MERISEL INC /DE/
10-Q, 1999-08-16
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: PREMIS CORP, 10QSB, 1999-08-16
Next: PERFORMANCE INDUSTRIES INC/OH/, 10-Q, 1999-08-16



                        SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C. 20549
                                      Form 10-Q


(Mark One)
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1999.

                                                        OR

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT
         OF 1934

For the transition period from _______________ to ___________

                           Commission File Number 0-17156

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

Delaware                                             95-4172359
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

200 Continental Boulevard
El Segundo, CA                                               90245-0984
(Address of principal executive offices)                      (Zip code)


Registrant's telephone number, including area code (310) 615-3080

- ---------------------------------------------------------------
Former name, former address, and former fiscal year, if changed since last year

         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  of each of the  issuer's
classes of common stock, as of the latest practicable date:
                          Number of Shares Outstanding
               Class                                 August 12, 1999
Common Stock, $.01 par value                         80,278,829 Shares


<PAGE>
<TABLE>
<CAPTION>




                                                   MERISEL, INC.

                                                       INDEX


                                                                                      Page Reference
PART I   FINANCIAL INFORMATION
<S>                                                                                   <C>

                  Consolidated Balance Sheets as of                                        1-2
                  June 30, 1999 and December 31, 1998

                  Consolidated Statements of Operations for the
                  Three Months and Six Months Ended June 30, 1999 and 1998                   3

                  Consolidated Statements of Cash Flows for the
                  Six Months Ended June 30, 1999 and 1998                                    4

                  Notes to Consolidated Financial Statements                                5-9

                  Management's Discussion and Analysis of                                  10-20
                  Financial Condition and Results of Operations

                  Quantitative and Qualitative Market Risk Disclosure                        20

PART II  OTHER INFORMATION                                                                 21-22

                  SIGNATURES                                                                 23
</TABLE>


<PAGE>


                    SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION


         Certain  statements  contained in this  Quarterly  Report on Form 10-Q,
including  without  limitation   statements  containing  the  words  "believes,"
"anticipates,"    "expects"   and   words   of   similar   import,    constitute
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended.  Such  forward-looking  statements  involve known and unknown risks,
uncertainties and other factors which may cause the actual results,  performance
or achievements of Merisel,  Inc. (the "Company"),  or industry  results,  to be
materially  different  from any  future  results,  performance  or  achievements
expressed  or implied by such  forward-looking  statements.  These  factors  may
include,  but  are  not  limited  to,  the  effect  of (i)  economic  conditions
generally,  (ii) industry growth,  (iii)  competition,  (iv) liability and other
claims asserted  against the Company,  (v) the loss of significant  customers or
vendors, (vi) operating margins,  (vii) business  disruptions,  and (viii) other
risks  detailed  in this  report.  These  factors are  discussed  in more detail
elsewhere in this report. Given these  uncertainties,  readers are cautioned not
to  place  undue  reliance  on  such  forward-looking  statements.  The  Company
disclaims any obligation to update any such factors or to publicly  announce the
result of any revisions to any of the  forward-looking  statements  contained or
incorporated by reference herein to reflect future events or developments.


<PAGE>





                                           PART 1. FINANCIAL INFORMATION


Item 1.  Financial Statements
<TABLE>
<CAPTION>

                                          MERISEL, INC. AND SUBSIDIARIES
                                            CONSOLIDATED BALANCE SHEETS
                                                  (In thousands)
                                                    (Unaudited)

                                                      ASSETS

                                                                                June 30,               December 31,
                                                                                  1999                     1998
                                                                           -------------------      -------------------
<S>                                                                         <C>                     <C>
CURRENT ASSETS:
Cash and cash equivalents                                                             $21,079                  $36,341
Accounts receivable (net of allowances
of $17,078 and $20,476 for 1999 and 1998, respectively)                               225,467                  202,128
Inventories                                                                           493,167                  587,317
Prepaid expenses and other current assets                                              14,966                   14,193
Deferred income taxes                                                                     905                      865
                                                                           -------------------      -------------------
  Total current assets                                                                755,584                  840,844

PROPERTY AND EQUIPMENT, NET                                                            89,885                   79,719

COST IN EXCESS OF NET ASSETS
  ACQUIRED, NET                                                                        24,095                   24,309

OTHER ASSETS                                                                              520                      448
                                                                           -------------------      -------------------

TOTAL ASSETS                                                                         $870,084                 $945,320
                                                                           ===================      ===================


</TABLE>









             See  accompanying  notes  to  consolidated  financial statements.



<PAGE>
<TABLE>
<CAPTION>


                                          MERISEL, INC. AND SUBSIDIARIES
                                            CONSOLIDATED BALANCE SHEETS
                                         (In thousands, except share data)
                                                    (Unaudited)

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                  June 30,             December 31,
                                                                                    1999                   1998
                                                                             -------------------    --------------------

<S>                                                                           <C>                    <C>
CURRENT LIABILITIES:
Accounts payable                                                                  $570,424               $623,673
Accrued liabilities                                                                 32,859                 31,737
Long-term debt and capitalized lease obligations - current                           3,062                  3,692
                                                                             -------------------    --------------------
  Total current liabilities                                                        606,345                659,102

Long-term debt                                                                     129,160                129,360
Capitalized lease obligations                                                        2,276                  2,605
                                                                             -------------------    --------------------
TOTAL LIABILITIES                                                                  737,781                791,067

STOCKHOLDERS' EQUITY
Preferred stock, $.01 par value, authorized 1,000,000
  shares; none issued or outstanding
Common stock, $.01 par value, authorized
  150,000,000 shares; 80,278,833 and 80,272,683 shares
  outstanding for 1999 and 1998, respectively                                          803                    803
Additional paid-in capital                                                         282,392                282,380
Accumulated deficit                                                               (141,988)              (118,495)
Accumulated other comprehensive income                                              (8,904)               (10,435)
                                                                             -------------------    --------------------
Total stockholders' equity                                                         132,303                154,253
                                                                             -------------------    --------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                        $870,084               $945,320
                                                                             ===================    ====================

</TABLE>









             See  accompanying  notes  to  consolidated  financial statements.



<PAGE>
<TABLE>
<CAPTION>


                                                                  MERISEL, INC. AND SUBSIDIARIES
                                                            CONSOLIDATED STATEMENTS OF OPERATIONS
                                                           (In thousands, except per share data)
                                                                            (Unaudited)

                                                           Three Months Ended                         Six Months Ended
                                                                June 30,                                  June 30,
                                                        1999              1998                    1999               1998
                                                  ----------------     ----------------    ------------------    -----------------

<S>                                               <C>                      <C>               <C>                      <C>
NET SALES                                         $1,266,622               $1,096,439        $2,521,819               $2,198,109

COST OF SALES                                      1,206,202                1,034,736         2,396,271                2,074,655
                                                  ----------------     ----------------    ------------------    -----------------

GROSS PROFIT                                          60,420                   61,703           125,548                  123,454

SELLING, GENERAL &
  ADMINISTRATIVE EXPENSES                             61,279                   47,959           116,401                   97,052

LITIGATION-RELATED
  (RECOVERY)/CHARGE                                   (9,000)                                    12,000
                                                  ----------------     ----------------    ------------------    -----------------

OPERATING INCOME (LOSS)                                8,141                   13,744            (2,853)                  26,402

INTEREST EXPENSE                                       3,979                    3,890             6,796                    7,673

OTHER EXPENSE                                          6,766                    4,531            13,393                    9,621
                                                  ----------------     ----------------    ------------------    -----------------

(LOSS) INCOME BEFORE INCOME TAXES                     (2,604)                   5,323           (23,042)                   9,108

INCOME TAX PROVISION                                     380                      215               451                      364
                                                  ----------------     ----------------    ------------------    -----------------

NET (LOSS) INCOME                                    $(2,984)                  $5,108          $(23,493)                  $8,744
                                                  ================     ================    ==================    =================

NET (LOSS) INCOME PER SHARE (BASIC AND DILUTED)
                                                      $(0.04)                   $0.06            $(0.29)                   $0.11
                                                  ================     ================    ==================    =================

WEIGHTED AVERAGE NUMBER OF SHARES:
  BASIC                                               80,279                   80,216            80,278                   80,184
  DILUTED                                             80,279                   81,531            80,278                   80,557
                                                  ================     ================    ==================    =================


</TABLE>








               See  accompanying  notes  to  consolidated  financial statements.


<PAGE>
<TABLE>
<CAPTION>


                                          MERISEL, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)

                                                                                    Six Months Ended June 30,
                                                                                  1999                     1998
                                                                            ------------------      -------------------
<S>                                                                        <C>                       <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income                                                                $(23,493)                  $8,744
Adjustments to reconcile net (loss) income to net
  cash provided by operating activities:
  Depreciation and amortization                                                     8,800                    5,118
  Provision for doubtful accounts                                                   7,547                    5,104
Changes in operating assets and liabilities:
  Accounts receivable                                                             (31,087)                  14,668
  Inventories                                                                      94,150                   31,739
  Prepaid expenses and other current assets                                          (845)                  (8,642)
  Accounts payable                                                                (53,248)                  86,073
  Accrued liabilities                                                               1,415                    4,223
                                                                            ------------------      -------------------
Net cash provided by operating activities                                           3,239                  147,027
                                                                            ------------------      -------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment                                              (18,708)                 (13,827)
                                                                            ------------------      -------------------
Net cash used for investing activities                                            (18,708)                 (13,827)
                                                                            ------------------      -------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under revolving line of credit                                       172,150                   27,200
  Repayments under revolving line of credit                                      (172,150)                 (27,200)
  Repayments under other financing arrangements                                    (1,159)                    (844)
  Proceeds from issuance of Common Stock                                               12                      585
                                                                            ------------------      -------------------
Net cash used for financing activities                                             (1,147)                    (259)
                                                                            ------------------      -------------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                                             1,354                     (940)
                                                                            ------------------      -------------------

NET (DECREASE) INCREASE IN CASH AND
  CASH EQUIVALENTS                                                                (15,262)                 132,001

CASH AND CASH EQUIVALENTS, BEGINNING OF
  PERIOD                                                                           36,341                   36,447
                                                                            ------------------      -------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                          $21,079                 $168,448
                                                                            ==================      ===================


</TABLE>








              See  accompanying  notes  to  consolidated  financial statements.


<PAGE>


MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


1. General

Merisel,  Inc., a Delaware  corporation and a holding company (together with its
subsidiaries,  "Merisel" or the "Company"), is a leading distributor of computer
hardware and software products.  Through its main operating subsidiary,  Merisel
Americas,  Inc. ("Merisel Americas"),  and its subsidiaries the Company operates
three distinct business units: United States distribution, Canadian distribution
and the Merisel  Open  Computing  Alliance  ("MOCA(TM)").  The  Company  markets
products and services  throughout the United States and Canada, and has achieved
operational  efficiencies that have made it a valued partner to a broad range of
computer  resellers,   including  value-added  resellers  ("VARs"),   commercial
resellers,   and  retailers.   Through   MOCA(TM),   the  Company  supports  Sun
Microsystems' UNIX(R)-based products and complementary third-party products.

The information for the three months and six months ended June 30, 1999 and 1998
has not been audited by independent  accountants,  but includes all  adjustments
(consisting  of  normal  recurring  accruals)  which  are,  in  the  opinion  of
management, necessary for a fair presentation of the results for such periods.

Certain information and footnote  disclosures  normally included in consolidated
financial  statements  prepared in accordance with generally accepted accounting
principles have been omitted  pursuant to the requirements of the Securities and
Exchange Commission, although the Company believes that the disclosures included
in  these  financial  statements  are  adequate  to  make  the  information  not
misleading.  Certain amounts for 1998 have been reclassified to conform with the
1999  presentation.  The consolidated  financial  statements as presented herein
should be read in conjunction  with the  consolidated  financial  statements and
notes  thereto  included in Merisel's  Annual Report on Form 10-K for the fiscal
year ended December 31, 1998.

2. New Accounting Pronouncement

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standard No. 133, "Accounting for Derivative Instruments
and  Hedging   Activities"  ("SFAS  133"),  which  is  effective  for  financial
statements  issued for periods  beginning  after June 15, 2000, as amended.  The
Company will adopt SFAS 133 as required in January  2001.  SFAS 133 requires all
derivatives  to be recorded on the balance  sheet at fair value with  changes in
fair value reflected in income or equity,  depending on the nature of the hedge.
The Company is in the process of  evaluating  the effect that this new  standard
will have on the Company's financial statements.



<PAGE>


MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)


3. Fiscal Year

The  Company's  fiscal year is the 52- or 53-week  period ending on the Saturday
nearest to December  31. The  Company's  second  quarter is the  13-week  period
ending on the Saturday nearest to June 30. For simplicity of  presentation,  the
Company has described the interim  periods and year-end period as of June 30 and
December 31, respectively.

