1 SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 1996 Commission file number 0-11404 PACIFIC INTERNATIONAL SERVICES CORP. (Exact name of registrant as specified in its charter) California 95-2877371 ---------- ---------- (State or other jurisdiction of (I.R.S. employer incorporation or organization) identification no.) 2841 N. Nimitz Highway, Honolulu, HI 96819 (Address of principal executive office) Registrant's telephone number, including area code (808)836-0515 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 the number of shares outstanding for each of the issuer's classes of common stock, as of the latest practicable date. Class Shares outstanding at August 10, 1996 - ---------------- ------------------------------------- Common Stock 13,234,599 Page 1 of 14 2 PACIFIC INTERNATIONAL SERVICES CORP. INDEX PAGE ---- PART I. FINANCIAL INFORMATION Item 1. Condensed Consolidated Balance Sheet...................................3 Condensed Consolidated Statements of Operations........................4 Condensed Consolidated Statements of Operations .......................5 Condensed Consolidated Statements of Cash Flows........................6 Note to Condensed Consolidated Financial Statements....................8 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations....................................9 PART II. OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K......................................12 Computation of Earnings Per Common Share..............................13 Signatures............................................................14 Page 2 3 PACIFIC INTERNATIONAL SERVICES CORP CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) June 30, 1996 December 31, 1995 ----------------- ----------------- ASSETS Cash $ 132,693 $ 521,932 Receivables, net 5,108,546 2,980,560 Inventory 6,933,853 9,011,840 Prepaid expenses and other 27,938 58,213 ----------------- ----------------- Current assets 12,203,030 12,572,545 ----------------- ----------------- Leasehold improvements, furniture and equipment Leasehold Improvements 3,261,053 3,252,653 Furniture and equipment 1,557,730 1,272,676 Vehicles 346,378 394,744 ----------------- ----------------- 5,165,161 4,920,073 Accumulated depreciation and amortization (1,809,485) (1,629,863) ----------------- ----------------- 3,355,676 3,290,210 ----------------- ----------------- Other assets 948,447 885,330 ----------------- ----------------- Total Assets $ 16,507,153 $ 16,748,085 ================= ================= LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable $ 3,203,268 $ 1,018,941 Accrued expenses 1,914,978 1,495,151 Vehicle flooring and current portion of long-term debt 7,679,901 9,585,696 ----------------- ----------------- Current liabilities 12,798,147 12,099,788 ----------------- ----------------- Long-term debt 1,789,985 1,788,389 Convertible subordinated debentures 271,000 271,000 ----------------- ----------------- Total liabilities 14,859,132 14,159,177 ----------------- ----------------- Shareholders' equity Preferred stock, no par value, authorized 15,000,000 shares; none issued Common stock, stated value $0.10 per share, authorized 50,000,000 shares, issued and outstanding 13,234,599 shares 1,323,460 1,323,460 Additional paid-in capital 8,689,797 8,689,797 Accumulated deficit (8,365,236) (7,424,349) ----------------- ----------------- Total shareholders' equity 1,648,021 2,588,908 ----------------- ----------------- Total Liabilities and shareholders' equity $ 16,507,153 $ 16,748,085 ================= ================= See accompanying note to consolidated financial statements Page 3 4 PACIFIC INTERNATIONAL SERVICES CORP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended June 30 ----------- ------------ 1996 1995 Revenues ----------- ------------ Vehicle sales $ 11,601,830 $ 10,887,688 Parts and services 1,219,822 1,092,168 Financing and insurance income 215,801 101,813 ----------- ------------ Total revenues 13,037,453 12,081,669 ----------- ------------ Cost of sales Vehicle sales 9,051,034 8,441,234 Parts and services 785,473 683,286 ----------- ------------ Total cost of sales 9,836,507 9,124,520 ----------- ------------ Gross profit on sales 3,200,946 2,957,149 Selling, general and administrative expenses 3,326,881 2,789,746 ----------- ------------ Operating income (loss) (125,935) 167,403 Other income (expense) Interest expense (234,018) (69,705) Interest income 0 66 ----------- ------------ Income (loss) before income taxes (359,953) 97,764 Provision for income taxes 0 0 ----------- ------------ Income (loss) from continuing operations before extraordinary items and discontinued operations (359,953) 97,764 Discontinued operations: Loss from discontinued vehicle rental division (430,282) (1,697,238) ----------- ------------ Net income (loss) $ (790,235) $ (1,599,474) ----------- ------------ Earnings (loss) per common and common equivalent share Continuing operations $ (0.03) $ 0.01 Discontinued operations (0.03) (0.21) ----------- ------------ Net income (loss) $ (0.06) $ (0.20) ----------- ------------ Weighted average number of common shares outstanding 13,234,599 8,079,800 ----------- ------------ See accompanying note to consolidated financial statements Page 4 5 PACIFIC INTERNATIONAL SERVICES CORP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Six Months Ended June 30 --------------------------------- 1996 1995 ----------- ------------ Revenues Vehicle sales $ 22,545,310 $ 20,516,660 Parts and services 2,481,791 2,137,342 Financing and insurance income 460,020 305,456 ----------- ------------ Total revenues 