options awarded under the Plans in 1999, 1998 and 1997, has been recognized
using the intrinsic value method.

The fair value of options granted prior to the consummation of the Offering was
estimated using the minimum value method and risk-free interest rates and
expected option lives of 6% and seven years, respectively. The minimum value
pricing method was designed to value stock options of non-public companies;
accordingly, the minimum value method assumed zero volatility.


                                      F-13


The Black-Scholes model was used to value options granted subsequent to the
Offering using a volatility factor of 50%, estimated option lives of four years,
and a risk-free interest rate of 6% for 1999 and 1998. Management believes that
the assumptions used and the models applied to value the awards yield a
reasonable estimate of the fair value of the grants made under the
circumstances, given the alternatives under SFAS No. 123.

Effective upon the consummation of the Offering, certain restrictions as to the
exercise of options granted under the Company's 1993 Plan expired. Prior to the
consummation of the Offering, the Company recorded compensation expense for
certain options granted at prices less than their fair market value ratably over
seven years from the dates granted, because such options were not exercisable
except upon the occurrence of certain events, including a public offering of the
Company's Common Stock. Effective upon the consummation of the Offering, the
Company recorded a one-time charge for stock-option compensation expense of
approximately $870, relating to the acceleration of the vesting period of
certain of the Company's stock options from seven to four years.

Compensation expense charged to operations using the intrinsic value method
totaled $162, $1,297 (including the one-time charge of $870 referred to above),
and $873 for the years ended December 31, 1999, 1998, and 1997, respectively.
Had the Company recorded compensation expense using the fair value method under
SFAS No. 123, pro forma net income and diluted net income per share for the
years ended December 31 would have been as follows:



                                                                         Pro Forma
                                                                      ---------------
                                                          1999        1998       1997
                                                          ----        ----       ----

                                                                     
         Net income, as reported                      $  22,730   $  15,272   $  10,890
         Net income, under SFAS No. 123                  21,511      14,423      10,824
         Diluted net income per share, as reported         1.41         .98         .76
         Diluted net income, under SFAS No. 123            1.33         .93         .76


1997 Employee Stock Purchase Plan

In November 1997, the Board adopted and the stockholders approved the 1997
Employee Stock Purchase Plan (the "Purchase Plan"), which became effective on
February 1, 1999. The Purchase Plan authorizes the issuance of Common Stock to
participating employees. Under the terms of the Purchase Plan, the purchase
price is an amount equal to 85% of the fair market value per share of the Common
Stock on either the first day or the last day of the offering period, whichever
is lower. An aggregate of 225,000 shares of Common Stock has been reserved for
issuance under the Purchase Plan.

9.  INCOME TAXES

The provision for income taxes prior to March 6, 1998 was based on the state
income tax obligations of the Company as an S Corporation and was $639 for the
year ended December 31, 1997. Effective with the consummation of the Offering,
the Company's S Corporation election was terminated and the Company began to
account for income taxes as a C Corporation.

The 1999 and 1998 provision for income taxes and unaudited 1998 and 1997 pro
forma provision for income taxes consisted of the following:



                                                                              Years Ended December 31,
                                                                              ------------------------
                                                                                          (Pro Forma) (Pro Forma)
                                                                     1999        1998         1998        1997
                                                                   --------    --------     --------    --------
                                                                                            
Paid or currently payable:
      Federal .................................................    $ 10,373    $  6,390     $  7,706    $  9,214
      State ...................................................       1,409         842          766         793
                                                                   --------    --------     --------    --------
         Total current ........................................      11,782       7,232        8,472      10,007
                                                                   --------    --------     --------    --------
      Deferred:
      Recognition of deferred tax asset upon termination of
         S Corporation election ...............................          --      (4,200)          --          --
      Federal .................................................       1,983         795        1,054      (2,890)
      State ...................................................         170          78          105        (154)
                                                                   --------    --------     --------    --------
         Net deferred .........................................       2,153      (3,327)       1,159      (3,044)
                                                                   --------    --------     --------    --------
         Net provision ........................................    $ 13,935    $  3,905     $  9,631    $  6,963
                                                                   ========    ========     ========    ========



                                      F-14


The components of the deferred taxes at December 31, 1999 and 1998 are as
follows:



                                                                       1999        1998
                                                                      -------     -------
                                                                            
Current:
      Provisions for doubtful accounts ...........................    $ 1,456     $ 2,197
      Inventory costs capitalized for tax purposes ...............        519         517
      Inventory and sales returns reserves .......................      1,221       1,365
      Deductible expenses, primarily employee-benefit related ....        114         421
      Other liabilities ..........................................     (1,319)     (1,319)
                                                                      -------     -------
         Net deferred tax assets .................................      1,991       3,181
                                                                      -------     -------