4. Comprehensive Income

In June 1997,  the FASB issued  Statement of Financial  Accounting  Standard No.
130,  "Reporting for  Comprehensive  Income"  ("SFAS 130").  SFAS 130, which the
Company  adopted  in the  first  quarter  of  1998,  establishes  standards  for
reporting and displaying  comprehensive  income and its components in a full set
of general purpose  financial  statements.  Comprehensive  income is computed as
follows:
<TABLE>
<CAPTION>

                                                              (In thousands)                         (In thousands)
                                                            Three Months Ended                      Six Months Ended
                                                                 June 30,                               June 30,
                                                         1999                1998                1999              1998
                                                         ----                ----                ----              ----
<S>                                                <C>                 <C>                   <C>               <C>

Net income                                              $(2,984)             $5,108             $(23,493)          $8,744
Other comprehensive income -
   Foreign currency translation adjustments                 783              (1,208)               1,531           (1,091)
                                                    ----------------    ----------------     -------------    ---------------

Comprehensive income                                    $(2,201)             $3,900             $(21,962)          $7,653
                                                    ================    ================     =============    ===============
</TABLE>


5. Earnings Per Share ("EPS")

The Company  calculates  earnings  per share in  accordance  with  Statement  of
Financial  Accounting Standard No. 128, "Earnings Per Share." Basic earnings per
share is  calculated  using the  average  number of common  shares  outstanding.
Diluted  earnings  per share is computed  on the basis of the average  number of
common  shares  outstanding  plus  the  effect  of  outstanding  stock  options,
excluding those that would be anti-dilutive, using the "treasury stock" method.



<PAGE>


MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)


The following table is a  reconciliation  of the weighted average shares used in
the  computation  of basic and  diluted  EPS for the  income  statement  periods
presented herein:
<TABLE>
<CAPTION>

                                                       (In thousands)                       (In thousands)
                                                     Three months Ended                    Six Months Ended
                                                          June 30,                             June 30,
Weighted average shares outstanding                1999               1998               1999                1998
- -----------------------------------                ----               ----               ----                ----
<S>                                            <C>                 <C>                <C>               <C>

Basic                                                 80,279             80,216             80,278              80,184
Assumed exercises of stock options                                        1,315                                    373
                                              ---------------    ---------------    ---------------     ---------------

Diluted                                               80,279             81,531             80,278              80,557
                                              ===============    ===============    ===============     ===============
</TABLE>

6.    Supplemental Disclosure of Cash Flow Information
<TABLE>
<CAPTION>

Cash paid (received) in the  three-month  and six-month  periods ended June 30 for interest and income taxes was as
follows:
                                            (In thousands)                              (In thousands)
                                          Three Months Ended                           Six Months Ended
                                               June 30,                                    June 30,
                                      1999                  1998                  1999                  1998
                                      ----                  ----                  ----                  ----
   <S>                              <C>                    <C>                   <C>                   <C>

   Interest                          $7,706                 $8,104                $6,848                $7,336
   Income taxes                       $(284)                  $133                  $189                 $(116)
</TABLE>


7.       Segment Information

During 1998, the Company provided certain  information about operating segments,
geographic areas in which the Company  operates,  major customers,  and products
and services,  in accordance with Statement of Financial Accounting Standard No.
131, "Disclosure about Segments of an Enterprise and Related Information" ("SFAS
131").  The Company has  determined it has three  operating  segments under SFAS
131: the United States distribution  segment, the Canadian distribution segment,
and MOCA. Each of these segments has a dedicated  management team and is managed
separately  primarily  because  of  geography  (United  States and  Canada)  and
differences  in product  categories,  marketing  strategies  and  customer  base
(MOCA).



<PAGE>


MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)


The Company does not maintain separate stand-alone financial statements prepared
in accordance  with  generally  accepted  accounting  principles for each of its
operating  segments.  In accordance  with SFAS 131, the Company has prepared the
following  tables which present  information  related to each operating  segment
included in internal management reports.
<TABLE>
<CAPTION>

                                                                      (In thousands)
                                                                    Three Months Ended
                                                                      June 30, 1999
                                      -------------------------------------------------------------------------------
                                           United
                                           States              MOCA               Canada                Total
                                          -----------        ------------        ----------         ---------------
<S>                                          <C>               <C>                 <C>                <C>
Net sales to external customers              $794,916          $261,510            $210,196           $1,266,622
Segment profit contribution(A)                                   10,909(A)                                10,909 (A)
Segment operating (loss) profit(A)             (4,545)                                1,777               (2,768)(A)
</TABLE>
<TABLE>
<CAPTION>

                                                                      (In thousands)
                                                                    Three Months Ended
                                                                      June 30, 1998
                                      -------------------------------------------------------------------------------
                                           United
                                           States              MOCA               Canada                Total
                                          ----------         ----------          ----------           ------------
<S>                                        <C>               <C>                   <C>                <C>
Net sales to external customers            $756,883          $148,387              $191,169           $1,096,439
Segment profit contribution(A)                                  5,376(A)                                   5,376(A)
Segment operating profit(A)                   9,324                                    (956)               8,368(A)

</TABLE>
<TABLE>
<CAPTION>

                                                                      (In thousands)
                                                                     Six Months Ended
                                                                      June 30, 1999
                                      -------------------------------------------------------------------------------
                                           United
                                           States              MOCA               Canada                Total
                                          ------------        -----------        -----------        --------------
<S>                                        <C>                 <C>                 <C>                <C>
Net sales to external customers            $1,584,597          $463,312            $473,910           $2,521,819
Segment profit contribution(A)                                   18,420(A)                                18,420 (A)
Segment operating (loss) profit(A)            (26,565)                                5,292              (21,273)(A)
</TABLE>
<TABLE>
<CAPTION>

                                                                      (In thousands)
                                                                     Six Months Ended
                                                                      June 30, 1998
                                      -------------------------------------------------------------------------------
                                           United
                                           States              MOCA               Canada                Total
                                         -----------        -----------           ---------          -------------
<S>                                      <C>                 <C>                   <C>                <C>
Net sales to external customers          $1,506,920          $264,648              $426,541           $2,198,109
Segment profit contribution(A)                                 11,927(A)                                  11,927(A)
Segment operating profit(A)                  12,616                                   1,859               14,475(A)
</TABLE>



<PAGE>


MERISEL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
(UNAUDITED)





<TABLE>
<CAPTION>


Geographical Area Net Sales:
                                     (In thousands)                              (In thousands)
                                   Three months ended                           Six months ended
                                        June 30,                                    June 30,
                                1999                 1998                  1999                  1998
                                ----                 ----                  ----                  ----
<S>                           <C>                     <C>                <C>                    <C>
United States                 $1,056,426              $905,270           $2,047,909             $1,771,568
Canada                           210,196               191,169              473,910                426,541
                          -----------------     ----------------     -----------------     -----------------

Total Net Sales               $1,266,622            $1,096,439           $2,521,819             $2,198,109
                          =================     ================     =================     =================
</TABLE>


Note A: For each of its operating  segments,  the Company evaluates  performance
based upon operating (loss) profit or profit contribution.  However, the Company
has  not   historically   allocated   corporate   overhead,   depreciation   and
amortization,  or shared operating expenses to the MOCA operating segment.  As a
result,  the Company  believes that the segment profit  contribution for MOCA in
the tables  above would be  substantially  lower than the amounts  shown if such
costs were allocated.  Corporate  overhead,  amortization  and shared  operating
expenses are allocated to Canada on a pro rata basis.  Segment  operating (loss)
profit  for  the  United  States  business  includes  all  corporate   overhead,
amortization and shared operating expenses not allocated to Canada, and in 1999,
segment operating loss includes the litigation-related  charge and the insurance
recovery.



<PAGE>


Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS


GENERAL

Merisel,  Inc., a Delaware  corporation and a holding company (together with its
subsidiaries,  "Merisel" or the "Company"), is a leading distributor of computer
hardware and software products.  Through its main operating subsidiary,  Merisel
Americas,  Inc. ("Merisel Americas"),  and its subsidiaries the Company operates
three distinct business units: United States distribution, Canadian distribution
and the Merisel  Open  Computing  Alliance  ("MOCA(TM)").  The  Company  markets
products and services  throughout the United States and Canada, and has achieved
operational  efficiencies that have made it a valued partner to a broad range of
computer  resellers,   including  value-added  resellers  ("VARs"),   commercial
resellers,   and  retailers.   Through   MOCA(TM),   the  Company  supports  Sun
Microsystems' UNIX(R)-based products and complementary third-party products.

RESULTS OF OPERATIONS

Three  Months Ended June 30, 1999 as Compared to the Three Months Ended June 30,
1998.

Net sales increased 16% from  $1,096,439,000  in the quarter ended June, 30 1998
to $1,266,622,000 in the quarter ended June 30, 1999. The increase resulted from
a 17% increase in net sales for the U.S. and a 10% increase in Canada.  The U.S.
growth rate resulted from increased  sales of 76% in the MOCA business  segment,
36% for the retail  customer  group,  and 4% for the commercial  customer group,
offset  in part by a  decline  in sales of 1% for the VAR  customer  group.  The
growth rate in the MOCA  business  segment  reflected  in  substantial  part the
acquisition  by the  Company  of  several  new large Sun  Microsystems  reseller
accounts  during  1998,  and the  Company  does not expect  that  growth rate to
continue. Without the addition of such new accounts, the growth rate in the MOCA
business segment would have been approximately 45%. The growth rate in Canada in
terms of Canadian dollars was 11%.

Hardware and accessories  accounted for 79% of net sales and software  accounted
for 21% of net sales in the second  quarter of 1999,  as compared to 78% and 22%
for the same categories, respectively, for the second quarter of 1998.

Gross profit decreased 2.1% or $1,283,000 from $61,703,000 in the second quarter
of 1998 to  $60,420,000  in the 1999 period.  Gross  profit as a  percentage  of
sales,  or gross margin,  decreased  from 5.6% in the 1998 period to 4.8% in the
1999 period.  Gross  margins in the United States and Canada were 4.5% and 6.1%,
respectively,  for the  second  quarter  of 1999,  compared  to 5.6%  and  5.7%,
respectively,  for  the  second  quarter  of  1998.  Margins  in the  U.S.  were
significantly  negatively  affected by  changing  vendor  terms and  conditions,
including the reduction of vendor rebates and changes in price protection. Gross
margins were also negatively affected by the launch of Microsoft Office 2000 and
continued  intense price  competition.  In Canada,  the increase in margins as a
percentage of sales was achieved  through a concerted effort focused on customer
mix and  new-account  recruitment as well as the more effective  usage of system
tools to

<PAGE>



                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                 (Continued)


manage  pricing.  The Company has  committed  resources  to address the issue of
declining margins in the U.S. by focusing  attention on more profitable  product
lines,  expanding the Company's  customer base and  intensifying  recruitment of
higher margin customers,  using new sales tools, and enhancing  customer support
by  segmenting  customers  by  business  model  and  geographical  location  and
assigning  those  customers  to  dedicated  sales  teams.  The  Company  is also
continuing  efforts to improve the  controls  and  management  supervision  over
margin management  related  activities such as sales execution and processes and
is adjusting selling prices to offset reduced vendor rebate opportunities. There
is  no  assurance  that  the  Company's  efforts  to  improve  margins  will  be
successful.   In  addition,   changing   manufacturer   terms  and   conditions,
particularly in price protection, have contributed to greater inventory risk and
necessitated  changes in purchasing practices that in turn have affected selling
and pricing.

Selling, general and administrative expenses increased by 27.8% from $47,959,000
in the second  quarter  of 1998 to  $61,279,000  in the second  quarter of 1999,
increasing  as a percentage  of sales from 4.4% of sales in 1998 to 4.8% for the
same  period in 1999.  Contributing  to the  increase in the 1999  quarter  were
depreciation  expenses  of  approximately  $3.5  million  related to the SAP R/3
operating  system  and other  strategic  initiatives;  post  "go-live"  costs of
approximately $1.0 million for expenses  associated with the SAP implementation;
approximately  $1.0  million of payroll and  payroll-related  costs of employees
directly associated with the SAP project,  which payroll costs for periods prior
to implementation had been capitalized and which will continue to be incurred in
future periods;  approximately $1.4 million in expenses related to the Company's
strategic  initiatives;  and costs of approximately $1.3 million associated with
Year 2000 compliance. The Company expects to incur approximately the same amount
in the third  quarter  of 1999 in  connection  with Year  2000  compliance.  The
remainder  of the  increase  resulted  largely  from  increased  variable  costs
associated  with growth of the  Company's  business and other costs  incurred to
support growth.

In the second  quarter of 1999,  the  Company  recorded a  $9,000,000  insurance
recovery  representing  insurance  reimbursement of a portion of the $21,000,000
charge  recorded in the first quarter of 1999 relating to the  settlement of the
litigation  pending in Delaware  Chancery  Court between the Company and certain
holders and former holders of the Company's  12-1/2% Senior Notes. See Part II -
Item 1. "Legal Proceedings."

As a result of the above items,  operating  income  decreased by $5,603,000 from
$13,744,000  for the  second  quarter  of 1998 to income of  $8,141,000  for the
second quarter of 1999. Excluding the $9,000,000 insurance recovery, the Company
would have had an operating loss of $859,000 for the second quarter of 1999.


<PAGE>


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                 (Continued)


Six Months  Ended June 30,  1999 as  Compared  to the Six Months  Ended June 30,
1998.