25,487,121 22,959,458 ----------- ------------ Cost of sales Vehicle sales 17,626,022 15,879,599 Parts and services 1,585,221 1,314,674 ----------- ------------ Total cost of sales 19,211,243 17,194,273 ----------- ------------ Gross profit on sales 6,275,878 5,765,185 Selling, general and administrative expenses 6,195,092 5,472,728 ----------- ------------ Operating income (loss) 80,786 292,457 Other income (expense) Interest expense (465,391) (140,570) Interest income 0 66 ----------- ------------ Income (loss) before income taxes (384,605) 151,953 Provision for income taxes 0 0 ----------- ------------ Income (loss) from continuing operations before extraordinary items and discontinued operations (384,605) 151,953 Discontinued operations: Loss from discontinued vehicle rental division (556,282) (2,129,568) ----------- ------------ Net income (loss) $ (940,887) $ (1,977,615) ----------- ------------ Earnings (loss) per common and common equivalent share Continuting operations $ (0.03) $ 0.02 Discontinued operations (0.04) (0.26) ----------- ------------ Net income (loss) $ (0.07) $ (0.24) ----------- ------------ Weighted average number of common shares outstanding 13,234,599 8,079,800 ----------- ------------ See accompanying note to consolidated financial statements. Page 5 6 PACIFIC INTERNATIONAL SERVICES CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Six Months Ended June 30 ---------------------------- 1996 1995 ------------ ----------- Cash flows from operating activities Net loss (940,887) (1,977,615) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Gain on sale of rental vehicles 710,042 Depeciation of rental vehicles and amortization of related costs 4,062,886 Depreciation and amortization, other 179,622 594,536 Provision for loss on rental vehicles 399,897 Provision for loss on receivables 369,237 Provision for self insurance 103,994 Changes in assets and liabilities Receivables (2,127,986) (2,424,546) Inventory 2,077,987 (4,276,575) Prepaid expenses and other assets (32,842) (806,231) Accounts payable 2,184,327 2,030,120 Accrued expenses and other liabilities 419,827 (1,130,575) Notes payable for vehicle flooring (2,032,428) 13,609,831 ------------ ----------- Net cash provided by (used in) operating activities (272,380) 11,265,001 ------------ ----------- Cash flows from investing activities Proceeds from the sale of rental vehicles - 10,977,352 Purchases of rental vehicles - (230,510) Proceeds from the sale of leasehold improvements, furniture and equipment - 160,476 Purchases of leasehold improvements, furniture (57,898) (274,864) and equipment ------------ ----------- Net cash provided by (used in) investing activities (57,898) 10,632,454 ------------ ----------- Cash flows from financing activities Payments of notes payable and long-term debt (121,768) (22,301,485) Proceeds from note payable 62,807 - ------------ ----------- Net cash provided by (used in) financing activities (58,961) (22,301,485) ------------ ----------- Net decrease in cash (389,239) (404,030) Cash at beginning of period 521,932 831,952 ------------ ----------- Cash at end of period 132,693 427,922 ============ =========== See accompanying note to consolidated financial statements Page 6 7 PACIFIC INTERNATIONAL SERVICES CORP Condensed Consolidated Statements of Cash Flows, continued Supplemental schedule of noncash investing and financing activities: Six Months Ended June 30, ----------------------------- 1996 1995 ----------- ----------- Senior debt incurred for additions to rental vehicles $ - $ 827,660 Rental vehicle purchases not yet financed $ - $ 39,688 Reduction of senior debt resulting from turnback rental vehicles - $(18,063,993) Capital lease obligation incurred from purchase of $ 187,190 - equipment Page 7 8 PACIFIC INTERNATIONAL SERVICES CORP. NOTE TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) 1. Basis of Presentation In the opinion of management, the unaudited financial information included in this report contains all adjustments, consisting of normal recurring adjustments only, necessary for a fair presentation of the results of operations for the interim periods covered and the financial condition of the Company at the dates of the balance sheets. The operating results for the interim periods are not necessarily indicative of the results to be expected for the full fiscal year. The accounting policies followed by the Company are set forth in Note 1 to the financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 1995. Page 8 9 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS Pacific International Services Corp. ( the "Company") sold its vehicle rental division during December 1995. The results of operations of the vehicle rental division for the three months and six months ended June 30, 1996 and 1995, are shown separately in the consolidated statements of operations as a loss from discontinued operations. Losses from discontinued operations reported for the first six months of 1996 include approximately $251,000 in administrative expenses and $305,000 in legal and professional fees relating to the sale of the vehicle rental division. Continuing operations reflected a loss of $359,953 for the three months ended June 30, 1996 and a profit of $97,764 for the three months ended June 30, 1995. The decline in profit from continuing operations is attributed to increase in selling, general and administrative expenses and an increase in interest expense, as discussed below. The Company reported a consolidated net loss of $790,235 ($.06 per share) for the second quarter of 1996, as compared to a net