Non-Current:
      Compensation under non-statutory stock option agreements ...        670         709
      Accumulated depreciation ...................................     (2,249)       (395)
                                                                      -------     -------
         Net deferred tax asset (liability) ......................     (1,579)        314
                                                                      -------     -------
      Net deferred tax asset .....................................    $   412     $ 3,495
                                                                      =======     =======


The reconciliation of the Company's 1999 and 1998 income tax provision and its
1998 and 1997 unaudited pro forma income tax provision to the statutory federal
tax rate is as follows:



                                                                                          (Pro Forma) (Pro Forma)
                                                                           1999     1998      1998       1997
                                                                           ----     ----      ----       ----
                                                                                             
      Statutory tax rate ..............................................    35.0%    35.0%     35.0%      35.0%
      Recognition of deferred tax asset upon termination of
          S Corporation election ......................................      --     (18.6)      --         --
      1998 S Corporation income not subject to federal income taxes ...      --     (2.8)       --         --
      State income taxes, net of federal benefit ......................     2.6      2.6       2.6        2.6
      Nondeductible expenses ..........................................     0.2      0.2       0.2        0.2
      Other - net .....................................................     0.2      0.9       0.9        1.2
                                                                           ----     ----      ----       ----
         Effective income tax rate ....................................    38.0%    17.3%     38.7%      39.0%
                                                                           ====     ====      ====       ====


10. EMPLOYEE BENEFIT PLAN

The Company has a contributory profit-sharing and employee savings plan covering
all qualified employees. No contributions to the profit-sharing element of the
plan were made by the Company in 1999, 1998 or 1997. The Company made matching
contributions to the employee savings element of the plan of approximately $317
thousand, $361 thousand, and $171 thousand in 1999, 1998 and 1997, respectively.

11. COMMITMENTS AND CONTINGENCIES

Operating Leases

The Company leases certain office facilities from its principal stockholders
under 20-year noncancelable operating leases. The lease agreement for one
facility requires the Company to pay all real estate taxes and insurance
premiums related thereto. The Company also leases several other buildings from
its principal stockholders on a month-to-month basis.

In addition, the Company leases office, warehouse facilities and equipment from
unrelated parties with remaining terms of one to four years.

Future aggregate minimum annual lease payments under these leases at December
31, 1999 are as follows:

         Year Ending December 31         Related Parties   Others      Total
         -----------------------         ---------------   ------      -----

         2000..........................     $    151       $ 2,490    $ 2,641
         2001..........................          151         1,700      1,851
         2002..........................          121         1,471      1,592
         2003..........................          106           155        261
         2004..........................          106            --        106
         2004 and thereafter...........          371            --        371

Total rent expense aggregated $1,470, $1,521 and $1,398 for the years ended
December 31, 1999, 1998 and 1997, respectively, under the terms of the leases
described above. Such amounts included $189, $327 and $311 in 1999, 1998 and
1997, respectively, paid to related parties.


                                      F-15


Contingencies

The Company is subject to various legal proceedings and claims which have arisen
during the ordinary course of business. In the opinion of management, the
outcome of such matters is not expected to have a material effect on the
Company's financial position, results of operations and cash flows.

12.  OTHER RELATED PARTY TRANSACTIONS

Other related-party transactions include the transactions summarized below.
Related parties consist primarily of affiliated companies related to the Company
through common ownership.



                                                            Year Ended December 31
                                                            ----------------------
                                                          1999       1998       1997
                                                        -------    -------    -------
                                                                     
Revenue:

  Sales of various products ........................    $     1    $    13    $    38
  Sales of services to affiliated companies ........        332         --         --
  Sales of property and equipment:
     Net book value ................................         --         --        (14)
     Proceeds ......................................         --         --         16

Costs:
  Purchase of services from affiliated companies ...          6          2      1,280


13. SEGMENT AND RELATED DISCLOSURES

SFAS No. 131, "Disclosures About Segments of an Enterprise and Related
Information", requires that public companies report profits and losses and
certain other information on its "reportable operating segments" in its annual
and interim financial statements.

Management has determined that the Company has only one "reportable operating
segment", given the financial information provided to and used by the "chief
decision maker" of the Company to allocate resources and assess the Company's
performance. However, senior management does monitor revenue by platform (PC vs
Mac), sales channel (Inbound Telesales, Corporate Outbound, On-line Internet),
and product mix, (Computer Systems and Memory, Peripherals, Software, and
Networking and Communications).