For the six  months  ended  June  30,  1999,  net  sales  increased  by 15% from
$2,198,109,000  for the six months ended June 30, 1998 to $2,521,819,000 for the
six months ended June 30, 1999. The increase resulted from a 16% increase in net
sales for the U.S.  and an 11%  increase  in Canada.  The growth  rate  reflects
improved  year-over-year  performance  due to  substantially  the  same  factors
summarized  in the  discussion of sales for the three months ended June 30, 1999
and 1998.  The growth rate in Canada in terms of Canadian  dollars was 15%,  but
the  decline in the value of the  Canadian  dollar  hampered  the growth rate in
terms of U.S. dollars.

Hardware and accessories  accounted for 79% of net sales and software  accounted
for 21% of net sales in the first six months of 1999, as compared to 77% and 23%
for the same categories, respectively, in the first six months of 1998.

Gross profit  increased 1.7% or $2,094,000 from  $123,454,000  for the first six
months of 1998 to $125,548,000 for the first six months of 1999. Gross profit as
a percentage of sales, or gross margin,  decreased from 5.6% for the 1998 period
to 5.0% for the 1999 period.  Gross margins in the United States and Canada were
4.8% and 5.8%, respectively,  for the first six months of 1999, compared to 5.6%
and 5.8%, respectively, for the first six months of 1998. The decrease in margin
in the U.S. is attributable to substantially the same factors  summarized in the
discussion of gross profit for the three months ended June 30, 1999 and 1998.

Selling, general and administrative expenses increased by 19.9% from $97,052,000
in the six months  ended June 30, 1998 to  $116,401,000  in the six months ended
June 30, 1999. Selling,  general and administrative  expenses as a percentage of
sales  increased from 4.4% of sales in 1998 to 4.6% for the same period in 1999.
The increase  resulted in large part from the  increased  expenses in the second
quarter of 1999 described above as well as the SAP training of 1,400  associates
over an eight-week period during the first quarter.

Results for the six months ended June 30, 1999 also  reflected  the  $21,000,000
charge  recorded  by the  Company in the first  quarter of 1999  relating to the
settlement  of the  litigation  pending in Delaware  Chancery  Court between the
Company and certain  holders and former holders of the Company's  12-1/2% Senior
Notes,  offset in part by the  $9,000,000  insurance  recovery  recorded  by the
Company in the second quarter.

As a result of the above items,  operating  income decreased by $29,255,000 from
$26,402,000  for the year ended 1998 to a loss of $2,853,000  for the year ended
1999.  Excluding the  litigation-related  charge and related insurance recovery,
the Company  would have had operating  income of  $9,147,000  for the year ended
1999.


<PAGE>


                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                     FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                      (Continued)


Interest Expense; Other Expense; and Income Tax Provision

Interest  expense for the Company  increased 2.3% from $3,890,000 in the quarter
ended June 30, 1998 to $3,979,000  in the quarter  ended June 30, 1999.  For the
six months ended June 30, 1999, interest expense for the Company decreased 11.4%
from  $7,673,000  in the 1998  period  to  $6,796,000  in the 1999  period.  The
decrease in interest expense is primarily  attributable to the capitalization of
interest related to the SAP implementation in the first quarter of 1999.

Other expenses for the Company  increased from $4,531,000 and $9,621,000 for the
three and six months  ended  June 30,  1998,  respectively,  to  $6,766,000  and
$13,393,000  for the same  periods in 1999,  respectively.  The  increase is due
primarily to asset securitization fees which increased $1,893,000 and $3,627,000
for the three and six month periods,  respectively. The increased securitization
fees are due to increased  sales of accounts  receivable  in order to fund sales
growth and daily  operations,  to meet greater  working  capital needs resulting
from  changing  vendor  terms and  conditions,  and to take  advantage of vendor
early-pay  opportunities.  The  average  proceeds  resulting  from  the  sale of
accounts receivable at month end under the Company's  securitization  facilities
increased  from  $276,442,000  for  the  six  months  ended  June  30,  1998  to
$348,718,000 for the same period in 1999.

The income tax provision  increased from an expense of $215,000 and $364,000 for
the three and six months  ended June 30,  1998,  respectively,  to an expense of
$380,000 and $451,000 for the same periods in 1999. In both periods,  the income
tax rate  reflects  primarily  the minimal  statutory  tax  requirements  in the
various  states and  provinces in which the Company  conducts  business,  as the
Company has sufficient  net operating  loss  provisions to offset federal income
taxes in the current period.

Consolidated Net Income

On a consolidated  basis,  net income for the Company  decreased from $5,108,000
and $8,744,000  for the three and six months ended June 30, 1998,  respectively,
to net losses of $2,984,000 and  $23,493,000  for the three and six months ended
June 30, 1999, respectively,  due to the factors described above. Net income per
share  decreased from $.06 per share for the three months ended June 30, 1998 to
a net loss of $.04 per share for the  three  months  ended  June 30,  1999.  Net
income per share decreased from $.11 per share for the six months ended June 30,
1998 to a net loss of $.29 per share for the six months ended June 30, 1999.


<PAGE>


                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                     FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                     (Continued)


SYSTEMS AND PROCESSES

In April 1999,  Merisel  completed the conversion of its U.S.  operations to the
SAP R/3  client/server  operating  system.  The Company  converted  its Canadian
operations from a mainframe to the SAP client/server  operating system in August
1995. With the U.S.  implementation  complete,  the U.S. and Canadian operations
are each operating on a single platform.  SAP is an enterprise-wide system which
integrates  substantially  all  functional  areas of the business in a real-time
environment.   The  new  system  is  designed  to  provide  greater  transaction
functionality,  real-time information access,  automated controls,  flexibility,
and custom pricing applications.

YEAR 2000 ISSUES

Introduction

The term  "Year  2000  issue" is a general  term used to  describe  the  various
problems  that  may  result  from the  improper  processing  of  dates  and date
sensitive  calculations  by  computers  and other  equipment as the year 2000 is
approached  and  reached.  These  problems  generally  arise  from the fact that
computers and equipment have  historically  used two-digit fields that recognize
dates  using the  assumption  that the first two  digits are "19." On January 1,
2000,  systems using  two-digit date fields could recognize a date using "00" as
the year 1900 rather  than the year 2000.  Year 2000  Project and the  Company's
State of Readiness

The  Company  believes  that  implementation  of the SAP  operating  system will
address its major Year 2000 issues for its core  information  technology  ("IT")
systems.  See "Systems and  Processes"  above.  The Company has developed and is
executing a plan for  addressing  the  remainder  of its Year 2000 issues  which
focuses on the following  six areas:  core IT systems;  off-line IT  subsystems;
technical   infrastructure  (e.g.,   networks,   servers,   desktop  computers);
vendor/customer interfaces (consisting of electronic data interchange or "EDI");
facilities  (including  security  systems,  elevators,  and  heating and cooling
systems); and third-party suppliers, vendors and customers ("External Parties").
For the first five areas, the Company's Year 2000 plan consists of the following
phases:  (1) conducting an inventory of items with Year 2000  implications;  (2)
assessment of Year 2000  compliance;  (3) remediation or replacement of material
items that are determined not to be Year 2000 compliant;  (4) testing (including
re-testing  of  material  items  that  were  remediated  or  replaced);  and (5)
certification of Year 2000 compliancy.

The Company has completed the  inventory and  assessment  phases with respect to
all areas. The remediation and testing phases are  substantially  completed and,
along with the  certification  phase, are on schedule to be completed during the
third quarter of 1999. In addition, during July


<PAGE>


                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                      FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                      (Continued)


1999 the Company successfully  completed integration testing of its core systems
and uncovered no material  issues.  The Company  currently plans to complete the
five phases of its Year 2000 plan outlined  above by the beginning of the fourth
quarter of 1999.

Costs

The Company currently estimates that the aggregate cost of its Year 2000 project
will be approximately $3.2 million,  which is substantially  below the Company's
original  budget  estimate of $4.2  million,  although the total amount could be
greater  than the current  estimate.  Approximately  $1.9 million had been spent
through the first half of 1999. The aggregate cost estimate excludes the cost of
implementing the SAP operating system in the U.S. and costs incurred pursuant to
the  Company's   technology   upgrade  strategy  where  the  upgrades  were  not
accelerated  due to Year 2000 issues.  In addition,  a portion of the  estimated
total costs of the Year 2000 project will be funded by  reallocation of existing
resources  rather  than  incurring   incremental  costs.  This  reallocation  of
resources  is not  expected  to  have a  significant  impact  of the  day-to-day
operations of the Company,  including any material effect on the  implementation
of any IT project.  The Company's aggregate cost estimate does not include costs
that may be  incurred  by the  Company  as a result of the  failure of any third
parties,  including  suppliers,  to become Year 2000 ready or costs to implement
any  contingency.  The Year 2000  project  costs are  expensed by the Company as
incurred.

Risks

The  Company  believes  that the  completion  of its Year 2000  project  and the
implementation  of the SAP  operating  system  in the U.S.  will  result  in the
Company being Year 2000  compliant in a timely manner.  However,  the failure to
correct a material  Year 2000 problem could result in an  interruption  in, or a
failure of,  certain  normal  business  activities  or  operations,  which could
materially and adversely affect the Company's  results of operations,  liquidity
and  financial  condition.  In addition,  if third parties that provide goods or
services  that  are  critical  to the  Company's  business  activities  fail  to
adequately  address  their Year 2000 issues,  there could be a similar  material
adverse  effect on the Company.  The Company  believes that its most  reasonably
likely worst case scenario is the failure of such a third party.  Such a failure
could result in, for example,  the inability of the Company to ship  product,  a
telecommunications  failure  at one or more of the  Company's  call  centers,  a
decrease in customer orders,  delays in product deliveries from vendors or power
outages at one or more of the  Company's  facilities.  The  Company's  Year 2000
project is expected to  significantly  reduce the Company's level of uncertainty
about the Year 2000 problem and, in particular,  about the Year 2000  compliance
and readiness of material External Parties.  The Company believes that, with the
completion of its Year 2000 project as scheduled, the possibility of significant
interruptions of normal operations should be reduced.



<PAGE>


                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                     FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                      (Continued)


Contingency Plans

As part of the Company's Year 2000 project, Year 2000-specific contingency plans
are being developed and will be substantially  completed by the end of the third
quarter.  The  Company  expects  that these  plans will  continue to be modified
throughout  1999 as the Company  obtains  additional  information  regarding the
status of the Year 2000 readiness of External Parties. In addition,  as a normal
course of business,  the Company maintains and deploys contingency plans as part
of its disaster  recovery  program that are  designed to address  various  other
potential business  interruptions.  These plans may be applicable to address the
failure of  External  Parties to provide  goods or  services to the Company as a
result of their failure to be Year 2000 ready.  During 1999, the Company intends
to expand its  disaster  recovery  program to cover  systems for which  detailed
contingency plans do not currently exist.

Readers are cautioned that forward-looking statements contained under "Year 2000
Issues" should be read in conjunction with the Company's  disclosures  under the
heading: "SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION" on page ii.

VARIABILITY OF QUARTERLY RESULTS AND SEASONALITY

Historically,  the  Company  has  experienced  variability  in its net sales and
operating margins on a quarterly basis and expects these patterns to continue in
the  future.   Management  believes  that  the  factors  influencing   quarterly
variability  include:  (i) the overall  growth in the  computer  industry;  (ii)
shifts in short-term demand for the Company's products resulting,  in part, from
the  introduction  of new  products or updates of existing  products;  (iii) the
intensity  of  price  competition  among  the  Company  and its  competitors  as
influenced by various  factors;  and (iv) the fact that virtually all sales in a
given quarter result from orders booked in that quarter. In addition,  quarterly
variability  could be  affected  by the Year 2000 issue by  shifting  demand for
computer  products during 1999 and future years. Due to the factors noted above,
as well as the dynamic  characteristics  of the  computer  product  distribution
industry,  the  Company's  revenues  and  earnings  may be subject  to  material
volatility, particularly on a quarterly basis.

Additionally,   the  Company's  net  sales  in  the  fourth  quarter  have  been
historically  higher than in its other three quarters.  Management believes that
the pattern of higher fourth  quarter  sales is partially  explained by customer
buying patterns relating to calendar year-end business and holiday purchases. As
a result of this pattern,  the Company's  working  capital  requirements  in the
fourth quarter have typically been greater than other quarters. Net sales in the
Canadian  operations  are also  historically  strong in the first quarter of the
fiscal year,  which is primarily due to buying  patterns of Canadian  government
agencies. See "Liquidity and Capital Resources" below.


<PAGE>


                        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                     FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                      (Continued)


LIQUIDITY AND CAPITAL RESOURCES

Cash Flow Activity

Net cash provided by operating  activities  during the six months ended June 30,
1999 was $3,239,000.  The primary source of cash from operating activities was a
decrease in inventory of $94,150,000  from the unusually high level of inventory
at the end of 1998.  The  primary  uses of cash  during  the  period  include an
increase in accounts  receivable of  $31,087,000  and a $53,248,000  decrease in
accounts  payable  that  resulted in part from  industry-wide  changes in vendor
terms and conditions and an increased use of vendor early-pay opportunities.

Net cash used in  investing  activities  consisted  of capital  expenditures  of
$18,708,000.

Net  cash  used  for  financing  activities  was  $1,147,000  and was  comprised
primarily of repayments under capitalized lease obligations and bank debt.