loss of $1,599,474 ($ .20 per share) for the same quarter during 1995. The Company's consolidated revenues increased by $955,784 ( or 7.9%) for the second quarter of 1996 to $13,037,453 as compared to $12,081,669 for the same quarter in 1995. This increase was primarily due to the sale of higher priced vehicles in 1996, as the number of new vehicle units dropped from 281 in the second quarter of 1995 to 273 in the second quarter of 1996. Unit sales of used vehicles remained constant for both the second quarter of 1996 and 1995. Gross profit from continuing operations increased by $243,797 or (or 8.2%) from $2,957,149 in the second quarter of 1995 to $3,200,946 during the second quarter of 1996, due primarily to a shift in the Company's focus from the quantity of units sold to the profit per unit sold. The Company was also successful in increasing sales of extended warranty plans during 1996. Selling, general and administrative expenses increased by $537,135 from $2,789,746 for the second quarter of 1995 to $3,326,881 for the second quarter of 1996. The increase was primarily due to increases in sales commissions and revision of reserve estimates for the settlement of claims relating to prior periods. Interest expense increased by $164,313 to $234,108 during the second quarter of 1996 from $69,705 during the same quarter in 1995. This increase was primarily due to interest on notes from the sale of the vehicle rental division, interest on additional used car flooring debt and interest from the Company's inability to pay down new car flooring debt promptly. Page 9 10 LIQUIDITY AND FINANCIAL CONDITION The Company finances its new vehicles pursuant to lines of credit issued by the Chrysler Corporation having a principal amount of up to $13.5 million. These loans bear interest at a floating rate equal to the prime rate plus 1%. Interest on loans pursuant to these lines of credit is payable monthly, and final maturity of such loans occurs upon sales of the related vehicles but no later than August of the year following the model year to which such loans apply. The Company had approximately $6,484,416 and $7,951,749 outstanding under these lines of credit at June 30, 1996 and 1995 respectively. Inventory levels and flooring debt at June 30, 1996 were significantly lower than at December 31, 1995 due to the seasonal decline in the availability of new vehicles. In April 1996, Chrysler Financial Corporation extended an additional line of credit to the Company, secured by the Company's used car inventory. This line of credit permits borrowing up to the lesser of $1,000,000 or sixty-five percent (65%) of the Company's used car inventory. As of August 9, 1996, approximately $876,000 was outstanding under this line of credit. The credit agreement provided that the line of credit will be reduced to $750,000 in September 1996. The significant increase in accounts receivable at June 30, 1996 as compared to December 31, 1995 was primarily due to an unusual buildup of contracts in transit. This buildup in turn triggered an increase in accounts payable. As a result of the reduction in available cash and changes in Chrysler Financial Corporation's operating procedures in Hawaii, the Company has not been able to make required payments to Chrysler Financial Corporation on a timely basis. The Company is discussing a loan with Chrysler Corporation in order to cover the Company's cash needs. There is no assurance that Chrysler Financial Corporation will make such a loan and it may take action against the Company with respect to the line of credit, which could include termination of the line of credit and litigation. Such actions would have a material adverse effect on the Company's financial condition, and could jeopardize continued operations unless additional funds can be obtained from other sources. Management is actively pursuing additional funding from a bank, from new investors and is also negotiating the sale of some of the assets of one of its dealerships. Although Management believes its efforts will be successful, there is no assurance that the Company will be given the time by Chrysler Financial Corporation to obtain the necessary funding to forestall action by Chrysler Financial Corporation. Page 10 11 Part II. Item 1. Legal Proceedings. In 1994, a former employee of South Seas filed a claim against the Company seeking damages allegedly sustained as a result of discrimination based upon her age and gender. (This litigation was described in detail in the Company's annual report on Form 10-K for the fiscal year ended December 31, 1995). On May 7, 1996, the Company's insurance carrier settled this litigation pursuant to the terms of a confidential settlement agreement. The Company's insurer assumed all costs of the defense and settlement of this case. Page 11 12 PART 11. OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K (a) The Exhibits noted herein as previously filed are hereby incorporated as an exhibit to this document by this reference as reference as though set though set forth herein: Exhibit 11 - Statement re: Computation of Earnings Per Share (b) None Page 12 13 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 of the undersigned thereunto duly authorized. PACIFIC INTERNATIONAL SERVICES CORP. By /s/ Alan M. Robin ------------------------------------------- Alan M. Robin President and Chief Executive Officer By /s/ Stephen Robin ------------------------------------------- Stephen Robin Vice President By /s/ Dung Ngoc Le ------------------------------------------- Dung Ngoc Le Acting Chief Financial Officer August 10, 1996