Net sales by platform, sales channel, and product mix are presented below:

                                                Year Ended December 31,
                                                -----------------------
                                            1999          1998          1997
                                         ----------    ----------    ----------
Platform
    PC and Multi Platform                $  895,412    $  587,100    $  439,286
    Mac                                     161,292       145,270       111,289
                                         ----------    ----------    ----------
         Total                           $1,056,704    $  732,370    $  550,575
                                         ==========    ==========    ==========
Sales Channel
    Corporate Outbound                   $  694,924    $  390,922    $  257,215
    Inbound Telesales                       303,707       312,356       288,113
    On-Line Internet                         58,073        29,092         5,247
                                         ----------    ----------    ----------
         Total                           $1,056,704    $  732,370    $  550,575
                                         ==========    ==========    ==========
Product Mix
    Computer Systems and Memory          $  502,530    $  319,759    $  232,343
    Peripherals                             356,216       252,966       188,847
    Software                                129,944       102,451        86,991
    Networking and Communications            68,014        57,194        42,394
                                         ----------    ----------    ----------
         Total                           $1,056,704    $  732,370    $  550,575
                                         ==========    ==========    ==========

Substantially, all of the Company's net sales in 1999, 1998 and 1997 were made
to customers located in the United States. Shipments to customers located in
foreign countries aggregated less than 2% in 1999, 1998 and 1997. All of the
Company's assets at December 31, 1999 and 1998 were located in the United
States. The Company's primary target customers are small- to medium-size
businesses ("SMBs") comprised of 20 to 1,000 employees, although its customers
also include individual consumers, larger companies, federal, state and local
governmental agencies and educational institutions. No single customer other
than the federal government accounted for more than 1% of total net sales in
1999. Net sales to the federal government in 1999 were $81.4 million or 7.7% of
total net sales. No single customer (including the federal government) accounted
for more than 1% of total net sales in 1998 and 1997.


                                      F-16


14. SELECTED UNAUDITED QUARTERLY FINANCIAL RESULTS

The following table sets forth certain unaudited quarterly data of the Company
for each of the quarters since January 1998. This information has been prepared
on the same basis as the annual financial statements and all necessary
adjustments, consisting only of normal recurring adjustments, have been included
in the amounts stated below to present fairly the selected quarterly information
when read in conjunction with the annual financial statements and the notes
thereto included elsewhere in this document. The quarterly operating results are
not necessarily indicative of future results of operations. See "Factors That
May Affect Future Results and Financial Condition - Historical Net Losses;
Variability of Quarterly Results."



                                                                              Quarters Ended
                                                          ---------------------------------------------------------
                                                          March 31,       June 30,         Sept. 30,      Dec. 31,
                                                             1999           1999             1999           1999
                                                          ---------------------------------------------------------
                                                                  (in thousands, except per share data)

                                                                                             
Net sales                                                 $ 224,979      $  231,833      $  282,103      $  317,789
Cost of sales                                               197,913         204,034         247,651         277,760
                                                          ---------      ----------      ----------      ----------
      Gross profit                                           27,066          27,799          34,452          40,029
Selling, general and administrative expenses                 19,763          20,040          24,333          27,269
                                                          ---------      ----------      ----------      ----------
     Income from operations                                   7,303           7,759          10,119          12,760
Interest expense                                               (266)           (276)           (449)           (401)
Other, net                                                       94              47              32             (57)
                                                          ---------      ----------      ----------      ----------
Income before income taxes                                    7,131           7,530           9,702          12,302
Income tax provision (1)                                     (2,710)         (2,862)         (3,687)         (4,676)
                                                          ---------      ----------      ----------      ----------
     Net Income                                           $   4,421      $    4,668      $    6,015      $    7,626
                                                          =========      ==========      ==========      ==========

Weighted average common shares outstanding:
   Basic                                                  $  15,622          15,627          15,651          15,697
                                                          =========      ==========      ==========      ==========
   Diluted                                                $  16,068          16,061          16,078          16,455
                                                          =========      ==========      ==========      ==========

Earnings per common share:
   Basic                                                  $     .28      $      .30      $      .39      $      .48
                                                          =========      ==========      ==========      ==========
   Diluted                                                $     .28      $      .29      $      .37      $      .47
                                                          =========      ==========      ==========      ==========



                                      F-17




                                                                              Quarters Ended
                                                          ---------------------------------------------------------
                                                          March 31,       June 30,         Sept. 30,      Dec. 31,
                                                             1998           1998             1998           1998
                                                          ---------------------------------------------------------
                                                                  (in thousands, except per share data)

                                                                                             
Net sales                                                 $ 168,643      $  174,349      $  169,089      $  220,289
Cost of sales                                               146,694         151,768         147,837         192,797
                                                          ---------      ----------      ----------      ----------
      Gross profit                                           21,949          22,581          21,252          27,492
Selling, general and administrative expenses                 16,858          16,042          16,317          19,304
Additional stockholder/officer compensation                   2,354              --              --              --
                                                          ---------      ----------       ---------       ---------
      Income from operations                                  2,737           6,539           4,935           8,188
Interest expense                                               (206)            (51)            (10)           (148)
Other, net                                                       86             213             233              33
                                                          ---------      ----------      ----------      ----------
Income before income taxes                                    2,617           6,701           5,158           8,073
Income tax benefit (provision) (1)                            3,788          (2,613)         (2,012)         (3,068)
                                                          ---------      ----------      ----------      -----------
     Net Income                                           $   6,405      $    4,088      $    3,146      $    5,005
                                                          =========      ==========      ==========      ==========