Securitization Facilities

Funds  generated by the sale of  receivables  in the U.S.  are provided  through
Merisel  Capital  Funding,  Inc.  ("Merisel  Capital  Funding"),  a wholly owned
subsidiary of Merisel  Americas.  Merisel Capital Funding's sole business is the
ongoing  purchase of trade  receivables from Merisel  Americas.  Merisel Capital
Funding  sells  these   receivables,   in  turn,   under  an  agreement  with  a
securitization  company, whose purchases yield proceeds of up to $500,000,000 at
any point in time.  Merisel Capital Funding is a separate  corporate entity with
separate  creditors who, upon its liquidation,  are entitled to be satisfied out
of  Merisel  Capital  Funding's  assets  prior to any  value  in the  subsidiary
becoming available to the subsidiary's  equity holder. This agreement expires in
October 2003.

Funds are also provided to Merisel Canada,  Inc.  ("Merisel  Canada")  through a
receivables purchase agreement with a securitization company. In accordance with
this agreement,  Merisel Canada sells receivables to the securitization company,
which  yields  proceeds  of up to  CND$150,000,000  at any  point in  time.  The
facility  expires  December  13,  2000,  but is  extendible  by notice  from the
securitization company, subject to the Company's approval.

Under these  securitization  agreements,  the receivables are sold at face value
with payment of a portion of the purchase price being  deferred.  As of June 30,
1999, the total amount outstanding under these agreements was $467,445,000. Fees
incurred in connection  with the sale of accounts  receivable  for the three and
six months  ended June 30,  1999 were  $5,916,000  and  $12,292,000  compared to
$4,023,000 and  $8,665,000  incurred for the three and six months ended June 30,
1998 and are recorded as other expense.


<PAGE>


                          MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                       FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                        (Continued)


Debt Obligations, Financing Sources and Capital Expenditures

At June 30, 1999, Merisel, Inc. had outstanding $125,000,000 principal amount of
12-1/2% Senior Notes due 2004 (the "12.5%  Notes").  The 12.5% Notes provide for
an  interest  rate of  12.5%  payable  semi-annually.  By  virtue  of  being  an
obligation of Merisel, Inc., the 12.5% Notes are effectively subordinated to all
liabilities of the Company's subsidiaries, including trade payables, and are not
guaranteed by any of the Company's  subsidiaries.  The indenture relating to the
12.5% Notes contains certain covenants that, among other things,  limit the type
and amount of additional indebtedness that may be incurred by the Company or any
of its subsidiaries  and imposes  limitations on investments,  loans,  advances,
asset sales or transfers,  dividends and other payments,  the creation of liens,
sale-leasebacks, transactions with affiliates and certain mergers.

At June 30, 1999, the Company had promissory notes outstanding with an aggregate
balance  of  $5,797,000.  Such  notes  provide  for  interest  at  the  rate  of
approximately 7.7% per annum and are repayable in 48 and 60 monthly installments
that  commenced  February  1,  1996,  with  balloon  payments  of  $500,000  and
$3,900,000 due on January 1, 2000 and January 1, 2001,  respectively.  The notes
are collateralized by certain of the Company's real property and equipment.

Merisel Americas is party to a Loan and Security  Agreement dated as of June 30,
1998 (the "Loan and  Security  Agreement")  with Bank of America  NT&SA  ("BA"),
acting as agent, that provides for borrowings on a revolving basis. The Loan and
Security Agreement permits  borrowings of up to $100,000,000  outstanding at any
one time  (including  face  amounts of letters  of  credit),  subject to meeting
certain  availability  requirements  under a  borrowing  base  formula and other
limitations.  Borrowings under the Loan and Security  Agreement are secured by a
pledge  of  substantially  all  of  the  inventory  held  by  Merisel  Americas.
Borrowings  bear interest at the rate of LIBOR plus a specified  margin,  or, at
the Company's option, the agent's prime rate. An annual fee of 0.375% is payable
with  respect to the unused  portion of the  commitment.  The Loan and  Security
Agreement has a termination  date of June 30, 2003. No amounts were  outstanding
under the Loan and Security Agreement as of June 30, 1999.

In addition to its requirements for working capital for operations,  the Company
presently  anticipates that its capital expenditures will be between $35,000,000
and  $45,000,000  for  1999,  primarily  consisting  of  costs  associated  with
information  systems,  including systems for enhancing  electronic  services and
growing  the  Company's  infrastructure,  developing  and  implementing  the SAP
operating  system,   developing  the  Company's  configuration  and  co-location
capabilities,  and upgrading warehouse systems and other Company facilities. The
Company intends to fund its capital  expenditures  primarily through  internally
generated cash and lease financing.


<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                   FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                    (Continued)


At June 30, 1999, the Company had cash and cash  equivalents of $21,079,000.  In
the opinion of management,  anticipated  cash from operations in 1999,  together
with proceeds from the sale of  receivables  under the Company's  securitization
agreements,  trade  credit  from  vendors  and  borrowings  under the  Company's
revolving credit facility, will be sufficient to meet the Company's requirements
for the next 12 months, without the need for additional financing. This assumes,
however,   that  there  are  not  material  adverse  changes  in  the  Company's
relationships with its vendors,  customers or lenders. Any unforeseen event that
adversely  impacts the industry or the Company's  position in the industry could
have a direct and material unfavorable effect on the liquidity of the Company.

ASSET MANAGEMENT

Merisel attempts to manage its inventory  position to maintain levels sufficient
to achieve high product  availability  and same-day order fill rates.  Inventory
levels may vary from period to period,  due to factors  including  increases  or
decreases in sales levels,  Merisel's practice of making large-volume  purchases
when  it  deems  such  purchases  to be  attractive,  and  the  addition  of new
manufacturers and products.  The Company has negotiated  agreements with many of
its manufacturers  that contain stock balancing and price protection  provisions
intended  to  reduce,  in part,  Merisel's  risk of loss due to  slow-moving  or
obsolete inventory or manufacturer price reductions.  The Company is not assured
that these  agreements  will  succeed in reducing  this risk.  In the event of a
manufacturer  price  reduction,  the  Company  generally  receives  a credit for
products  in  inventory.  In  addition,  the  Company  has the right to return a
certain percentage of purchases,  subject to certain limitations.  Historically,
price protection and stock return privileges, as well as the Company's inventory
management  procedures,  have  helped  to  reduce  the risk of loss of  carrying
inventory.  In the past year,  however,  certain computer systems  manufacturers
that are among the Company's  largest  vendors have  announced  changes in price
protection  and other  terms and  conditions  that  could  adversely  affect the
Company.  The  Company  is working  closely  with  these  manufacturers  and has
developed buying procedures and controls to manage inventory purchases to reduce
the potential  adverse  impact from these  changes  while  balancing the need to
maintain sufficient levels of inventory. There is no assurance that such efforts
will be successful in preventing a material adverse effect on the Company.

The  Company   purchases   exchange   contracts  to  minimize  foreign  exchange
transaction  gains and losses.  The Company  intends to continue the practice of
purchasing  foreign exchange  contracts.  However,  the risk of foreign exchange
transaction losses cannot be completely eliminated.

The Company  offers  credit terms to  qualifying  customers  and also sells on a
prepay,  early pay, credit card and  cash-on-delivery  basis.  In addition,  the
Company has  developed a number of customer  financing  alternatives,  including
escrow  programs  and  selected  bid  financing  arrangements.  The Company also
arranges  a wide  variety  of  programs  through  which  third  parties  provide
financing  to  certain  of its  customers.  These  programs  include  floor plan
financing and hardware and software  leasing.  With respect to credit sales, the
Company attempts

<PAGE>



                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                 (Continued)


to control its bad debt exposure by monitoring customers'  creditworthiness and,
where  practicable,  through  participation in credit  associations that provide
customer  credit  rating  information  for certain  accounts.  In addition,  the
Company purchases credit insurance as it deems appropriate.

COMPETITION

Competition  in  the  computer  products   distribution   industry  is  intense.
Competitive factors include price, brand selection,  breadth and availability of
product  offering,  purchasing  arrangements,  financing  options,  shipping and
packaging accuracy,  speed of delivery, level of training and technical support,
marketing services and programs, and ability to influence a buyer's decision.

Certain of Merisel's  competitors have substantially greater financial resources
than  Merisel.  Merisel's  principal  competitors  for  its  U.S.  and  Canadian
distribution  businesses  include  large United  States-based  distributors  and
aggregators such as Gates/Arrow, GE IT Distribution Group, Inacom, Ingram Micro,
Pinacor,  Synnex  Information  Technologies,  Inc.  and  Tech  Data,  as well as
regional distributors and franchisers.

Merisel  also  competes  with  manufacturers  that  sell  directly  to  computer
resellers,  sometimes  at prices  below  those  charged by Merisel  for  similar
products. The Company believes its broad product offering, product availability,
prompt  delivery  and  support  services  may  offset  a  manufacturer's   price
advantage.  In addition,  many  manufacturers  concentrate their direct sales on
large computer  resellers  because of the relatively high costs  associated with
dealing with small-volume computer resellers.



Item 3.  QUANTITATIVE AND QUALITATIVE MARKET RISK DISCLOSURE

No material  changes have occurred in the  quantitative  and qualitative  market
risk  disclosure of the Company as presented in the  Company's  Annual Report on
Form 10-K for the year ended December 31, 1998.


<PAGE>


                         PART II - OTHER INFORMATION


Item 1. Legal Proceedings

On September 4, 1997,  the Company  filed suit in Delaware  Chancery  Court (the
"Delaware Action") seeking a declaratory judgment with respect to certain issues
that arose between the Company and certain  holders of the Company's 12.5% Notes
("Noteholders")  pursuant  to the  Limited  Waiver  and  Voting  Agreement  (the
"Limited Waiver Agreement"). On September 11, 1997, certain Noteholders filed an
answer  to  the  Company's  complaint  in  the  Delaware  Action  as  well  as a
counterclaim  against  the  Company  asserting  claims for breach of the Limited
Waiver Agreement,  unjust enrichment and a declaratory judgment (the "Noteholder
Suit").  The Noteholder Suit also asserted a claim for unjust enrichment against
Dwight A. Steffensen, the Company's Chief Executive Officer. The Noteholder Suit
sought damages in excess of $100 million from the Company.  On May 10, 1999, the
Company and Mr. Steffensen entered into a settlement agreement (the "Agreement")
with the  Noteholders  that  provides  for all of the  parties to dismiss  their
claims  against each other with  prejudice.  The Agreement also provided for the
dismissal of an action brought by the Noteholders  against Stonington  Partners,
Inc.  alleging  tortious  interference.  On June 4, 1999, the Delaware  Chancery
Court entered an order  dismissing the Delaware  Action and the Noteholder  Suit
with prejudice. As a result of the settlement,  the Company recorded a charge in
the first  quarter of 1999 of $21 million,  which  represented  amounts  payable
pursuant to the  settlement as well as certain  costs related to the  settlement
and the  litigation.  Under an  agreement  with its  insurers,  the Company will
recover $9 million of the litigation and settlement costs.

On March 16, 1998, the Company  received a summons and  complaint,  filed in the
Superior  Court of  California,  County of Santa  Clara,  in a matter  captioned
Official  Unsecured  Creditors  Committee  of Media Vision  Technology,  Inc. v.
Merisel,  Inc. The plaintiff  alleges that certain  executive  officers of Media
Vision Technology,  Inc. ("Media Vision") committed fraud and breached fiduciary
duties owed to Media Vision  through,  inter alia, the improper  recognition and
reporting of sales, revenue and income and the failure to properly recognize and
report product returns during 1993 and 1994,  thereby  overstating the financial
condition of Media Vision as reflected in its financial statements for 1993. The
plaintiff further alleges that the Company aided, abetted, conspired and/or made
possible such acts and omissions of the Media Vision  executives.  The plaintiff
seeks to recover compensatory damages, including interest thereon, exemplary and
punitive  damages,  and costs  including  attorneys'  fees. On May 6, 1998,  the
Company filed a motion to dismiss the complaint on various legal grounds as well
as a motion to strike the punitive  damages prayer.  In response to the motions,
the plaintiff filed a first amended complaint on August 31, 1998, adding a claim
for unfair  business  practices  under  California  Business & Professions  Code
ss.17200  and  additional  allegations.  The  plaintiff's  filing of an  amended
complaint mooted the Company's  original motions.  The Company filed a motion to
dismiss  the  amended  complaint  on various  grounds and a motion to strike the
punitive  damages prayer.  In its opposition to the Company's  motion to strike,
the plaintiff withdrew its prayer for punitive damages. On January 15, 1999, the
Court issued an Order  staying  prosecution  of the action under the doctrine of
exclusive  concurrent  federal  jurisdiction.  Plaintiff has advised the Company
that  intends to file a motion to seek relief  from the stay.  A hearing on such
motion is expected  to take place in October  1999.  The  Company  has  defended
itself vigorously against this claim and will continue to do so.


<PAGE>


The  Company is  involved  in certain  other  legal  proceedings  arising in the
ordinary course of business, none of which is expected to have a material impact
on the financial condition or business of Merisel.



Item 6. Exhibits and Reports on Form 8-K

         (a)      Exhibits

10.1     Amendment No. 1 to Loan and Security  Agreement dated
         as of May 11,  1999 by and  among  Merisel  Americas,
         Inc.,  Bank of  America  National  Trust and  Savings
         Association, as Agent and a Lender.

10.2     Amendment No. 5 to Purchase  Agreement and Waiver dated as of May 12,
         1999 among Merisel  Americas,  Inc., Merisel Capital  Funding,  Inc.,
         Redwood  Receivables  Corporation and General Electric Capital
         Corporation.

10.3     Severance Agreement dated as of March 3, 1999 between Merisel, Inc. and
         James E. Illson.

10.4     Severance Agreement dated as of March 3, 1999 between Merisel, Inc. and
         Timothy N. Jenson.

10.5     Promissory Note dated March 17, 1999 between Timothy N. Jenson and
         Merisel, Inc.

10.6     Promissory Note dated June 17, 1999 between Kristin M. Rogers and
         Merisel Americas, Inc.



         (b) The  following  Reports on Form 8-K were filed  during the  quarter
ended June 30, 1999.

                  None.



<PAGE>


                               SIGNATURES





Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.

Date: August 13, 1999


                                           Merisel, Inc.



                                           By  /s/ Timothy N. Jenson
                                              --------------------------------
                                               Timothy N. Jenson
                                               Chief Financial Officer and
                                               Senior Vice President, Finance





                               AMENDMENT NO. 1 TO

                           LOAN AND SECURITY AGREEMENT

                  This Amendment No. 1 to Loan and Security Agreement is made as
of May 11, 1999 by and among each of the  undersigned  and amends  that  certain
Loan and Security  Agreement,  dated as of June 30, 1998 (the "Loan Agreement"),
among the  financial  institutions  listed on the  signature  pages  thereof  as
lenders (such financial institutions,  together with their respective successors
and assigns,  are referred to hereinafter  each  individually  as a "Lender" and
collectively  as the  "Lenders"),  Bank of America  National  Trust and  Savings
Association  (formerly known as BankAmerica  Business Credit,  Inc.), a Delaware
corporation,  as agent for the Lenders (in its capacity as agent,  the "Agent"),
and Merisel Americas, Inc., a Delaware corporation (the "Borrower"). Capitalized
terms used herein without  definition have the meanings  assigned thereto in the
Loan Agreement.

                                    RECITALS

         A. The  Borrower has  requested  that  certain  provisions  of the Loan
Agreement be amended as more fully described below.

         B. On the  terms  and  subject  to the  conditions  set  forth  in this
Amendment,  the Borrower and the Agent, on behalf of the Lenders, have agreed to
the amendments and waivers to the Loan Agreement as set forth below.

                                    AGREEMENT

         In  consideration   of  the  foregoing,   and  for  good  and  valuable
consideration,  the  receipt of which is hereby  acknowledged,  the  undersigned
hereby agree as follows:

                                    ARTICLE 1
              AMENDMENTS AND WAIVERS TO LOAN AND SECURITY AGREEMENT

         1.1  Amendment  to  the  Definition  of  "Adjusted  Net  Earnings  from
Operations". The definition of "Adjusted Net Earnings from Operations" set forth
in Section 1.1 of the Loan Agreement is hereby amended by changing the period at
the end of such  definition  to a  semicolon  and adding a new clause (h) to the
definition as follows:

         "and  (h) any  gains or  losses  related  in any way to the  settlement
         (which  shall  not  exceed  $21,000,000)  of the  action  filed  in the
         Delaware   Chancery  Court  captioned   Merisel  v.  Turnberry  Capital
         Management, L.P., et al."

         1.2  Amendment to the  Definition  of "Interest  Coverage  Ratio".  The
definition  of  "Interest  Coverage  Ratio" set forth in Section 1.1 of the Loan
Agreement is hereby  amended by adding the following  sentence to the end of the
definition:


<PAGE>




         "Notwithstanding the foregoing,  the Interest Coverage Ratio as used in
         the  definition  of  "Applicable  Margin"  herein,  and  only  in  such
         definition,  shall mean, for any period,  the ratio of (a) Adjusted Net
         Earnings from  Operations  (calculated  without regard to clause (h) of
         such  definition)  for such period plus the sum of the following to the
         extent deducted in computing Adjusted Net Earnings from Operations: (i)
         tax expense or provision for taxes,  (ii) total interest expense net of
         interest  income,   (iii)  total  amortization   expense,   (iv)  total
         depreciation  expense,  and (v) other  non-cash  expenses  deducted  in
         computing  Adjusted  Net  Earnings  from  Operations,  over  (b)  total
         interest expense during such period (net of interest income)."

         1.3 Amendment to the  Transaction  with  Affiliates  Covenant.  Section
9.15(a) of the Loan  Agreement is hereby amended by adding a new clause (vii) to
the end of such section as follows:

         "and (vii) the Borrower and its  Subsidiaries may pay cash dividends or
         make other  advances or  distributions  to the Parent (in an  aggregate
         amount not to exceed $21,000,000) for purposes of paying obligations or
         costs  arising from the Parent's  settlement of the action filed in the
         Delaware   Chancery  Court  captioned   Merisel  v.  Turnberry  Capital
         Management, L.P., et al."

         1.4  Waiver  to  Covenants  and  Representations.  Agent,  on behalf of
Lenders, hereby waives any Event of Default existing under the Loan Agreement as
a result of the Borrower's  breach of any  representation,  warranty or covenant
contained in Article 8 or Article 9 on account of the  settlement  of the action
filed in the Delaware  Chancery Court  captioned  Merisel v.  Turnberry  Capital
Management,  L.P., et al., so long as the  aggregate  amount paid by Borrower in
connection with such settlement does not exceed $21,000,000.

                                    ARTICLE 2
                         REPRESENTATIONS AND WARRANTIES

         The Borrower warrants and represents to the Agent and the Lenders that:

         2.1   Representations   and   Warranties   True   and   Correct.    The
representations  and  warranties  contained in the Loan  Agreement and the other
Loan Documents are correct in all material respects on and as of the date hereof
after giving effect to this  Amendment  (except  representations  and warranties
which are made as of a  specified  date  shall only be  required  to be true and
correct in all material respects as of such specified date).

         2.2 No  Default  or Event of  Default.  No event  has  occurred  and is
continuing  which  constitutes  a Default  or an Event of Default  after  giving
effect to this Amendment.



<PAGE>



                                    ARTICLE 3
                                  MISCELLANEOUS

         3.1 Effective  Date.  This Amendment  shall be effective as of the date
when the Agent has received (i) a duly executed  counterpart  of this  Amendment
from the  Borrower  and (ii) the duly  executed  Amendment  to Fee  Letter  from
Borrower to Agent, solely on Agent's own behalf, dated as of the date hereof.

         3.2 No Other  Waiver.  Except  as  expressly  waived  hereby,  the Loan
Documents shall remain in full force and effect as written and amended to date.

         3.3 Governing Law. This Amendment  shall be interpreted  and the rights
and liabilities of the parties hereto determined in accordance with the internal
laws (as opposed to the conflict of laws provisions) of the State of California.

         3.4  Counterparts.  This  Amendment  may be  executed  in any number of
counterparts,  and by the Agent and the Borrower in separate counterparts,  each
of which shall be an original,  but all of which shall  together  constitute one
and the same agreement.

<PAGE>


                  IN  WITNESS  WHEREOF,  the  parties  have  entered  into  this
Amendment on the date first above written.

                     "BORROWER"

                     Merisel Americas, Inc., a Delaware corporation



                     By:__/s/__________________________________________________
                     Name:_____________________________________________________
                     Title:____________________________________________________

                     Address:             200 Continental Boulevard
                                          El Segundo, CA 90245
                     Telecopy No.:        (310) 615-1234



                     "AGENT"

                     Bank of America National Trust and Savings Association,
                     as the Agent



                     By:_/s/___________________________________________________
                     Name:_____________________________________________________
                     Title:____________________________________________________

                     Address:             40 East 52nd Street
                                          New York, New York 10022
                     Telecopy No.:        (212) 836-5167




<PAGE>


                     "LENDERS"

                     Bank of America National Trust and Savings Association,
                     as a Lender



                     By:_/s/___________________________________________________
                     Name:_____________________________________________________
                     Title:____________________________________________________

                     Address:             40 East 52nd Street
                                          New York, New York 10022
                     Telecopy No.:        (212) 836-5167





                AMENDMENT No. 5 TO PURCHASE AGREEMENT AND WAIVER

                  AMENDMENT No. 5  TO PURCHASE AGREEMENT AND WAIVER, dated as of
May 12, 1999, among MERISEL AMERICAS, INC. ("Merisel Americas"), MERISEL CAPITAL
FUNDING,  INC.  ("Merisel Capital  Funding"),  REDWOOD  RECEIVABLES  CORPORATION
("Redwood") and GENERAL ELECTRIC CAPITAL CORPORATION ("GE Capital").

                  WHEREAS,  Merisel  Americas,  as originator (in such capacity,
the  "Originator")  and  Merisel  Capital  Funding are parties to an Amended and
Restated  Receivables  Transfer  Agreement,  dated as of September  27, 1996, as
amended by Amendment  No. 1, dated as of November 7, 1996 and  Amendment  No. 2,
dated as of December 19, 1997 (the Transfer Agreement").

                  WHEREAS, Merisel Capital Funding, as seller (in such capacity,
the "Seller"),  Redwood as purchaser (in such  capacity,  the  "Purchaser"),  GE
Capital,  as  operating  agent (in such  capacity,  the  "Operating  Agent") and
collateral  agent  (in  such  capacity,  the  "Collateral  Agent")  and  Merisel
Americas,  as servicer  (in such  capacity,  the  "Servicer")  are parties to an
Amended and Restated Receivables  Purchase and Servicing Agreement,  dated as of
September 27, 1996, as amended by Amendment No. 1, dated as of November 7, 1996,
Amendment  No. 2, dated as of December  19, 1997,  Amendment  No. 3, dated as of
July 31, 1998 and Amendment No. 4, dated as of February 22, 1999 (the  "Purchase
Agreement");

                  WHEREAS,  the Seller and the Servicer have  requested that the
Purchaser,  the Operating Agent and the Collateral Agent waive and amend certain
financial covenants  contained in the Purchase  Agreement,  subject to the terms
and conditions hereof.

                  WHEREAS,  the  parties  hereto  desire to amend  the  Purchase
Agreement   (such   amendments   collectively   referred   to  herein  as  these
"Amendments").

                  FOR GOOD AND VALUABLE CONSIDERATION, THE RECEIPT AND ADEQUACY
OF WHICH ARE HEREBY  ACKNOWLEDGED,  THE PARTIES  HERETO,INTENDING  TO BE LEGALLY
BOUND HEREBY, AGREE AS

FOLLOWS:

                                    ARTICLE I

                                   DEFINITIONS

                  All capitalized terms used herein,  unless otherwise  defined,
are used as defined in the Purchase Agreement.



<PAGE>


                                   ARTICLE II

                      AMENDMENT NO. 5 TO PURCHASE AGREEMENT

                  (a) Annex X of the  Purchase  Agreement  is hereby  amended by
adding the following definitions thereto:

                  "Turnberry Litigation" means the litigation between Parent and
Turnberry Capital Management, L.P., et al, filed in the Court of Chancery of the
State of Delaware in and for New Castle County.

                  "Turnberry  Settlement"  means the settlement of the Turnberry
Litigation set forth in the Turnberry Settlement Agreement.

                  "Turnberry Settlement Agreement" means that certain Settlement
Agreement,  dated as of May 10, 1999, by and among Parent, Dwight A. Steffenson,
Stonington  Partners,   Inc.,   Turnberry  Capital  Management,   L.P.,  Monarch
Management Group Ltd., Robert Fleming Inc., Value Partners, Ltd., Dayton Special
Situations   Fund,   L.P.,   Daystar  L.L.C.,   CoMac  Partners,   L.P.,   CoMac
International,  N.V. and Tribeca Investments,  L.L.C.,  evidencing the Turnberry
Settlement.

                  (b) Paragraph (a) under the heading  "FINANCIAL  COVENANTS" in
Exhibit H of the Purchase  Agreement is hereby amended by inserting  "(w)" after
the term "Exhibit H" the first time such term appears in the last sentence under
such heading and adding the following language at the end of such sentence:

                  "; and (x) for any period of four  fiscal  quarters  that ends
before the Second  Fiscal  Quarter of 2000,  $21  million  relating  to the loss
reserve to be recorded by the Parent in connection with the Turnberry Settlement
will be excluded (except to the extent of any net insurance  proceeds  collected
in connection  with the Turnberry  Settlement)  and (y) for the  calculation  of
Tangible  Net Worth at any time,  an amount  equal to $21 million  minus the net
insurance  proceeds,   if  any,  collected  in  connection  with  the  Turnberry
Settlement will be added to Tangible Net Worth."



                                   ARTICLE III

                             WAIVER OF DEFAULT UNDER

                               TRANSFER AGREEMENT

                   The Operating  Agent,  the Collateral Agent and the Purchaser
agree to waive any default  resulting  from a breach of the  representation  set
forth in Section  4.01(a)(vii) of the Transfer  Agreement;  provided,  that such
waiver  shall  apply  solely  to  defaults  (i)  resulting  from  the  Turnberry
Settlement period.