Weighted average common shares outstanding:
   Basic                                                                     15,414          15,443          15,548
                                                                         ==========      ==========      ==========
   Diluted                                                                   15,938          16,000          15,963
                                                                         ==========      ==========      ==========

Earnings per common share:
   Basic                                                                 $      .27      $      .20      $      .33
                                                                         ==========      ==========      ==========
   Diluted                                                               $      .26      $      .20      $      .32
                                                                         ==========      ==========      ==========

Pro forma data:

Historical income before income taxes                     $   2,617
Pro forma adjustment--stockholder/officer
    compensation in excess of the aggregate
    base salaries                                             2,354
                                                          ---------
Pro forma income before taxes                                 4,971
Pro forma income taxes                                        1,938
                                                          ---------
Pro forma net income (2)                                  $   3,033
                                                          =========
Pro forma weighted average shares outstanding:
   Basic                                                     14,236
                                                          =========
   Diluted                                                   14,835
                                                          =========

Pro forma earnings per share:
   Basic                                                  $     .21
                                                          =========
   Diluted                                                $     .20
                                                          =========


(1)   For all periods prior to March 6, 1998 described herein, the Company
      elected to be treated as an S Corporation under Subchapter S of the Code,
      and applicable state laws. Effective March 6, 1998, the closing of the
      Company's initial public offering, the Company's S Corporation election
      was automatically terminated, and the Company became subject to federal
      and state income taxes as a C Corporation from that date forward. For the
      quarter ended March 31, 1998, the income tax provision includes a $4.2
      million tax benefit related to the establishment of additional deferred
      tax assets for future tax deductions resulting from the termination of the
      Company's Subchapter S Corporation status.

(2)   Pro forma net income is determined by (i) eliminating stockholder/officer
      compensation in excess of the aggregate base salaries ($600,000) per year
      and (ii) by eliminating the actual income tax provision and adding a
      provision for Federal and state income taxes that would have been payable
      by the Company if taxed under Subchapter C of the Code for all periods
      prior to March 6, 1998.


                                      F-18


15. SUBSEQUENT EVENTS

On January 1, 2000, the Company announced a new holding company structure to
support PC Connection's future growth and plans to expand its current business
lines through internal growth and potential acquisitions.

Outstanding shares of common stock representing interests in PC Connection prior
to the holding company formation were converted into shares of the new holding
company on a one-for-one basis through a non-taxable transaction. Common stock
shares of the new holding company were listed on the Nasdaq National Market
under the symbol, "PCCC", the same exchange and symbol used by the predecessor
company. The new shares hold the same voting power that shares of the
predecessor company held. No additional capital stock was issued as part of the
transaction. The directors and officers of the predecessor company serve as the
directors and officers of the new holding company.

On January 4, 2000, the Company acquired Merisel Americas, Inc. call center
operation in Marlborough, Massachusetts for approximately $2.2 million. PC
Connection offered employment opportunities to more than 100 of Merisel's
highly-trained telesales account managers and support staff to join PC
Connection's corporate outbound sales organization. Substantially, all such
employees accepted employment with PC Connection.


                                      F-19


                               PC CONNECTION, INC.

                 SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS

                             (amounts in thousands)



                                                          Balance at     Charged to                    Balance at
                                                           Beginning      Costs and    Deductions-       End of
                      Description                          of Period       Expenses     Write-Offs       Period
                      -----------                          ---------       --------     ----------       ------

                                                                                             
Allowance for Sales Returns
     Year Ended December 31, 1997......................    $   867         $ 1,834        $    --        $ 2,701
     Year Ended December 31, 1998......................      2,701           1,329             --          4,030
     Year Ended December 31, 1999......................      4,030            (313)            --          3,717

Allowance for Doubtful Accounts
     Year Ended December 31, 1997......................      1,284           3,339         (1,964)         2,659
     Year Ended December 31, 1998......................      2,659           6,296         (3,834)         5,121
     Year Ended December 31, 1999......................      5,121           6,821         (8,009)         3,933

Inventory Valuation Reserve
     Year Ended December 31, 1997......................      1,705           3,315         (3,124)         1,896
     Year Ended December 31, 1998......................      1,896           6,017         (5,323)         2,590
     Year Ended December 31, 1999......................      2,590           5,350         (6,099)         1,841



                                       S-1