<PAGE>


                                   ARTICLE IV

                              CONDITIONS PRECEDENT

                   The  effectiveness  of these Amendments and waiver is subject
to the conditions  precedent that the Collateral  Agent, the Operating Agent and
the Purchaser  shall have received each of the following,  in form and substance
satisfactory to each such party:

                   (a) A certificate  of the Secretary of each of the Seller and
the  Servicer,  dated  the  date of these  Amendments  and  certifying  (i) that
attached  thereto is a true and complete  copy of a  resolution  of the Board of
Directors of the Seller or the  Servicer,  as the case may be,  authorizing  the
execution, delivery and performance of these Amendments, and all other documents
required or necessary to be delivered hereunder and that such resolution has not
been modified,  rescinded or amended and is in full force and effect and (ii) as
to the incumbency  and specimen  signature of each Person's  officers  executing
these Amendments,  and all other documents required or necessary to be delivered
hereunder.

                   (b) A certificate of an officer of each of the Seller and the
Servicer,  dated  the  date of these  amendments,  certifying  that  each of the
representations  and  warranties  made by the Seller and the  Servicer  in these
Amendments is true and correct in all material respects as of the date hereof.

                   (c) The  opinion  of  counsel  to the  Seller,  in  form  and
substance reasonably satisfactory to the Purchaser,  the Operating Agent and the
Collateral Agent, as to certain matters including,  without limitation,  (i) the
valid existence and good standing of the Seller and Servicer, (ii) the power and
authority  of the Seller and  Servicer  (or  Originator,  as the case may be) to
execute the Amendments,  (iii) the due authorization,  execution and delivery of
the Amendments by the Seller and Servicer (or  Originator,  as the case may be),
(iv) the  enforceability  of the Amendments  against the Seller and Servicer (or
Originator,  as the case may be), and (v) that the execution and delivery of the
Amendments (x) does not conflict with the organizational documents of the Seller
or Servicer and (y) does not violate or  constitute a default under any material
financing agreements of the Seller or Servicer.

                   (d)  An   Officer's   Certificate   in  form  and   substance
satisfactory  to the Operating  Agent to the effect that all of  representations
and  warranties in the Transfer  Agreement  and Purchase  Agreement are true and
correct in all material respects as of the date hereof.

                   (e)  The  Seller  shall  pay the  fees  and  expenses  of the
Purchaser  incurred in connection  with preparing these  Amendments  (including,
without limitation, reasonable legal fees and expenses).


<PAGE>



                                    ARTICLE V

                     SELLER'S AND SERVICER'S REPRESENTATIONS

                                 AND WARRANTIES

                   Each of the Seller and the Servicer  represents  and warrants
that:

                   (a) these Amendments have been duly authorized,  executed and
delivered pursuant to its corporation power;

                   (b) these Amendments  constitute its legal, valid and binding
obligation  subject to the effect of bankruptcy,  insolvency,  reorganization or
other similar laws affecting the enforcement of creditors' rights generally; and

                   (c) after giving effect to the amendments referred to herein,
there does not exist any Termination Event.

                                   ARTICLE VI

                                  MISCELLANEOUS

                   SECTION 6.1 Confirmation of Purchase  Agreement.  Each of the
Seller and the  Servicer  agree that,  except for the  specific  amendments  and
waiver  set  forth  herein,  nothing  herein  shall be  deemed to be a waiver or
amendment of any covenant or agreement  contained in the Purchase  Agreement and
each of the other  documents  executed in connection  therewith are ratified and
confirmed  in all  respects  and  shall  remain  in full  force  and  effect  in
accordance  with its terms.  Each  reference in the Purchase  Agreement to "this
Agreement"  and in each of the other  documents  to be  executed  in  connection
therewith to the  "Purchase  Agreement,"  shall mean the  Purchase  Agreement as
amended  by these  Amendments  and as each  such  agreement  may be  hereinafter
amended or restated. Nothing herein shall obligate the Seller, the Servicer, the
Purchaser,  the Operating Agent or the Collateral Agent to enter into any future
amendment (whether similar or dissimilar).

                   SECTION  6.2 Waiver by the Seller  and  Servicer.  Except for
manifest errors on the part of the Operating  Agent,  each of the Seller and the
Servicer hereby waives any claim, defense, demand, action or suit of any kind or
nature whatsoever against the Purchaser,  the Operating Agent and the Collateral
Agent  arising on or prior to the date hereof in  connection  with the  Purchase
Agreement or the transactions contemplated thereunder.



<PAGE>




                   SECTION 6.3 Counterparts. Delivery of an executed counterpart
of a signature  page to these  Amendments  by  facsimile  shall be  effective as
delivery  of  a  manually  executed  counterpart  of  these  Amendments.   These
Amendments  may be  executed  in any  number of  counterparts  and by  different
parties hereto in separate counterparts, each of which when so executed shall be
deemed to be an original and all of which taken  together  shall  constitute one
and the same agreement.

                   SECTION 6.4  Governing Law.  These Amendments shall be
governed by, and construed in accordance with, California law.

                   SECTION 6.5 Effective Date of Amendments.  Upon the execution
and delivery of these  Amendments by the parties hereto and the  satisfaction of
the  conditions  precedent set forth  herein,  the Purchase  Agreement  shall be
amended by these Amendments, effective as of the date hereof.

                                  * * *

                   IN WITNESS WHEREOF, the Seller, the Servicer,  the Collateral
Agent,  the Operating Agent and the Purchaser have caused these Amendments to be
duly executed by their  respective  authorized  officers as of the date and year
first above written.

                   MERISEL CAPITAL FUNDING, INC.,
                   as Seller


                   By:__/s/_________________________
                   Title:
                   Name:


                   MERISEL AMERICAS, INC.,
                   as Originator and Servicer


                   By:_/s/__________________________
                   Title:
                   Name:


                   GENERAL ELECTRIC CAPITAL CORPORATION,
                   as Operating Agent and Collateral Agent


                   By:__/s/_________________________
                   Title:
                   Name:


<PAGE>




                   REDWOOD RECEIVABLES CORPORATION,
                   as Purchaser


                   By:__/s/_________________________
                   Title:
                   Name:



                                                                   3


                               SEVERANCE AGREEMENT


         This  Severance  Agreement is dated as of March 3, 1999 and is between
Merisel,  Inc., a Delaware  corporation,  and James E. Illson ("Executive").

         The Company and Executive hereby agree as follows:

         1. Definitions. For purposes of this Agreement, the following terms
shall have the meanings set forth below:

         (a) "Base  Salary"  shall mean  Executive's  annual  base  salary as in
effect on the date hereof or as the same may be increased  from time to time and
without giving effect to any reduction  referenced by clause (d)(iii) below that
is  not  part  of an  across-the-board  reduction,  exclusive  of any  bonus  or
incentive  compensation,  benefits  (whether  standard or  special),  automobile
allowances,  relocation  or  tax  equalization  payments,  pension  payments  or
reimbursements for professional services.

         (b) "Employment  Agreement"  shall mean that certain  Employment
Agreement dated as of August 19, 1996 between  Executive and the Company.

         (c) The "Company" shall mean Merisel, Inc., a Delaware corporation, and
each of its successor  enterprises  that result from any merger,  consolidation,
reorganization, sale of assets or otherwise.

         (d) A resignation by Executive shall be with "Good Reason" if (i) there
has been a material  reduction in Executive's  job  responsibilities  from those
that existed  immediately  prior to such reduction,  it being  understood that a
mere  change in title  alone  shall  not  constitute  a  material  reduction  in
Executive's  job  responsibilities,   (ii)  without  Executive's  prior  written
approval,  the Company  requires  Executive to be based  anywhere other than the
Executive's then current  location,  it being understood that required travel on
the  Company's  business to an extent  consistent  with  Executive's  normal and
customary  business  travel  obligations  does not constitute  "Good Reason," or
(iii)  there  is  a  reduction  in  Executive's  Base  Salary,  except  that  an
across-the-board  reduction  in  the  salary  level  of  all  of  the  Company's
executives  in the same  percentage  amount  as part of a general  salary  level
reduction shall not constitute "Good Reason."

         (e)  "Termination  for  Cause"  shall  mean if the  Company  terminates
Executive's employment for any of the following reasons:  Executive's misconduct
(misconduct  includes  physical  assault,   insubordination,   falsification  or
misrepresentation  of facts  on  company  records,  fraud,  dishonesty,  willful
destruction of company property or assets, or harassment of another associate by
Executive in violation of the Company' policies);  excessive absenteeism;  abuse
of sick time;  or  Executive's  conviction  for or a plea of nolo  contendere by
Executive to a felony or any crime involving moral turpitude.
<PAGE>

         2. At-Will Employee.  The Company shall have no obligation to retain or
continue  Executive  as an  employee  and  Executive's  employment  status as an
"at-will" employee of the Company is not affected by this Agreement.

         3. Termination. If Executive's employment by the Company terminates for
any reason other than as a result of a Termination for Cause, death or permanent
disability,  or  Executive's  resignation  without  Good Reason,  then:  (A) the
Company shall pay Executive as severance  compensation (the "Severance Payment")
an amount equal to one and one-half times  Executive's Base Salary,  which shall
be paid to  Executive  bi-weekly  in equal  amounts  over a  period  of 78 weeks
("Payment  Period") in accordance with the Company's standard payroll practices,
and (B) the Company shall reimburse  Executive for the cost of Executive's COBRA
payments (at the level of coverage,  including  dependent care  coverage,  as in
effect  immediately  prior  to such  termination)  under  the  Company's  health
insurance  plans  for an  eighteen-month  period  following  the  date  of  such
termination;  provided,  however,  that (i) the amount  payable under clause (A)
above  shall be  reduced by any lump sum  payment  made to  Executive  under the
Employment  Agreement and (ii) Executive shall not be entitled to payments under
clause  (B)  above to the  extent  they are made to  Executive  pursuant  to the
Employment  Agreement.  The payments to be made to Executive  upon a termination
contemplated  by  this  paragraph  3 are in  addition  to the  payments  made to
employees  by the Company  upon  termination  in the  ordinary  course,  such as
reimbursement  for  business  expenses  and  vacation  pay  through  the date of
termination.

         4.  Withholding.  The Company  shall deduct from all  payments  paid to
Executive under this Agreement any required amounts for social security, federal
and state  income  tax  withholding,  federal  or state  unemployment  insurance
contributions, and state disability insurance or any other required taxes.

         5.  Mitigation.  Executive  shall have no  obligation  to mitigate  the
amount of any payment  provided for in this  Agreement by seeking  employment or
otherwise.

         6. Executive's Obligations. (a) In exchange for the Company agreeing to
provide the above-described  benefits to Executive,  Executive agrees that prior
to  receiving  any  severance  compensation  from the Company in respect of such
termination,  whether under this Agreement or otherwise,  Executive will execute
and deliver to the Company a Release and a  Confidentiality  Agreement,  each in
the form provided to Executive with this Agreement.

         (b) During the  Payment  Period,  Executive  will not, on behalf of any
business  enterprise  other than the Company and its  subsidiaries,  solicit the
employment  of or hire any person that is or was  employed by the Company or any
of its subsidiaries at any time on or after March 3, 1999. If Executive breaches
this  provision,  the Company will have no further  obligation to pay any unpaid
portion of the Severance  Payment or amounts payable pursuant to paragraph 3 (B)
above.

         7.  Assumption  Agreement.  The  Company  will  require  any  successor
(whether direct or indirect, by purchase,  merger consolidation or otherwise) to
all or substantially  all of the business and assets of the Company expressly to
assume and agree to perform  this  Agreement  in the same manner and to the same
extent  that the  Company  would be  required  to perform it whether or not such
succession had taken place.
<PAGE>

         8. Miscellaneous. This Agreement shall be binding upon and inure to the
benefit of the Company and Executive;  provided that Executive  shall not assign
any of  Executive's  rights or duties under this  Agreement  without the express
prior  written  consent  of  the  Company.  This  Agreement  together  with  the
Employment Agreement sets forth the parties' entire agreement with regard to the
subject   matter   hereof.   Neither  party  has  made  any  other   agreements,
representations,  or warranties to the other with respect to the subject  matter
of this  Agreement.  This  Agreement may be amended only by a written  agreement
signed by both  parties.  This  Agreement  shall be governed by and construed in
accordance with the laws of the State of California.  Any waiver by either party
of any breach of any  provision  of this  Agreement  shall not  operate as or be
construed as a waiver of any subsequent breach. If any legal action is necessary
to enforce the terms of this Agreement,  the prevailing  party shall be entitled
to  reasonable  attorneys'  fees in addition  to any other  relief to which that
party may be entitled.

         9.  Counterparts.  This  Agreement  may be  executed  in  two  or  more
counterparts,  each of which shall be deemed to be an original, but all of which
shall constitute one and the same instrument,  which shall be effective upon the
execution  hereof by all of the parties  hereto.  A complete set of counterparts
shall be made available to each party hereto.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement, as
of the day and year first written above.

MERISEL, INC.


By: /s/Dwight A. Steffensen
    ------------------------------

Its: CEO
    ------------------------------



JAMES E. ILLSON

/s/James E. Illson
- -----------------------------------





                               SEVERANCE AGREEMENT


         This  Severance  Agreement  is dated as of March 3, 1999 and is between
Merisel, Inc., a Delaware corporation, and Timothy N. Jenson ("Executive").

         The Company and Executive hereby agree as follows:

         1.  Definitions.  For purposes of this  Agreement,  the following
terms shall have the meanings set forth below:

         (a) "Base  Salary"  shall mean  Executive's  annual  base  salary as in
effect on the date hereof or as the same may be increased  from time to time and
without giving effect to any reduction  referenced by clause (d)(iii) below that
is  not  part  of an  across-the-board  reduction,  exclusive  of any  bonus  or
incentive  compensation,  benefits  (whether  standard or  special),  automobile
allowances,  relocation  or  tax  equalization  payments,  pension  payments  or
reimbursements for professional services.

         (b) "Change of Control  Agreement"  shall mean that  certain  Change of
Control Agreement dated as of July 26, 1997 between Executive and the Company.

         (c) The "Company" shall mean Merisel, Inc., a Delaware corporation, and
each of its successor  enterprises  that result from any merger,  consolidation,
reorganization, sale of assets or otherwise.

         (d) A resignation by Executive shall be with "Good Reason" if (i) there
has been a material  reduction in Executive's  job  responsibilities  from those
that existed  immediately  prior to such reduction,  it being  understood that a
mere  change in title  alone  shall  not  constitute  a  material  reduction  in
Executive's  job  responsibilities,   (ii)  without  Executive's  prior  written
approval,  the Company  requires  Executive to be based  anywhere other than the
Executive's then current  location,  it being understood that required travel on
the  Company's  business to an extent  consistent  with  Executive's  normal and
customary  business  travel  obligations  does not constitute  "Good Reason," or
(iii)  there  is  a  reduction  in  Executive's  Base  Salary,  except  that  an
across-the-board  reduction  in  the  salary  level  of  all  of  the  Company's
executives  in the same  percentage  amount  as part of a general  salary  level
reduction shall not constitute "Good Reason."

         (e)  "Termination  for  Cause"  shall  mean if the  Company  terminates
Executive's employment for any of the following reasons:  Executive's misconduct
(misconduct  includes  physical  assault,   insubordination,   falsification  or
misrepresentation  of facts  on  company  records,  fraud,  dishonesty,  willful
destruction of company property or assets, or harassment of another associate by
Executive in violation of the Company' policies);  excessive absenteeism;  abuse
of sick time;  or  Executive's  conviction  for or a plea of nolo  contendere by
Executive to a felony or any crime involving moral turpitude.
<PAGE>

         2. At-Will Employee.  The Company shall have no obligation to retain or
continue  Executive  as an  employee  and  Executive's  employment  status as an
"at-will" employee of the Company is not affected by this Agreement.

         3. Termination. If Executive's employment by the Company terminates for
any reason other than as a result of a Termination for Cause, death or permanent
disability,  or  Executive's  resignation  without  Good Reason,  then:  (A) the
Company shall pay Executive as severance  compensation (the "Severance Payment")
an amount equal to one times  Executive's  Base  Salary,  which shall be paid to
Executive  bi-weekly  in  equal  amounts  over a period  of 52  weeks  ("Payment
Period") in accordance with the Company's  standard payroll  practices,  and (B)
the Company shall reimburse Executive for the cost of Executive's COBRA payments
(at the level of  coverage,  including  dependent  care  coverage,  as in effect
immediately  prior to such  termination)  under the Company's  health  insurance
plans  for a  twelve-month  period  following  the  date  of  such  termination;
provided,  however,  that (i) the amount payable under clause (A) above shall be
reduced by any lump sum payment  made to  Executive  under the Change of Control
Agreement and (ii) Executive  shall not be entitled to payments under clause (B)
above to the extent they are made to Executive pursuant to the Change of Control
Agreement.  The payments to be made to Executive upon a termination contemplated
by this  paragraph 3 are in addition to the  payments  made to  employees by the
Company upon  termination  in the ordinary  course,  such as  reimbursement  for
business expenses and vacation pay through the date of termination.

         4.  Withholding.  The Company  shall deduct from all  payments  paid to
Executive under this Agreement any required amounts for social security, federal
and state  income  tax  withholding,  federal  or state  unemployment  insurance
contributions, and state disability insurance or any other required taxes.

         5.  Mitigation.  Executive  shall have no  obligation  to mitigate  the
amount of any payment  provided for in this  Agreement by seeking  employment or
otherwise.

         6. Executive's Obligations. (a) In exchange for the Company agreeing to
provide the above-described  benefits to Executive,  Executive agrees that prior
to  receiving  any  severance  compensation  from the Company in respect of such
termination,  whether under this Agreement or otherwise,  Executive will execute
and deliver to the Company a Release and a  Confidentiality  Agreement,  each in
the form provided to Executive with this Agreement.

         (b) During the  Payment  Period,  Executive  will not, on behalf of any
business  enterprise  other than the Company and its  subsidiaries,  solicit the
employment  of or hire any person that is or was  employed by the Company or any
of its subsidiaries at any time on or after March 3, 1999. If Executive breaches
this  provision,  the Company will have no further  obligation to pay any unpaid
portion of the Severance  Payment or amounts payable  pursuant to paragraph 3(B)
above.
<PAGE>

         7.  Assumption  Agreement.  The  Company  will  require  any  successor
(whether direct or indirect, by purchase,  merger consolidation or otherwise) to
all or substantially  all of the business and assets of the Company expressly to
assume and agree to perform  this  Agreement  in the same manner and to the same
extent  that the  Company  would be  required  to perform it whether or not such
succession had taken place.

         8. Miscellaneous. This Agreement shall be binding upon and inure to the
benefit of the Company and Executive;  provided that Executive  shall not assign
any of  Executive's  rights or duties under this  Agreement  without the express
prior written consent of the Company. This Agreement together with the Change of
Control  Agreement sets forth the parties'  entire  agreement with regard to the
subject   matter   hereof.   Neither  party  has  made  any  other   agreements,
representations,  or warranties to the other with respect to the subject  matter
of this  Agreement.  This  Agreement may be amended only by a written  agreement
signed by both  parties.  This  Agreement  shall be governed by and construed in
accordance with the laws of the State of California.  Any waiver by either party
of any breach of any  provision  of this  Agreement  shall not  operate as or be
construed as a waiver of any subsequent breach. If any legal action is necessary
to enforce the terms of this Agreement,  the prevailing  party shall be entitled
to  reasonable  attorneys'  fees in addition  to any other  relief to which that
party may be entitled.

         9.  Counterparts.  This  Agreement  may be  executed  in  two  or  more
counterparts,  each of which shall be deemed to be an original, but all of which
shall constitute one and the same instrument,  which shall be effective upon the
execution  hereof by all of the parties  hereto.  A complete set of counterparts
shall be made available to each party hereto.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement, as
of the day and year first written above.

MERISEL, INC.


By:  /s/Dwight A. Steffensen
     ----------------------------

Its:  CEO
     ----------------------------

TIMOTHY N. JENSON

/s/Timothy N. Jenson
- ----------------------------------



                                 PROMISSORY NOTE




                                                         Los Angeles, California

$65,000.00                                                        March 17, 1999


         1. Promise to Pay. For Value Received,  Timothy N. Jenson  ("Borrower")
hereby unconditionally promises to pay to the order of Merisel, Inc., a Delaware
corporation  (the "Company"),  or order, the sum of sixty-five  thousand dollars
($65,000.00).

         2. Interest. No interest will be payable by Borrower on this Note.

         3.       Forgiveness of Principal.

                  (a) The entire principal amount of this Note shall be forgiven
on the earlier of (i) the date the Company releases its earnings for fiscal year
1999,  provided  that the  Company's  consolidated  pre-tax  net income for 1999
equals at least 80% of the amount  therefor set forth in the 1999 Operating Plan
approved by the  Company's  Board of Directors  on December  16, 1998,  and (ii)
March 2, 2001.

                  (b) The entire principal amount of this Note shall be forgiven
upon  termination  of the  Borrower's  employment by the Company other than as a
result of  Termination  for Cause (as defined  below) or Borrower's  resignation
without Good Reason (as defined below).

         4. Mandatory  Payment.  The outstanding  principal balance of this Note
shall be due and  payable  ninety  (90) days  after  termination  of  Borrower's
employment  with  the  Company  due  to  Termination  for  Cause  or  Borrower's
resignation without Good Reason.

         5.       Definitions.

                  (a) A resignation  by Borrower  shall be with "Good Reason" if
(i) there has been a material reduction in Borrower's job responsibilities  from
those that existed immediately prior to such reduction, it being understood that
a mere  change in title  alone  shall not  constitute  a material  reduction  in
Borrower's job responsibilities, (ii) without Borrower's prior written approval,
the Company  requires  Borrower to be based anywhere other than  Borrower's then
current  location,  it being  understood  that  required  travel on the Company'
business to an extent consistent with Borrower's  normal and customary  business
travel  obligations  does not  constitute  "Good  Reason,"  or (iii)  there is a
reduction in Borrower's base salary,  except that an across-the-board  reduction
in the salary level of all of the Company's  executives  in the same  percentage
amount as part of a general salary level  reduction  shall not constitute  "Good
Reason."
<PAGE>

                  (b)   "Termination  for  Cause"  shall  mean  if  the  Company
terminates  Borrower's  employment for any of the following reasons:  Borrower's
misconduct (misconduct includes physical assault, insubordination, falsification
or misrepresentation  of facts on company records,  fraud,  dishonesty,  willful
destruction of Company property or assets, or harassment of another associate by
Borrower in violation of the Company' policies); excessive absenteeism; abuse of
sick time; or Borrower's conviction for or a plea of nolo contendere by Borrower
to a felony or any crime involving moral turpitude.

         6. Form of  Payments.  Any  payment due  hereunder  shall be payable in
lawful  money of the United  States of America,  which shall be legal  tender in
payment of all debts and dues, public and private,  at the time of payment.  All
payments of principal  are payable at the Company's  offices at 200  Continental
Boulevard,  El  Segundo,  California  90245 or at such other  place of which the
Company shall notify Borrower in writing as hereinafter provided.

         7. Costs of  Collection.  In the event  this Note is turned  over to an
attorney at law for  collection  after  default,  in  addition to the  principal
payable  hereunder,  the  Company  shall be  entitled  to  collect  all costs of
collection, including but not limited to attorneys' fees, incurred in connection
with protection of or realization of collateral or in connection with any of the
Company's  collection  efforts,  whether  or  not  suit  on  this  Note  or  any
foreclosure  proceeding  is  filed,  and all such  costs and  expenses  shall be
payable on demand.

         8. No Waiver. No failure on the part of the Company or any other holder
hereof to exercise any right or remedy  hereunder,  whether  before or after the
happening of a default,  shall constitute a waiver thereof, and no waiver of any
past default  shall  constitute  a waiver of any future  default or of any other
default.  No  indulgence  granted  from time to time shall be  construed to be a
waiver of the right to insist upon prompt payment thereafter, or shall be deemed
to be a novation of this Note or a reinstatement  of the debt evidenced  hereby,
or be  construed  so as to preclude  the exercise of any right which the Company
may have,  whether by the laws of the state governing this Note, by agreement or
otherwise;  and Borrower hereby  expressly  waives the benefit of any statute or
rule of law or equity  which would  produce a result  contrary to or in conflict
with  the  foregoing.  This  Note  may not be  changed  orally,  but  only by an
agreement in writing  signed by the party against whom such  agreement is sought
to be enforced.

         9.  Borrower's  Waivers.  Borrower,  for itself and it  successors  and
assigns,  hereby  waives  presentment,  protest,  demand,  diligence,  notice of
dishonor and of nonpayment,  and waives and renounces all rights to the benefits
of any statute of limitations  and any moratorium,  appraisement,  exemption and
homestead  now  provided  or which may  hereafter  be provided by any federal or
state statute,  including, but not limited to, exemptions provided by or allowed
under the Bankruptcy  Reform Act of 1984, both as to itself personally and as to
all of its  property,  whether real or  personal,  against the  enforcement  and
collection of the obligations evidenced by this Note and any and all extensions,
renewals and modifications hereof.
<PAGE>

         10.  Applicable Law. This Note shall be governed by and construed under
the laws of the State of  California,  without giving effect to its conflicts of
law principles. Borrower hereby submits to personal jurisdiction in the State of
California for the  enforcement of Borrower's  obligations  hereunder and waives
any and all  personal  rights  under  the law of any  other  state to  object to
jurisdiction  within such state for the  purposes of any action to enforce  such
obligations of Borrower. In the event such action is commenced,  Borrower agrees
that service of process may be made and personal jurisdiction may be obtained by
service of a copy of the summons,  complaint,  and other  pleadings  required to
commence such action upon Borrower at the address provided in section 11.

         11. Notices.  All notices,  requests,  demands and other communications
required or  permitted  hereunder  shall be in writing and shall be deemed given
when  delivered  personally or by facsimile  transmission,  delivered by courier
service or by other  messenger or ten days after being mailed by  registered  or
certified mail (return receipt  requested),  postage prepaid,  to the parties at
the  following  addresses  (or at such  other  address  for a party  as shall be
specified by like notice;  provided that notices of a change of address shall be
effective only upon receipt thereof):

         If to Borrower, to:
         Timothy N. Jenson
         11491 Harrisburg Road
         Los Alamitos, CA 90720
         Tel: 562-799-0458

         If to the Company, to:
         Merisel, Inc.
         200 Continental Boulevard
         El Segundo, California 90245
         Tel:  310-615-1235
         Fax: 310-615-6819
         Attention: Karen A. Tallman

         12. Captions.  The captions of the sections of this Note are solely for
convenience  and are not  intended  to be a part of this  Note and  shall not be
deemed to modify, explain, enlarge or restrict any of the provisions hereof.

         13. Waiver of Jury Trial.  Borrower hereby  knowingly,  voluntarily and
intentionally waives the right to a trial by jury in respect of any action based
on or arising out of, under or in  connection  with this Note,  or any course of
conduct, course of dealings,  statements (whether oral or written) or actions of
either party, this waiver being a material  inducement for the Company to accept
this Note.

         IN WITNESS  WHEREOF,  Borrower  has  executed  this Note as of the date
first above written.

WITNESS/ATTEST                                     TIMOTHY N. JENSON

     /s/                                           /s/Timothy N. Jenson
By:______________________________                  ___________________________

Name:____________________________

Title:___________________________




                                 PROMISSORY NOTE

                                                         Los Angeles, California

$150,000.00                                                         June 7, 1999


         1. Promise to Pay. For Value Received,  Kristin M. Rogers  ("Borrower")
hereby unconditionally promises to pay to the order of Merisel Americas, Inc., a
Delaware  corporation  ("Americas"),  or  order,  the  sum of one  hundred-fifty
thousand dollars ($150,000.00).

         2. Interest.  Interest shall accrue on the outstanding principal amount
hereof from the date hereof until paid in full or forgiven at a rate of 7.5% per
annum.

         3.       Forgiveness of Principal and Interest.

                  (a) The  principal  amount of this Note shall be  forgiven  in
increments on the following dates and in the following amounts: (1) May 11, 2000
- - $37,500;  (2) May 11, 2001 - $37,500;  (3) May 11, 2002 - $37,500; and (4) May
11, 2003 - $37,500.  All accrued interest on any principal amount forgiven shall
be forgiven on the date such principal amount is forgiven.  Notwithstanding  the
foregoing,  no such amount shall be forgiven  unless  Borrower is an employee of
Americas on the date the amount is to be forgiven.

                  (b) The entire  principal  amount of this Note and all accrued
interest shall be forgiven upon a Covered Termination (as defined below) or upon
a Covered Resignation (as defined below).

         4. Mandatory Payment.  The outstanding  principal balance of this Note,
together with accrued and unpaid interest,  shall be due and payable one hundred
eighty (180) days after termination of Borrower's  employment by Americas due to
a Termination  for Cause (as defined  below) or Borrower's  resignation  without
Good Reason (as defined below).

         5.       Definitions.

                  (a) An "Americas Change of Control" shall have occurred if (i)
any person, corporation,  partnership, trust, association,  enterprise or group,
other  than  the  Company,  shall  become  the  beneficial  owner,  directly  or
indirectly,  of outstanding capital stock of Americas possessing at least 50% of
the voting  power (for the election of  directors)  of the  outstanding  capital
stock of Americas,  or (ii) there shall be a sale of all or substantially all of
Americas' assets or Americas shall merge or consolidate with another corporation
and the  stockholders of Americas  immediately  prior to such transaction do not
own,  immediately after such  transaction,  stock of the purchasing or surviving
corporation in the transaction  (or of the parent  corporation of the purchasing
or surviving corporation)  possessing more than 50% of the voting power (for the
election of directors)  of the  outstanding  capital stock of that  corporation,
which ownership shall be measured without regard to any stock of the purchasing,
surviving or parent corporation owned by the stockholders of Americas before the
transaction.  A  "Company  Change of  Control"  shall have  occurred  if (i) any
person, corporation,  partnership, trust, association, enterprise or group shall
become the  beneficial  owner,  directly or indirectly,  of outstanding  capital
stock of the  Company  possessing  at least  50% of the  voting  power  (for the

<PAGE>

election of directors) of the outstanding  capital stock of the Company, or (ii)
there shall be a sale of all or substantially all of the Company's assets or the
Company shall merge or consolidate with another corporation and the stockholders
of the Company  immediately  prior to such  transaction do not own,  immediately
after such transaction,  stock of the purchasing or surviving corporation in the
transaction  (or of  the  parent  corporation  of the  purchasing  or  surviving
corporation)  possessing  more than 50% of the voting power (for the election of
directors) of the outstanding capital stock of that corporation, which ownership
shall be measured  without regard to any stock of the  purchasing,  surviving or
parent  corporation  owned  by  the  stockholders  of  the  Company  before  the
transaction.

                  (b)   "Company"   shall  mean   Merisel,   Inc.,   a  Delaware
corporation,  and each of its successor enterprises that result from any merger,
consolidation, reorganization, sale of assets or otherwise.

                  (c) "Covered Resignation" shall mean a resignation by Borrower
that  occurs  within six months  after  there has been a material  reduction  in
Borrower's job responsibilities from those that existed immediately prior to the
reduction,  it being  understood  that a mere  change in title  alone  shall not
constitute a material reduction in Borrower's job responsibilities.

                  (d)  "Covered   Termination"   shall  mean  any  cessation  of
Borrower's  employment  by Americas  that occurs after a Change of Control other
than as a  result  of (i)  Termination  for  Cause,  (ii)  Borrower's  death  or
permanent  disability,  or (iii) Borrower's  resignation without Good Reason (as
hereinafter defined).

                  (e) A resignation  by Borrower  shall be with "Good Reason" if
after a Change of Control (i) there has been a material  reduction in Borrower's
job responsibilities  from those that existed immediately prior to the Change of
Control,  it being  understood  that a mere  change  in title  alone  shall  not
constitute a material reduction in Borrower's job responsibilities, (ii) without
Borrower's  prior  written  approval,  Americas  requires  Borrower  to be based
anywhere other than Borrower's then current  location,  it being understood that
required  travel on Americas'  business to an extent  consistent with Borrower's
business  travel  obligation  prior to the Change of Control does not constitute
"Good Reason," or (iii) there is a reduction in Borrower's  Base Salary,  except
that an  across-the-board  reduction  in the  salary  level of all of  Americas'
executives  in the same  percentage  amount  as part of a general  salary  level
reduction shall not constitute "Good Reason."

                  (f) "Termination for Cause" shall mean if Americas  terminates
Borrower's  employment for any of the following reasons:  Borrower's  misconduct
(misconduct  includes  physical  assault,   insubordination,   falsification  or
misrepresentation  of facts  on  company  records,  fraud,  dishonesty,  willful
destruction of company property or assets, or harassment of another associate by
Borrower in violation of Americas' policies);  excessive  absenteeism;  abuse of
sick time; or Borrower's conviction for or a plea of nolo contendere by Borrower
to a felony or any crime involving moral turpitude.

         6. Form of  Payments.  Any  payment due  hereunder  shall be payable in
lawful  money of the United  States of America,  which shall be legal  tender in
payment of all debts and dues, public and private,  at the time of payment.  All
payments  of  principal  are  payable at  Americas'  offices at 200  Continental
Boulevard, El Segundo, California 90245 or at such other place of which Americas
shall notify Borrower in writing as hereinafter provided.
<PAGE>

         7. Costs of  Collection.  In the event  this Note is turned  over to an
attorney at law for  collection  after  default,  in  addition to the  principal
payable  hereunder,   Americas  shall  be  entitled  to  collect  all  costs  of
collection, including but not limited to attorneys' fees, incurred in connection
with  protection of or  realization  of collateral or in connection  with any of
Americas'  collection  efforts,  whether  or  not  suit  on  this  Note  or  any
foreclosure  proceeding  is  filed,  and all such  costs and  expenses  shall be
payable on demand.

         8. No Waiver.  No failure on the part of Americas  or any other  holder
hereof to exercise any right or remedy  hereunder,  whether  before or after the
happening of a default,  shall constitute a waiver thereof, and no waiver of any
past default  shall  constitute  a waiver of any future  default or of any other
default.  No  indulgence  granted  from time to time shall be  construed to be a
waiver of the right to insist upon prompt payment thereafter, or shall be deemed
to be a novation of this Note or a reinstatement  of the debt evidenced  hereby,
or be construed  so as to preclude the exercise of any right which  Americas may
have,  whether by the laws of the state  governing  this Note,  by  agreement or
otherwise;  and Borrower hereby  expressly  waives the benefit of any statute or
rule of law or equity  which would  produce a result  contrary to or in conflict
with  the  foregoing.  This  Note  may not be  changed  orally,  but  only by an
agreement in writing  signed by the party against whom such  agreement is sought
to be enforced.

         9.  Borrower's  Waivers.  Borrower,  for itself and it  successors  and
assigns,  hereby  waives  presentment,  protest,  demand,  diligence,  notice of
dishonor and of nonpayment,  and waives and renounces all rights to the benefits
of any statute of limitations  and any moratorium,  appraisement,  exemption and
homestead  now  provided  or which may  hereafter  be provided by any federal or
state statute,  including, but not limited to, exemptions provided by or allowed
under the Bankruptcy  Reform Act of 1984, both as to itself personally and as to
all of its  property,  whether real or  personal,  against the  enforcement  and
collection of the obligations evidenced by this Note and any and all extensions,
renewals and modifications hereof.

         10.  Applicable Law. This Note shall be governed by and construed under
the laws of the State of  California,  without giving effect to its conflicts of
law principles. Borrower hereby submits to personal jurisdiction in the State of
California for the  enforcement of Borrower's  obligations  hereunder and waives
any and all  personal  rights  under  the law of any  other  state to  object to
jurisdiction  within such state for the  purposes of any action to enforce  such
obligations of Borrower. In the event such action is commenced,  Borrower agrees
that service of process may be made and personal jurisdiction may be obtained by
service of a copy of the summons,  complaint,  and other  pleadings  required to
commence such action upon Borrower at the address provided in section 11.

         11. Notices.  All notices,  requests,  demands and other communications
required or  permitted  hereunder  shall be in writing and shall be deemed given
when delivered personally or by facsimile transmission,  telexed or delivered by
courier  service  or by  other  messenger  or ten days  after  being  mailed  by
registered or certified mail (return receipt requested), postage prepaid, to the
parties at the  following  addresses  (or at such other  address  for a party as
shall be specified by like notice;  provided that notices of a change of address
shall be effective only upon receipt thereof):


<PAGE>


         If to Borrower, to:
         Kristin M. Rogers
         Hillcrest Manor Drive
         Rolling Hills Estates, CA

         If to Americas, to:
         Merisel Americas, Inc.
         200 Continental Boulevard
         El Segundo, CA 90245
         Tel:  310-615-1235
         Fax: 310-615-6819
         Attention: Karen A. Tallman

         12. Captions.  The captions of the sections of this Note are solely for
convenience  and are not  intended  to be a part of this  Note and  shall not be
deemed to modify, explain, enlarge or restrict any of the provisions hereof.

         13. Waiver of Jury Trial.  Borrower hereby  knowingly,  voluntarily and
intentionally waives the right to a trial by jury in respect of any action based
on or arising out of, under or in  connection  with this Note,  or any course of
conduct, course of dealings,  statements (whether oral or written) or actions of
either  party,  this waiver being a material  inducement  for Americas to accept
this Note.

         IN WITNESS  WHEREOF,  Borrower  has  executed  this Note as of the date
first above written.

WITNESS/ATTEST                                       KRISTIN M. ROGERS

     /s/                                              /s/Kristin M. Rogers
By:_______________________________                    _________________________

Name:_____________________________

Title:____________________________


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
CONSOLIDATED FINANCIAL STATEMENTS FOR MERISEL, INC. FOR THE QUARTERLY
PERIOD ENDED JUNE 30, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<CIK>                                        0000724941
<NAME>                                       MERISEL, INC.
<MULTIPLIER>                                 1,000
<CURRENCY>                                   U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                             DEC-31-1999
<PERIOD-START>                                JAN-01-1999
<PERIOD-END>                                  JUN-30-1999
<EXCHANGE-RATE>                                    1.0000
<CASH>                                             21,079
<SECURITIES>                                            0
<RECEIVABLES>                                     242,545
<ALLOWANCES>                                       17,078
<INVENTORY>                                       493,167
<CURRENT-ASSETS>                                  755,584
<PP&E>                                            165,069
<DEPRECIATION>                                     75,184
<TOTAL-ASSETS>                                    870,084
<CURRENT-LIABILITIES>                             606,345
<BONDS>                                                 0
                                   0
                                             0
<COMMON>                                              803
<OTHER-SE>                                        131,500
<TOTAL-LIABILITY-AND-EQUITY>                      870,084
<SALES>                                         2,521,819
<TOTAL-REVENUES>                                2,521,819
<CGS>                                           2,396,271
<TOTAL-COSTS>                                     128,401
<OTHER-EXPENSES>                                   13,393
<LOSS-PROVISION>                                        0
<INTEREST-EXPENSE>                                  6,796
<INCOME-PRETAX>                                   (23,042)
<INCOME-TAX>                                          451
<INCOME-CONTINUING>                                     0
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                      (23,493)
<EPS-BASIC>                                        (.29)
<EPS-DILUTED>                                        (.29)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission